HAPPY FORGINGS
|
HAPPY FORGINGS Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,556 Cr | ₹1,418 Cr | ₹1,364 Cr | ₹1,199 Cr | ₹861 Cr |
| Sales | ₹1,424 Cr | ₹1,297 Cr | ₹1,235 Cr | ₹1,070 Cr | ₹787 Cr |
| Job Work/ Contract Receipts | - | - | - | ₹0.01 Cr | ₹0.06 Cr |
| Processing Charges / Service Income | ₹8.60 Cr | ₹8.56 Cr | ₹14 Cr | ₹6.56 Cr | ₹8.07 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹123 Cr | ₹112 Cr | ₹115 Cr | ₹123 Cr | ₹66 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,546 Cr | ₹1,409 Cr | ₹1,358 Cr | ₹1,197 Cr | ₹860 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹25 Cr | ₹-11 Cr | ₹-33 Cr | ₹3.33 Cr | ₹-47 Cr |
| Raw Material Consumed | ₹607 Cr | ₹603 Cr | ₹630 Cr | ₹548 Cr | ₹436 Cr |
| Opening Raw Materials | ₹52 Cr | ₹65 Cr | ₹57 Cr | ₹73 Cr | ₹58 Cr |
| Purchases Raw Materials | ₹629 Cr | ₹590 Cr | ₹637 Cr | ₹532 Cr | ₹450 Cr |
| Closing Raw Materials | ₹74 Cr | ₹52 Cr | ₹65 Cr | ₹57 Cr | ₹73 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹105 Cr | ₹99 Cr | ₹92 Cr | ₹76 Cr | ₹68 Cr |
| Electricity & Power | ₹105 Cr | ₹99 Cr | ₹92 Cr | ₹76 Cr | ₹68 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹137 Cr | ₹125 Cr | ₹114 Cr | ₹88 Cr | ₹69 Cr |
| Salaries, Wages & Bonus | ₹118 Cr | ₹104 Cr | ₹95 Cr | ₹78 Cr | ₹61 Cr |
| Contributions to EPF & Pension Funds | ₹9.06 Cr | ₹8.56 Cr | ₹8.20 Cr | ₹7.06 Cr | ₹5.66 Cr |
| Workmen and Staff Welfare Expenses | ₹2.07 Cr | ₹1.95 Cr | ₹1.32 Cr | ₹1.25 Cr | ₹0.89 Cr |
| Other Employees Cost | ₹7.44 Cr | ₹10 Cr | ₹10 Cr | ₹1.89 Cr | ₹1.61 Cr |
| Other Manufacturing Expenses | ₹148 Cr | ₹135 Cr | ₹118 Cr | ₹97 Cr | ₹75 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹34 Cr | ₹28 Cr | ₹19 Cr | ₹11 Cr | ₹8.10 Cr |
| Repairs and Maintenance | ₹34 Cr | ₹31 Cr | ₹26 Cr | ₹23 Cr | ₹17 Cr |
| Packing Material Consumed | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹7.92 Cr | ₹6.24 Cr |
| Other Mfg Exp | ₹67 Cr | ₹64 Cr | ₹62 Cr | ₹56 Cr | ₹43 Cr |
| General and Administration Expenses | ₹12 Cr | ₹11 Cr | ₹8.61 Cr | ₹8.04 Cr | ₹4.73 Cr |
| Rent , Rates & Taxes | ₹1.59 Cr | ₹2.04 Cr | ₹1.05 Cr | ₹0.97 Cr | ₹0.45 Cr |
| Insurance | ₹3.99 Cr | ₹3.27 Cr | ₹2.82 Cr | ₹2.28 Cr | ₹1.79 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹2.62 Cr | ₹2.39 Cr | ₹1.59 Cr | ₹2.24 Cr | ₹1.20 Cr |
| Traveling and conveyance | ₹3.12 Cr | ₹2.85 Cr | ₹2.27 Cr | ₹2.04 Cr | ₹0.69 Cr |
| Other Administration | ₹0.81 Cr | ₹0.86 Cr | ₹0.87 Cr | ₹0.51 Cr | ₹0.60 Cr |
| Selling and Distribution Expenses | ₹31 Cr | ₹31 Cr | ₹33 Cr | ₹27 Cr | ₹20 Cr |
| Advertisement & Sales Promotion | ₹1.49 Cr | ₹1.15 Cr | ₹0.82 Cr | ₹0.68 Cr | ₹0.30 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹30 Cr | ₹30 Cr | ₹32 Cr | ₹26 Cr | ₹20 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹10 Cr | ₹9.06 Cr | ₹7.34 Cr | ₹9.19 Cr | ₹4.41 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.63 Cr | ₹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 | ₹9.56 Cr | ₹8.73 Cr | ₹6.86 Cr | ₹9.00 Cr | ₹4.36 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,076 Cr | ₹1,002 Cr | ₹971 Cr | ₹856 Cr | ₹629 Cr |
