HCP PLASTENE BULKPACK
|
HCP PLASTENE BULKPACK Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹463 Cr | ₹295 Cr | ₹352 Cr | ₹112 Cr | ₹16 Cr |
| Sales | ₹456 Cr | ₹278 Cr | ₹339 Cr | ₹97 Cr | ₹15 Cr |
| Job Work/ Contract Receipts | ₹4.54 Cr | ₹11 Cr | ₹12 Cr | ₹15 Cr | ₹0.49 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.44 Cr | ₹5.58 Cr | ₹1.02 Cr | ₹0.83 Cr | ₹0.21 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹463 Cr | ₹295 Cr | ₹352 Cr | ₹112 Cr | ₹16 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-16 Cr | ₹-12 Cr | ₹0.85 Cr | ₹-3.31 Cr | ₹-3.50 Cr |
| Raw Material Consumed | ₹347 Cr | ₹212 Cr | ₹261 Cr | ₹83 Cr | ₹14 Cr |
| Opening Raw Materials | ₹6.87 Cr | ₹10 Cr | ₹5.21 Cr | ₹1.01 Cr | - |
| Purchases Raw Materials | ₹351 Cr | ₹209 Cr | ₹266 Cr | ₹58 Cr | ₹15 Cr |
| Closing Raw Materials | ₹11 Cr | ₹6.87 Cr | ₹10 Cr | ₹5.21 Cr | ₹1.01 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | ₹29 Cr | ₹0.55 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹12 Cr | ₹10 Cr | ₹9.32 Cr | ₹5.72 Cr | ₹1.31 Cr |
| Electricity & Power | ₹12 Cr | ₹10 Cr | ₹9.15 Cr | ₹5.68 Cr | ₹1.31 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.16 Cr | ₹0.14 Cr | ₹0.17 Cr | ₹0.04 Cr | - |
| Employee Cost | ₹21 Cr | ₹18 Cr | ₹17 Cr | ₹7.06 Cr | ₹1.06 Cr |
| Salaries, Wages & Bonus | ₹19 Cr | ₹16 Cr | ₹16 Cr | ₹6.38 Cr | ₹1.02 Cr |
| Contributions to EPF & Pension Funds | ₹1.23 Cr | ₹0.75 Cr | ₹0.76 Cr | ₹0.51 Cr | ₹0.03 Cr |
| Workmen and Staff Welfare Expenses | ₹0.26 Cr | ₹0.18 Cr | ₹0.27 Cr | - | - |
| Other Employees Cost | ₹0.21 Cr | ₹0.66 Cr | ₹0.29 Cr | ₹0.16 Cr | ₹0.01 Cr |
| Other Manufacturing Expenses | ₹49 Cr | ₹41 Cr | ₹36 Cr | ₹11 Cr | ₹2.51 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹40 Cr | ₹36 Cr | ₹30 Cr | ₹8.45 Cr | ₹1.72 Cr |
| Repairs and Maintenance | ₹0.63 Cr | ₹0.58 Cr | ₹0.82 Cr | ₹0.38 Cr | ₹0.51 Cr |
| Packing Material Consumed | ₹2.84 Cr | - | - | - | - |
| Other Mfg Exp | ₹4.98 Cr | ₹5.16 Cr | ₹5.68 Cr | ₹1.88 Cr | ₹0.29 Cr |
| General and Administration Expenses | ₹7.50 Cr | ₹4.19 Cr | ₹4.53 Cr | ₹1.46 Cr | ₹0.99 Cr |
| Rent , Rates & Taxes | ₹1.77 Cr | ₹1.34 Cr | ₹1.64 Cr | ₹0.31 Cr | ₹0.06 Cr |
| Insurance | ₹1.15 Cr | ₹0.64 Cr | ₹0.49 Cr | ₹0.20 Cr | ₹0.10 Cr |
| Printing and stationery | ₹0.12 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.05 Cr | - |
| Professional and legal fees | ₹0.99 Cr | ₹0.99 Cr | ₹1.09 Cr | ₹0.38 Cr | ₹0.08 Cr |
| Traveling and conveyance | ₹0.65 Cr | ₹0.53 Cr | ₹0.54 Cr | ₹0.21 Cr | ₹0.06 Cr |
| Other Administration | ₹2.83 Cr | ₹0.62 Cr | ₹0.69 Cr | ₹0.31 Cr | ₹0.70 Cr |
| Selling and Distribution Expenses | ₹6.85 Cr | ₹4.04 Cr | ₹4.12 Cr | ₹1.64 Cr | ₹0.17 Cr |
| Advertisement & Sales Promotion | ₹0.06 Cr | ₹0.49 Cr | ₹0.04 Cr | ₹0.02 Cr | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹5.95 Cr | ₹2.95 Cr | ₹3.50 Cr | ₹1.55 Cr | ₹0.17 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.84 Cr | ₹0.60 Cr | ₹0.58 Cr | ₹0.07 Cr | ₹0.00 Cr |
| Miscellaneous Expenses | ₹0.44 Cr | ₹0.22 Cr | ₹0.56 Cr | ₹0.15 Cr | ₹2.85 Cr |
| Bad debts /advances written off | ₹0.00 Cr | - | ₹0.01 Cr | - | ₹2.84 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.05 Cr | ₹0.04 Cr | ₹0.08 Cr | - |
| Losson foreign exchange fluctuations | - | - | ₹0.19 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.43 Cr | ₹0.17 Cr | ₹0.33 Cr | ₹0.07 Cr | ₹0.02 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹428 Cr | ₹278 Cr | ₹334 Cr | ₹107 Cr | ₹20 Cr |
| Operating Profit (Excl OI) | ₹35 Cr | ₹17 Cr | ₹18 Cr | ₹5.63 Cr | ₹-3.74 Cr |
| Other Income | ₹4.69 Cr | ₹2.56 Cr | ₹0.36 Cr | ₹0.65 Cr | ₹0.24 Cr |
| Interest Received | ₹0.22 Cr | ₹0.95 Cr | ₹0.13 Cr | ₹0.05 Cr | ₹0.03 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.19 Cr | - | ₹0.00 Cr | ₹0.01 Cr | - |
| Profits on sale of Investments | ₹0.43 Cr | - | ₹0.01 Cr | - | - |
| Provision Written Back | ₹0.31 Cr | ₹0.06 Cr | - | - | - |
| Foreign Exchange Gains | ₹3.21 Cr | ₹1.05 Cr | ₹0.05 Cr | ₹0.47 Cr | - |
| Others | ₹0.33 Cr | ₹0.51 Cr | ₹0.18 Cr | ₹0.12 Cr | ₹0.21 Cr |
| Operating Profit | ₹40 Cr | ₹19 Cr | ₹18 Cr | ₹6.28 Cr | ₹-3.49 Cr |
| Interest | ₹15 Cr | ₹12 Cr | ₹9.69 Cr | ₹4.20 Cr | ₹1.28 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹2.84 Cr | ₹4.35 Cr | ₹5.07 Cr | ₹2.98 Cr | ₹1.08 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.12 Cr | ₹2.93 Cr | ₹2.36 Cr | ₹0.80 Cr | ₹0.20 Cr |
| Other Interest | ₹8.86 Cr | ₹4.46 Cr | ₹2.25 Cr | ₹0.42 Cr | ₹0.01 Cr |
| PBDT | ₹25 Cr | ₹7.50 Cr | ₹8.38 Cr | ₹2.08 Cr | ₹-4.77 Cr |
| Depreciation | ₹7.30 Cr | ₹7.30 Cr | ₹7.39 Cr | ₹5.24 Cr | ₹5.12 Cr |
| Profit Before Taxation & Exceptional Items | ₹18 Cr | ₹0.20 Cr | ₹0.99 Cr | ₹-3.16 Cr | ₹-9.89 Cr |
| Exceptional Income / Expenses | - | - | ₹0.20 Cr | - | ₹53 Cr |
| Profit Before Tax | ₹18 Cr | ₹0.20 Cr | ₹1.19 Cr | ₹-3.16 Cr | ₹44 Cr |
| Provision for Tax | ₹4.65 Cr | ₹-0.11 Cr | ₹0.42 Cr | ₹-0.71 Cr | ₹-20 Cr |
| Current Income Tax | ₹2.79 Cr | ₹0.86 Cr | ₹2.02 Cr | ₹0.48 Cr | - |
| Deferred Tax | ₹1.84 Cr | ₹-0.88 Cr | ₹-1.62 Cr | ₹-1.19 Cr | ₹-20 Cr |
| Other taxes | ₹0.02 Cr | ₹-0.09 Cr | ₹0.02 Cr | - | - |
| Profit After Tax | ₹13 Cr | ₹0.31 Cr | ₹0.76 Cr | ₹-2.45 Cr | ₹64 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-3.75 Cr | ₹-1.47 Cr | ₹-3.11 Cr | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | ₹0.09 Cr | ₹0.09 Cr | ₹0.32 Cr | - | - |
| Consolidated Net Profit | ₹9.67 Cr | ₹-1.08 Cr | ₹-2.02 Cr | ₹-2.45 Cr | ₹64 Cr |
| Adjustments to PAT | - | - | - | ₹-1.23 Cr | - |
| Profit Balance B/F | ₹-43 Cr | ₹-42 Cr | ₹-40 Cr | ₹-37 Cr | ₹-101 Cr |
| Appropriations | ₹-34 Cr | ₹-43 Cr | ₹-42 Cr | ₹-41 Cr | ₹-37 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | ₹-0.63 Cr | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹9.06 | ₹-1.01 | ₹-1.90 | ₹-2.39 | ₹62.17 |
| Adjusted EPS | ₹9.06 | ₹-1.01 | ₹-1.90 | ₹-2.39 | ₹62.17 |
Compare Income Statement of peers of HCP PLASTENE BULKPACK
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HCP PLASTENE BULKPACK | ₹191.4 Cr | -4.3% | -9.3% | 12.9% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹40,955.4 Cr | -3.7% | -15.9% | -34.3% | Stock Analytics | |
| ASTRAL | ₹38,024.7 Cr | -1.3% | -8.7% | -23.9% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹10,268.9 Cr | 0.2% | -11.5% | -39.7% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,231.0 Cr | 4.5% | -6.6% | -22.7% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,546.0 Cr | 3.5% | 2.6% | -29.8% | Stock Analytics | |
HCP PLASTENE BULKPACK Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HCP PLASTENE BULKPACK | -4.3% |
-9.3% |
12.9% |
| SENSEX | -0.5% |
1% |
4.6% |
You may also like the below Video Courses