HEG
|
HEG Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,177 Cr | ₹2,401 Cr | ₹2,471 Cr | ₹2,202 Cr | ₹1,257 Cr |
| Sales | ₹2,126 Cr | ₹2,354 Cr | ₹2,400 Cr | ₹2,153 Cr | ₹1,220 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹6.98 Cr | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹45 Cr | ₹47 Cr | ₹72 Cr | ₹49 Cr | ₹38 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,160 Cr | ₹2,395 Cr | ₹2,467 Cr | ₹2,202 Cr | ₹1,256 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-51 Cr | ₹58 Cr | ₹-397 Cr | ₹-111 Cr | ₹305 Cr |
| Raw Material Consumed | ₹955 Cr | ₹1,093 Cr | ₹1,313 Cr | ₹940 Cr | ₹505 Cr |
| Opening Raw Materials | ₹163 Cr | ₹383 Cr | ₹275 Cr | ₹35 Cr | ₹234 Cr |
| Purchases Raw Materials | ₹1,081 Cr | ₹873 Cr | ₹1,420 Cr | ₹1,180 Cr | ₹306 Cr |
| Closing Raw Materials | ₹290 Cr | ₹163 Cr | ₹383 Cr | ₹275 Cr | ₹35 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹332 Cr | ₹310 Cr | ₹316 Cr | ₹271 Cr | ₹139 Cr |
| Electricity & Power | ₹332 Cr | ₹310 Cr | ₹316 Cr | ₹271 Cr | ₹139 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹104 Cr | ₹95 Cr | ₹92 Cr | ₹80 Cr | ₹55 Cr |
| Salaries, Wages & Bonus | ₹93 Cr | ₹86 Cr | ₹84 Cr | ₹73 Cr | ₹48 Cr |
| Contributions to EPF & Pension Funds | ₹6.48 Cr | ₹6.08 Cr | ₹5.29 Cr | ₹4.14 Cr | ₹4.79 Cr |
| Workmen and Staff Welfare Expenses | ₹4.02 Cr | ₹3.54 Cr | ₹3.13 Cr | ₹2.56 Cr | ₹2.05 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹248 Cr | ₹227 Cr | ₹249 Cr | ₹224 Cr | ₹149 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹8.31 Cr | ₹6.13 Cr | ₹5.76 Cr | ₹5.11 Cr | ₹3.97 Cr |
| Repairs and Maintenance | ₹53 Cr | ₹44 Cr | ₹43 Cr | ₹42 Cr | ₹39 Cr |
| Packing Material Consumed | ₹21 Cr | ₹19 Cr | ₹17 Cr | ₹18 Cr | ₹14 Cr |
| Other Mfg Exp | ₹164 Cr | ₹158 Cr | ₹184 Cr | ₹159 Cr | ₹91 Cr |
| General and Administration Expenses | ₹37 Cr | ₹32 Cr | ₹29 Cr | ₹23 Cr | ₹19 Cr |
| Rent , Rates & Taxes | ₹2.66 Cr | ₹2.72 Cr | ₹1.54 Cr | ₹1.25 Cr | ₹1.23 Cr |
| Insurance | ₹13 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹11 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹14 Cr | ₹6.90 Cr | ₹7.87 Cr | ₹5.90 Cr | ₹4.31 Cr |
| Traveling and conveyance | ₹4.44 Cr | ₹4.48 Cr | ₹4.50 Cr | ₹2.09 Cr | ₹0.82 Cr |
| Other Administration | ₹2.45 Cr | ₹2.01 Cr | ₹1.79 Cr | ₹1.36 Cr | ₹1.15 Cr |
| Selling and Distribution Expenses | ₹191 Cr | ₹155 Cr | ₹213 Cr | ₹185 Cr | ₹79 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹15 Cr | ₹15 Cr | ₹19 Cr | ₹18 Cr | ₹11 Cr |
| Freight and Forwarding | ₹174 Cr | ₹139 Cr | ₹190 Cr | ₹167 Cr | ₹66 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹2.19 Cr | ₹1.63 Cr | ₹4.68 Cr | ₹1.08 Cr | ₹1.96 Cr |
| Miscellaneous Expenses | ₹90 Cr | ₹42 Cr | ₹34 Cr | ₹62 Cr | ₹65 Cr |
| Bad debts /advances written off | - | - | ₹1.56 Cr | ₹0.59 Cr | ₹3.95 Cr |
| Provision for doubtful debts | ₹1.54 Cr | ₹2.70 Cr | - | - | - |