| Operating Profit (Excl OI) | ₹471 Cr | ₹407 Cr | ₹388 Cr | ₹341 Cr | ₹231 Cr |
| Other Income | ₹31 Cr | ₹37 Cr | ₹13 Cr | ₹5.74 Cr | ₹6.06 Cr |
| Interest Received | ₹18 Cr | ₹24 Cr | ₹7.65 Cr | ₹0.54 Cr | ₹0.72 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.10 Cr | - | ₹0.00 Cr | ₹0.05 Cr | - |
| Profits on sale of Investments | ₹3.41 Cr | - | - | ₹0.01 Cr | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹1.76 Cr | ₹5.04 Cr | ₹2.82 Cr | ₹4.55 Cr | ₹4.46 Cr |
| Others | ₹7.42 Cr | ₹8.09 Cr | ₹2.88 Cr | ₹0.60 Cr | ₹0.88 Cr |
| Operating Profit | ₹501 Cr | ₹444 Cr | ₹401 Cr | ₹347 Cr | ₹237 Cr |
| Interest | ₹10 Cr | ₹7.53 Cr | ₹12 Cr | ₹12 Cr | ₹7.16 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.55 Cr | ₹3.30 Cr | ₹8.64 Cr | ₹9.65 Cr | ₹4.45 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.65 Cr | ₹0.54 Cr | ₹0.77 Cr | ₹0.57 Cr | ₹0.82 Cr |
| Other Interest | ₹9.28 Cr | ₹3.70 Cr | ₹2.37 Cr | ₹2.26 Cr | ₹1.89 Cr |
| PBDT | ₹491 Cr | ₹437 Cr | ₹389 Cr | ₹334 Cr | ₹230 Cr |
| Depreciation | ₹89 Cr | ₹77 Cr | ₹65 Cr | ₹54 Cr | ₹38 Cr |
| Profit Before Taxation & Exceptional Items | ₹402 Cr | ₹360 Cr | ₹324 Cr | ₹280 Cr | ₹192 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹402 Cr | ₹360 Cr | ₹324 Cr | ₹280 Cr | ₹192 Cr |
| Provision for Tax | ₹100 Cr | ₹92 Cr | ₹81 Cr | ₹71 Cr | ₹50 Cr |
| Current Income Tax | ₹91 Cr | ₹84 Cr | ₹75 Cr | ₹69 Cr | ₹47 Cr |
| Deferred Tax | ₹10 Cr | ₹7.28 Cr | ₹6.57 Cr | ₹2.88 Cr | ₹2.67 Cr |
| Other taxes | ₹-1.57 Cr | ₹0.89 Cr | ₹-0.60 Cr | ₹-0.09 Cr | ₹0.18 Cr |
| Profit After Tax | ₹302 Cr | ₹267 Cr | ₹243 Cr | ₹209 Cr | ₹142 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹302 Cr | ₹267 Cr | ₹243 Cr | ₹209 Cr | ₹142 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,224 Cr | ₹994 Cr | ₹762 Cr | ₹554 Cr | ₹420 Cr |
| Appropriations | ₹1,526 Cr | ₹1,261 Cr | ₹1,005 Cr | ₹762 Cr | ₹562 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹26 Cr | ₹37 Cr | ₹11 Cr | ₹-0.23 Cr | ₹8.62 Cr |
| Equity Dividend % | ₹200.00 | ₹150.00 | ₹200.00 | - | - |
| Earnings Per Share | ₹31.97 | ₹28.38 | ₹25.79 | ₹23.32 | ₹15.90 |
| Adjusted EPS | ₹31.97 | ₹28.38 | ₹25.79 | ₹23.32 | ₹15.90 |
Compare Income Statement of peers of HAPPY FORGINGS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HAPPY FORGINGS | ₹14,103.4 Cr | -2.4% | 7.6% | 58.4% | Stock Analytics | |
| BHARAT FORGE | ₹100,953.0 Cr | 0.2% | 9.4% | 63.5% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹10,350.8 Cr | 0.9% | 2.1% | -14.7% | Stock Analytics | |
| BALU FORGE INDUSTRIES | ₹5,497.8 Cr | -2.9% | -5.3% | -35.3% | Stock Analytics | |
| MM FORGINGS | ₹2,387.0 Cr | 6.8% | 9.7% | 29.2% | Stock Analytics | |
| TIRUPATI FORGE | ₹907.2 Cr | 9.8% | 59.2% | 61.6% | Stock Analytics | |
HAPPY FORGINGS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HAPPY FORGINGS | -2.4% |
7.6% |
58.4% |
| SENSEX | 2.2% |
5.1% |
-7% |
You may also like the below Video Courses