Home > Income Statement > HB ESTATE DEVELOPERS

HB ESTATE DEVELOPERS
Income Statement

COMMUNITY POLL
for HB ESTATE DEVELOPERS
Please provide your vote to see the results

HB ESTATE DEVELOPERS Last 5 Year Income Statement History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Operating Income ₹109 Cr₹96 Cr₹50 Cr₹24,401 Cr₹8,205 Cr
     Revenue from property development ₹0.56 Cr₹0.56 Cr₹0.56 Cr₹476 Cr₹51 Cr
     Sale of Development Rights -----
     Development Charges -----
     Income From Investment in Properties -----
     Other Operational Income ₹109 Cr₹96 Cr₹50 Cr₹23,926 Cr₹8,155 Cr
Less: Excise Duty -----
Operating Income (Net) ₹109 Cr₹96 Cr₹50 Cr₹24,401 Cr₹8,205 Cr
EXPENDITURE :
Increase/Decrease in Stock -----
Cost of Construction and Development ₹10 Cr₹9.57 Cr₹6.29 Cr₹3,511 Cr₹773 Cr
     Opening Raw Materials ₹1.91 Cr₹0.78 Cr₹1.30 Cr₹1,965 Cr₹109 Cr
     Cost of Land & Construction Materials ₹10 Cr₹11 Cr₹5.77 Cr₹2,848 Cr₹860 Cr
     Closing Stock ₹1.97 Cr₹1.91 Cr₹0.78 Cr₹1,303 Cr₹197 Cr
     Cost of Constructed property Sold -----
     Development Rights -----
     Other Construction Expenses -----
Power & Fuel Cost ₹7.03 Cr₹6.88 Cr₹5.37 Cr₹4,037 Cr₹625 Cr
     Electricity & Power ₹7.03 Cr₹6.88 Cr₹5.37 Cr₹4,037 Cr₹625 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹20 Cr₹18 Cr₹15 Cr₹12,144 Cr₹2,028 Cr
     Salaries, Wages & Bonus ₹12 Cr₹11 Cr₹7.75 Cr₹6,562 Cr₹1,058 Cr
     Contributions to EPF & Pension Funds ₹0.75 Cr₹0.65 Cr₹0.42 Cr₹582 Cr₹69 Cr
     Workmen and Staff Welfare Expenses ₹2.28 Cr₹1.85 Cr₹1.28 Cr₹691 Cr₹193 Cr
     Other Employees Cost ₹4.50 Cr₹4.90 Cr₹5.09 Cr₹4,308 Cr₹709 Cr
Operating Expenses ₹12 Cr₹10 Cr₹7.07 Cr₹3,595 Cr₹738 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹6.41 Cr₹5.32 Cr₹3.50 Cr₹2,351 Cr₹432 Cr
     Packing Material Consumed -----
     Other Manufacturing expenses ₹6.08 Cr₹4.88 Cr₹3.57 Cr₹1,244 Cr₹307 Cr
General and Administration Expenses ₹14 Cr₹12 Cr₹6.54 Cr₹4,649 Cr₹941 Cr
     Rent , Rates & Taxes ₹0.32 Cr₹0.35 Cr₹0.23 Cr₹339 Cr₹34 Cr
     Insurance ₹0.63 Cr₹0.59 Cr₹0.54 Cr₹518 Cr₹29 Cr
     Printing and stationery ₹0.38 Cr₹0.26 Cr₹0.23 Cr₹109 Cr₹31 Cr
     Professional and legal fees ₹9.01 Cr₹7.92 Cr₹3.32 Cr₹1,941 Cr₹502 Cr
     Other Administration ₹4.02 Cr₹3.36 Cr₹2.22 Cr₹1,742 Cr₹345 Cr
Selling and Distribution Expenses ₹4.90 Cr₹5.64 Cr₹1.87 Cr₹830 Cr₹299 Cr
     Advertisement & Sales Promotion ₹0.77 Cr₹1.63 Cr₹0.11 Cr₹60 Cr₹46 Cr
     Sales Commissions & Incentives ₹3.13 Cr₹2.99 Cr₹1.37 Cr₹600 Cr₹185 Cr
     Freight and Forwarding -----
     Handling and Clearing Charges -----
     Other Selling Expenses ₹0.99 Cr₹1.01 Cr₹0.39 Cr₹170 Cr₹68 Cr
Miscellaneous Expenses ₹1.43 Cr₹1.58 Cr₹0.87 Cr₹1,435 Cr₹167 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -₹0.01 Cr---
     Losson disposal of fixed assets(net) ₹0.26 Cr₹0.07 Cr₹0.11 Cr₹7.23 Cr₹33 Cr
     Losson foreign exchange fluctuations ₹0.01 Cr-₹0.00 Cr-₹0.10 Cr
     Losson sale of non-trade current investments ----₹23 Cr
     Other Miscellaneous Expenses ₹1.15 Cr₹1.50 Cr₹0.76 Cr₹1,427 Cr₹111 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹71 Cr₹64 Cr₹43 Cr₹30,200 Cr₹5,572 Cr
Operating Profit (Excl OI) ₹39 Cr₹32 Cr₹7.90 Cr₹-5,799 Cr₹2,633 Cr
Other Income ₹2.04 Cr₹2.34 Cr₹1.49 Cr₹815 Cr₹119 Cr
     Interest Received ₹0.54 Cr₹2.32 Cr₹0.78 Cr₹396 Cr₹92 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments --₹0.68 Cr₹0.20 Cr-
     Provision Written Back -----
     Foreign Exchange Gains -₹0.00 Cr---
     Others ₹1.49 Cr₹0.02 Cr₹0.03 Cr₹419 Cr₹27 Cr
Operating Profit ₹41 Cr₹34 Cr₹9.39 Cr₹-4,984 Cr₹2,752 Cr
Interest ₹26 Cr₹25 Cr₹24 Cr₹22,462 Cr₹2,499 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹24 Cr----
     Intereston Fixed deposits ₹0.39 Cr---₹14 Cr
     Bank Charges etc ₹1.83 Cr₹1.84 Cr₹1.10 Cr₹393 Cr₹107 Cr
     Other Interest ₹0.30 Cr₹23 Cr₹23 Cr₹22,069 Cr₹2,378 Cr
PBDT ₹15 Cr₹9.78 Cr₹-15 Cr₹-27,445 Cr₹253 Cr
Depreciation ₹7.44 Cr₹7.23 Cr₹7.36 Cr₹13,615 Cr₹1,405 Cr
Profit Before Taxation & Exceptional Items ₹7.33 Cr₹2.56 Cr₹-22 Cr₹-41,061 Cr₹-1,151 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹7.33 Cr₹2.56 Cr₹-22 Cr₹-41,061 Cr₹-1,151 Cr
Provision for Tax ₹3.44 Cr₹14 Cr₹-6.32 Cr₹-10,691 Cr₹-272 Cr
     Current Income Tax -----
     Deferred Tax ₹3.44 Cr₹14 Cr₹-6.32 Cr₹-10,691 Cr₹-272 Cr
     Other taxes -----
Profit After Tax ₹3.89 Cr₹-12 Cr₹-16 Cr₹-30,370 Cr₹-880 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹3.89 Cr₹-12 Cr₹-16 Cr₹-30,370 Cr₹-880 Cr
Adjustments to PAT -----
Profit Balance B/F ₹-119 Cr₹-108 Cr₹-94 Cr₹-68,339 Cr₹-6,185 Cr
Appropriations ₹-116 Cr₹-119 Cr₹-109 Cr₹-98,708 Cr₹-7,065 Cr
     General Reserve -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹-116 Cr₹-119 Cr₹-109 Cr₹-98,708 Cr₹-7,065 Cr
Equity Dividend % -----
Earnings Per Share ₹2.00₹-5.98₹-8.05₹-15.61₹-4.52
Adjusted EPS ₹2.00₹-5.98₹-8.05₹-15.61₹-4.52

Compare Income Statement of peers of HB ESTATE DEVELOPERS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
HB ESTATE DEVELOPERS ₹178.9 Cr -3.6% 3% -4% Stock Analytics
DLF ₹185,438.0 Cr -3.2% -4.8% -11% Stock Analytics
MACROTECH DEVELOPERS ₹120,729.0 Cr -6.5% 0.7% 1.7% Stock Analytics
GODREJ PROPERTIES ₹59,712.6 Cr -3.5% -6.3% -30.5% Stock Analytics
OBEROI REALTY ₹58,874.5 Cr -2.5% -0.4% -5.8% Stock Analytics
THE PHOENIX MILLS ₹53,964.1 Cr -4.2% 0.4% -13.5% Stock Analytics


HB ESTATE DEVELOPERS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
HB ESTATE DEVELOPERS

-3.6%

3%

-4%

SENSEX

-2.2%

-1.7%

-1.2%


You may also like the below Video Courses