| Losson disposal of fixed assets(net) | ₹1.68 Cr | - | ₹0.34 Cr | ₹2.81 Cr | ₹5.94 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹87 Cr | ₹39 Cr | ₹32 Cr | ₹58 Cr | ₹56 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,905 Cr | ₹2,012 Cr | ₹1,849 Cr | ₹1,674 Cr | ₹1,315 Cr |
| Operating Profit (Excl OI) | ₹255 Cr | ₹382 Cr | ₹618 Cr | ₹527 Cr | ₹-59 Cr |
| Other Income | ₹128 Cr | ₹142 Cr | ₹109 Cr | ₹80 Cr | ₹113 Cr |
| Interest Received | ₹20 Cr | ₹43 Cr | ₹51 Cr | ₹32 Cr | ₹29 Cr |
| Dividend Received | ₹1.90 Cr | ₹2.37 Cr | ₹1.98 Cr | ₹1.14 Cr | ₹1.04 Cr |
| Profit on sale of Fixed Assets | - | ₹1.29 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹18 Cr | ₹55 Cr | ₹5.29 Cr | ₹2.52 Cr | ₹10 Cr |
| Foreign Exchange Gains | ₹0.01 Cr | ₹1.62 Cr | ₹6.94 Cr | ₹1.09 Cr | ₹4.95 Cr |
| Others | ₹88 Cr | ₹38 Cr | ₹44 Cr | ₹42 Cr | ₹68 Cr |
| Operating Profit | ₹383 Cr | ₹524 Cr | ₹728 Cr | ₹607 Cr | ₹54 Cr |
| Interest | ₹39 Cr | ₹36 Cr | ₹26 Cr | ₹7.49 Cr | ₹11 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹39 Cr | ₹36 Cr | ₹26 Cr | ₹7.49 Cr | ₹11 Cr |
| PBDT | ₹343 Cr | ₹488 Cr | ₹702 Cr | ₹599 Cr | ₹42 Cr |
| Depreciation | ₹201 Cr | ₹175 Cr | ₹102 Cr | ₹79 Cr | ₹73 Cr |
| Profit Before Taxation & Exceptional Items | ₹143 Cr | ₹314 Cr | ₹599 Cr | ₹520 Cr | ₹-31 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹160 Cr | ₹395 Cr | ₹677 Cr | ₹560 Cr | ₹-23 Cr |
| Provision for Tax | ₹45 Cr | ₹84 Cr | ₹145 Cr | ₹129 Cr | ₹-5.46 Cr |
| Current Income Tax | ₹49 Cr | ₹76 Cr | ₹155 Cr | ₹130 Cr | - |
| Deferred Tax | ₹-2.95 Cr | ₹9.12 Cr | ₹-9.29 Cr | ₹-0.14 Cr | ₹-5.66 Cr |
| Other taxes | ₹-1.03 Cr | ₹-1.07 Cr | ₹-1.16 Cr | ₹-0.40 Cr | ₹0.20 Cr |
| Profit After Tax | ₹115 Cr | ₹312 Cr | ₹532 Cr | ₹431 Cr | ₹-18 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹115 Cr | ₹312 Cr | ₹532 Cr | ₹431 Cr | ₹-18 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹4,263 Cr | ₹4,115 Cr | ₹3,747 Cr | ₹3,328 Cr | ₹3,346 Cr |
| Appropriations | ₹4,378 Cr | ₹4,426 Cr | ₹4,280 Cr | ₹3,759 Cr | ₹3,328 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹87 Cr | ₹164 Cr | ₹165 Cr | ₹12 Cr | - |
| Equity Dividend % | ₹90.00 | ₹225.00 | ₹425.00 | ₹400.00 | ₹30.00 |
| Earnings Per Share | ₹5.96 | ₹80.76 | ₹137.95 | ₹111.68 | ₹-4.65 |
| Adjusted EPS | ₹5.96 | ₹16.15 | ₹27.59 | ₹22.34 | ₹-0.93 |
Compare Income Statement of peers of HEG
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HEG | ₹10,796.4 Cr | 5.6% | 2.1% | 3.7% | Stock Analytics | |
| GRAPHITE INDIA | ₹11,392.3 Cr | 6.2% | 4.5% | 2% | Stock Analytics | |
| ESAB INDIA | ₹9,362.5 Cr | -0.9% | 8% | 0.4% | Stock Analytics | |
| ADOR WELDING | ₹1,798.8 Cr | -0% | -5% | -9.3% | Stock Analytics | |
| DIFFUSION ENGINEERS | ₹1,251.2 Cr | 3.8% | 12.1% | 2.1% | Stock Analytics | |
| DE NORA INDIA | ₹370.8 Cr | 0.3% | 1% | -45.3% | Stock Analytics | |
HEG Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HEG | 5.6% |
2.1% |
3.7% |
| SENSEX | 0.7% |
0.5% |
9% |
You may also like the below Video Courses