HAPPY FORGINGS
|
HAPPY FORGINGS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,418 Cr | ₹1,364 Cr | ₹1,199 Cr | ₹860 Cr | ₹585 Cr |
| Sales | ₹1,297 Cr | ₹1,235 Cr | ₹1,070 Cr | ₹786 Cr | ₹585 Cr |
| Job Work/ Contract Receipts | - | - | ₹0.01 Cr | ₹0.06 Cr | - |
| Processing Charges / Service Income | ₹8.56 Cr | ₹14 Cr | ₹6.56 Cr | ₹8.07 Cr | ₹0.15 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹112 Cr | ₹115 Cr | ₹123 Cr | ₹66 Cr | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,409 Cr | ₹1,358 Cr | ₹1,197 Cr | ₹860 Cr | ₹585 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-11 Cr | ₹-33 Cr | ₹3.33 Cr | ₹-47 Cr | ₹-5.65 Cr |
| Raw Material Consumed | ₹603 Cr | ₹630 Cr | ₹548 Cr | ₹436 Cr | ₹257 Cr |
| Opening Raw Materials | ₹65 Cr | ₹57 Cr | ₹73 Cr | ₹58 Cr | ₹18 Cr |
| Purchases Raw Materials | ₹590 Cr | ₹637 Cr | ₹532 Cr | ₹450 Cr | ₹297 Cr |
| Closing Raw Materials | ₹52 Cr | ₹65 Cr | ₹57 Cr | ₹73 Cr | ₹58 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹99 Cr | ₹92 Cr | ₹76 Cr | ₹68 Cr | ₹46 Cr |
| Electricity & Power | ₹99 Cr | ₹92 Cr | ₹76 Cr | ₹68 Cr | ₹46 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹125 Cr | ₹114 Cr | ₹88 Cr | ₹69 Cr | ₹49 Cr |
| Salaries, Wages & Bonus | ₹104 Cr | ₹95 Cr | ₹78 Cr | ₹61 Cr | ₹43 Cr |
| Contributions to EPF & Pension Funds | ₹8.56 Cr | ₹8.20 Cr | ₹7.06 Cr | ₹5.66 Cr | ₹4.04 Cr |
| Workmen and Staff Welfare Expenses | ₹1.95 Cr | ₹1.32 Cr | ₹1.25 Cr | ₹0.89 Cr | ₹0.38 Cr |
| Other Employees Cost | ₹10 Cr | ₹10 Cr | ₹1.89 Cr | ₹1.61 Cr | ₹1.24 Cr |
| Other Manufacturing Expenses | ₹135 Cr | ₹118 Cr | ₹97 Cr | ₹75 Cr | ₹46 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹28 Cr | ₹19 Cr | ₹11 Cr | ₹8.10 Cr | - |
| Repairs and Maintenance | ₹31 Cr | ₹26 Cr | ₹23 Cr | ₹17 Cr | ₹14 Cr |
| Packing Material Consumed | ₹11 Cr | ₹11 Cr | ₹7.92 Cr | ₹6.24 Cr | - |
| Other Mfg Exp | ₹64 Cr | ₹62 Cr | ₹56 Cr | ₹43 Cr | ₹32 Cr |
| General and Administration Expenses | ₹11 Cr | ₹8.61 Cr | ₹8.04 Cr | ₹4.73 Cr | ₹2.72 Cr |
| Rent , Rates & Taxes | ₹2.04 Cr | ₹1.05 Cr | ₹0.97 Cr | ₹0.45 Cr | ₹0.17 Cr |
| Insurance | ₹3.27 Cr | ₹2.82 Cr | ₹2.28 Cr | ₹1.79 Cr | ₹1.56 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹2.39 Cr | ₹1.59 Cr | ₹2.24 Cr | ₹1.20 Cr | ₹0.50 Cr |
| Traveling and conveyance | ₹2.85 Cr | ₹2.27 Cr | ₹2.04 Cr | ₹0.69 Cr | ₹0.16 Cr |
| Other Administration | ₹0.86 Cr | ₹0.87 Cr | ₹0.51 Cr | ₹0.60 Cr | ₹0.34 Cr |
| Selling and Distribution Expenses | ₹31 Cr | ₹33 Cr | ₹27 Cr | ₹20 Cr | ₹11 Cr |
| Advertisement & Sales Promotion | ₹1.15 Cr | ₹0.82 Cr | ₹0.68 Cr | ₹0.30 Cr | ₹0.66 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹30 Cr | ₹32 Cr | ₹26 Cr | ₹20 Cr | ₹10 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹9.06 Cr | ₹7.34 Cr | ₹9.19 Cr | ₹4.41 Cr | ₹20 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.21 Cr | ₹0.48 Cr | ₹0.18 Cr | ₹0.06 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.12 Cr | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹8.73 Cr | ₹6.86 Cr | ₹9.00 Cr | ₹4.36 Cr | ₹20 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,002 Cr | ₹971 Cr | ₹856 Cr | ₹629 Cr | ₹426 Cr |
| Operating Profit (Excl OI) | ₹407 Cr | ₹388 Cr | ₹341 Cr | ₹231 Cr | ₹159 Cr |
| Other Income | ₹37 Cr | ₹13 Cr | ₹5.74 Cr | ₹6.06 Cr | ₹5.86 Cr |
| Interest Received | ₹24 Cr | ₹7.65 Cr | ₹0.54 Cr | ₹0.72 Cr | - |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.00 Cr | ₹0.05 Cr | - | - |
| Profits on sale of Investments | - | - | ₹0.01 Cr | - | ₹0.03 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹5.04 Cr | ₹2.82 Cr | ₹4.55 Cr | ₹4.46 Cr | - |
| Others | ₹8.09 Cr | ₹2.88 Cr | ₹0.60 Cr | ₹0.88 Cr | ₹5.83 Cr |
| Operating Profit | ₹444 Cr | ₹401 Cr | ₹347 Cr | ₹237 Cr | ₹165 Cr |
| Interest | ₹7.53 Cr | ₹12 Cr | ₹12 Cr | ₹7.16 Cr | ₹12 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹3.30 Cr | ₹8.64 Cr | ₹9.65 Cr | ₹4.45 Cr | ₹0.13 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.54 Cr | ₹0.77 Cr | ₹0.57 Cr | - | ₹0.61 Cr |
| Other Interest | ₹3.70 Cr | ₹2.37 Cr | ₹2.26 Cr | ₹2.71 Cr | ₹11 Cr |
| PBDT | ₹437 Cr | ₹389 Cr | ₹334 Cr | ₹230 Cr | ₹153 Cr |
| Depreciation | ₹77 Cr | ₹65 Cr | ₹54 Cr | ₹38 Cr | ₹36 Cr |
| Profit Before Taxation & Exceptional Items | ₹360 Cr | ₹324 Cr | ₹280 Cr | ₹192 Cr | ₹117 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹360 Cr | ₹324 Cr | ₹280 Cr | ₹192 Cr | ₹117 Cr |
| Provision for Tax | ₹92 Cr | ₹81 Cr | ₹71 Cr | ₹50 Cr | ₹31 Cr |
| Current Income Tax | ₹84 Cr | ₹75 Cr | ₹69 Cr | ₹47 Cr | ₹32 Cr |
| Deferred Tax | ₹7.28 Cr | ₹6.57 Cr | ₹2.88 Cr | ₹2.67 Cr | ₹-0.97 Cr |
| Other taxes | ₹0.89 Cr | ₹-0.60 Cr | ₹-0.09 Cr | ₹0.18 Cr | - |
| Profit After Tax | ₹267 Cr | ₹243 Cr | ₹209 Cr | ₹142 Cr | ₹86 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹267 Cr | ₹243 Cr | ₹209 Cr | ₹142 Cr | ₹86 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹994 Cr | ₹762 Cr | ₹554 Cr | ₹420 Cr | ₹333 Cr |
| Appropriations | ₹1,261 Cr | ₹1,005 Cr | ₹762 Cr | ₹562 Cr | ₹420 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹37 Cr | ₹11 Cr | ₹-0.23 Cr | ₹8.62 Cr | ₹-0.24 Cr |
| Equity Dividend % | ₹150.00 | ₹200.00 | - | - | - |
| Earnings Per Share | ₹28.38 | ₹25.79 | ₹23.32 | ₹15.90 | ₹965.89 |
| Adjusted EPS | ₹28.38 | ₹25.79 | ₹23.32 | ₹15.90 | ₹9.66 |
Compare Income Statement of peers of HAPPY FORGINGS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HAPPY FORGINGS | ₹9,584.2 Cr | -1.6% | 0.1% | -2.3% | Stock Analytics | |
| BHARAT FORGE | ₹67,391.4 Cr | 1.9% | 13.4% | 10.1% | Stock Analytics | |
| CIE AUTOMOTIVE INDIA | ₹15,760.6 Cr | -3.9% | -4% | -10.1% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹9,690.3 Cr | -3.9% | -3% | -42.6% | Stock Analytics | |
| MM FORGINGS | ₹1,510.7 Cr | 1.2% | 3.9% | -29.7% | Stock Analytics | |
| TIRUPATI FORGE | ₹414.7 Cr | -4.5% | -15% | -37.9% | Stock Analytics | |
HAPPY FORGINGS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HAPPY FORGINGS | -1.6% |
0.1% |
-2.3% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses