HEC INFRA PROJECTS
|
HEC INFRA PROJECTS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹112 Cr | ₹74 Cr | ₹52 Cr | ₹44 Cr | ₹38 Cr |
| Sales | ₹42 Cr | ₹38 Cr | ₹28 Cr | ₹27 Cr | ₹24 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹70 Cr | ₹36 Cr | ₹23 Cr | ₹17 Cr | ₹13 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹112 Cr | ₹74 Cr | ₹52 Cr | ₹44 Cr | ₹38 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.35 Cr | ₹5.69 Cr | ₹-0.21 Cr | ₹-0.74 Cr | ₹0.93 Cr |
| Raw Material Consumed | ₹46 Cr | ₹30 Cr | ₹24 Cr | ₹25 Cr | ₹23 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹46 Cr | ₹30 Cr | ₹24 Cr | ₹25 Cr | ₹23 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.19 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹0.17 Cr | ₹0.19 Cr |
| Electricity & Power | ₹0.09 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.06 Cr |
| Oil, Fuel & Natural gas | ₹0.10 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.13 Cr | ₹0.13 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹3.24 Cr | ₹2.75 Cr | ₹2.86 Cr | ₹3.37 Cr | ₹2.66 Cr |
| Salaries, Wages & Bonus | ₹3.06 Cr | ₹2.49 Cr | ₹2.69 Cr | ₹3.20 Cr | ₹2.53 Cr |
| Contributions to EPF & Pension Funds | ₹0.01 Cr | ₹0.16 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.11 Cr |
| Workmen and Staff Welfare Expenses | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
| Other Employees Cost | ₹0.17 Cr | ₹0.10 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Other Manufacturing Expenses | ₹42 Cr | ₹27 Cr | ₹21 Cr | ₹7.96 Cr | ₹7.33 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹37 Cr | ₹27 Cr | ₹20 Cr | ₹6.74 Cr | ₹5.55 Cr |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹5.62 Cr | ₹0.52 Cr | ₹0.48 Cr | ₹1.22 Cr | ₹1.78 Cr |
| General and Administration Expenses | ₹3.22 Cr | ₹2.09 Cr | ₹1.27 Cr | ₹4.87 Cr | ₹1.42 Cr |
| Rent , Rates & Taxes | ₹0.46 Cr | ₹0.26 Cr | ₹0.02 Cr | ₹0.06 Cr | ₹0.05 Cr |
| Insurance | ₹0.34 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.10 Cr |
| Printing and stationery | ₹0.03 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.04 Cr |
| Professional and legal fees | ₹0.87 Cr | ₹0.45 Cr | ₹0.20 Cr | ₹4.08 Cr | ₹0.69 Cr |
| Traveling and conveyance | ₹0.39 Cr | ₹0.39 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹0.14 Cr |
| Other Administration | ₹1.13 Cr | ₹0.89 Cr | ₹0.70 Cr | ₹0.45 Cr | ₹0.39 Cr |
| Selling and Distribution Expenses | ₹0.16 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Advertisement & Sales Promotion | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | ₹0.15 Cr | ₹0.03 Cr | ₹0.03 Cr | - | - |
| Other Selling Expenses | - | ₹0.03 Cr | ₹0.05 Cr | - | ₹0.00 Cr |
| Miscellaneous Expenses | ₹3.13 Cr | ₹0.40 Cr | ₹0.00 Cr | ₹0.08 Cr | ₹0.00 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹0.00 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.13 Cr | ₹0.40 Cr | ₹0.00 Cr | ₹0.08 Cr | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹98 Cr | ₹69 Cr | ₹48 Cr | ₹41 Cr | ₹35 Cr |
| Operating Profit (Excl OI) | ₹14 Cr | ₹5.25 Cr | ₹3.31 Cr | ₹2.64 Cr | ₹2.30 Cr |
| Other Income | ₹1.05 Cr | ₹3.35 Cr | ₹1.34 Cr | ₹0.75 Cr | ₹0.71 Cr |
| Interest Received | ₹1.04 Cr | ₹0.05 Cr | ₹0.38 Cr | ₹0.29 Cr | ₹0.43 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.02 Cr | ₹3.14 Cr | - | ₹0.01 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.00 Cr | ₹0.17 Cr | ₹0.97 Cr | ₹0.46 Cr | ₹0.28 Cr |
| Operating Profit | ₹15 Cr | ₹8.61 Cr | ₹4.65 Cr | ₹3.39 Cr | ₹3.01 Cr |
| Interest | ₹3.16 Cr | ₹1.82 Cr | ₹3.23 Cr | ₹2.60 Cr | ₹2.62 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.14 Cr | ₹0.65 Cr | ₹0.77 Cr | ₹0.56 Cr | ₹0.72 Cr |
| Intereston Fixed deposits | - | - | - | ₹0.34 Cr | ₹0.31 Cr |
| Bank Charges etc | ₹1.19 Cr | ₹1.00 Cr | ₹2.40 Cr | ₹1.58 Cr | ₹1.42 Cr |
| Other Interest | ₹0.83 Cr | ₹0.17 Cr | ₹0.06 Cr | ₹0.13 Cr | ₹0.17 Cr |
| PBDT | ₹12 Cr | ₹6.79 Cr | ₹1.42 Cr | ₹0.79 Cr | ₹0.39 Cr |
| Depreciation | ₹0.14 Cr | ₹0.17 Cr | ₹0.22 Cr | ₹0.24 Cr | ₹0.23 Cr |
| Profit Before Taxation & Exceptional Items | ₹12 Cr | ₹6.62 Cr | ₹1.20 Cr | ₹0.56 Cr | ₹0.16 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹12 Cr | ₹6.62 Cr | ₹1.20 Cr | ₹0.56 Cr | ₹0.16 Cr |
| Provision for Tax | ₹2.46 Cr | ₹1.90 Cr | ₹0.42 Cr | ₹0.04 Cr | ₹-0.15 Cr |
| Current Income Tax | ₹3.00 Cr | ₹1.90 Cr | ₹0.39 Cr | ₹0.15 Cr | ₹0.03 Cr |
| Deferred Tax | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
| Other taxes | ₹-0.55 Cr | - | ₹0.03 Cr | ₹-0.10 Cr | ₹-0.18 Cr |
| Profit After Tax | ₹9.24 Cr | ₹4.72 Cr | ₹0.79 Cr | ₹0.52 Cr | ₹0.31 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹25 Cr | ₹20 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
| Appropriations | ₹34 Cr | ₹25 Cr | ₹20 Cr | ₹20 Cr | ₹19 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | ₹0.69 Cr | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹8.53 | ₹4.65 | ₹0.78 | ₹0.51 | ₹1.53 |
| Adjusted EPS | ₹8.53 | ₹4.65 | ₹0.78 | ₹0.51 | ₹0.31 |
Compare Income Statement of peers of HEC INFRA PROJECTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HEC INFRA PROJECTS | ₹147.0 Cr | -3.3% | -9.7% | 19.9% | Stock Analytics | |
| LARSEN & TOUBRO | ₹539,393.0 Cr | -0.8% | 5.1% | 16.8% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹67,919.5 Cr | -2.2% | -6.1% | -29.4% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹27,000.4 Cr | -0.1% | 6.4% | -16.4% | Stock Analytics | |
| KEC INTERNATIONAL | ₹21,527.6 Cr | -2.2% | -5.4% | -14.7% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹16,360.9 Cr | -1.8% | -1.1% | NA | Stock Analytics | |
HEC INFRA PROJECTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HEC INFRA PROJECTS | -3.3% |
-9.7% |
19.9% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses