Home > Income Statement > HAPPY FORGINGS

HAPPY FORGINGS
Income Statement

HAPPY FORGINGS is part of below Screeners ↓
Top Small Cap Stocks with Best Fundamentals
Best Quarterly Growth Small Cap Stocks
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for HAPPY FORGINGS
Please provide your vote to see the results

HAPPY FORGINGS Last 5 Year Income Statement History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
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 ₹12,664.2 Cr 3.2% 13.1% 69.3% Stock Analytics
BHARAT FORGE ₹89,182.6 Cr -1.5% 11.8% 63% Stock Analytics
CIE AUTOMOTIVE INDIA ₹18,306.1 Cr 2.6% 6% 16.3% Stock Analytics
RAMKRISHNA FORGINGS ₹11,268.9 Cr 2.8% 23% -0.7% Stock Analytics
MM FORGINGS ₹2,356.6 Cr -1.8% 21% 42.8% Stock Analytics
TIRUPATI FORGE ₹568.8 Cr -2.8% 3.6% 29.7% Stock Analytics


HAPPY FORGINGS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
HAPPY FORGINGS

3.2%

13.1%

69.3%

SENSEX

-0.4%

7.1%

-4%


You may also like the below Video Courses