HB ESTATE DEVELOPERS
|
HB ESTATE DEVELOPERS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| 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 | ₹179.9 Cr | -0.2% | -7.9% | -23.7% | Stock Analytics | |
| DLF | ₹189,497.0 Cr | 0.8% | 3.3% | -2.7% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹120,735.0 Cr | 0.3% | 6% | 4.3% | Stock Analytics | |
| GODREJ PROPERTIES | ₹66,288.0 Cr | 1.5% | 6.9% | -17.9% | Stock Analytics | |
| OBEROI REALTY | ₹63,712.2 Cr | -1.9% | 11.6% | -13.4% | Stock Analytics | |
| THE PHOENIX MILLS | ₹62,099.5 Cr | -1.3% | 6.9% | 16% | Stock Analytics | |
HB ESTATE DEVELOPERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HB ESTATE DEVELOPERS | -0.2% |
-7.9% |
-23.7% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses