HEIDELBERG CEMENT INDIA
|
HEIDELBERG CEMENT INDIA Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,366 Cr | ₹2,238 Cr | ₹2,297 Cr | ₹2,117 Cr | ₹2,170 Cr |
| Sales | ₹2,350 Cr | ₹2,201 Cr | ₹2,236 Cr | ₹2,087 Cr | ₹2,153 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹8.23 Cr | ₹8.16 Cr | ₹6.59 Cr | ₹5.74 Cr | ₹4.48 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹7.87 Cr | ₹29 Cr | ₹54 Cr | ₹24 Cr | ₹12 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,366 Cr | ₹2,238 Cr | ₹2,297 Cr | ₹2,117 Cr | ₹2,170 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹29 Cr | ₹-13 Cr | ₹-22 Cr | ₹3.92 Cr | ₹5.06 Cr |
| Raw Material Consumed | ₹433 Cr | ₹414 Cr | ₹450 Cr | ₹369 Cr | ₹384 Cr |
| Opening Raw Materials | ₹22 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr | ₹23 Cr |
| Purchases Raw Materials | ₹431 Cr | ₹407 Cr | ₹454 Cr | ₹370 Cr | ₹384 Cr |
| Closing Raw Materials | ₹20 Cr | ₹22 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹670 Cr | ₹773 Cr | ₹642 Cr | ₹488 Cr | ₹474 Cr |
| Electricity & Power | ₹670 Cr | ₹773 Cr | ₹642 Cr | ₹488 Cr | ₹474 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹153 Cr | ₹133 Cr | ₹131 Cr | ₹127 Cr | ₹131 Cr |
| Salaries, Wages & Bonus | ₹135 Cr | ₹115 Cr | ₹115 Cr | ₹113 Cr | ₹115 Cr |
| Contributions to EPF & Pension Funds | ₹7.27 Cr | ₹6.74 Cr | ₹6.58 Cr | ₹6.05 Cr | ₹6.02 Cr |
| Workmen and Staff Welfare Expenses | ₹7.86 Cr | ₹7.55 Cr | ₹6.10 Cr | ₹4.55 Cr | ₹6.50 Cr |
| Other Employees Cost | ₹3.03 Cr | ₹3.36 Cr | ₹3.48 Cr | ₹3.47 Cr | ₹3.35 Cr |
| Other Manufacturing Expenses | ₹154 Cr | ₹149 Cr | ₹142 Cr | ₹127 Cr | ₹120 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹44 Cr | ₹35 Cr | ₹37 Cr | ₹33 Cr | ₹32 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹109 Cr | ₹113 Cr | ₹104 Cr | ₹93 Cr | ₹88 Cr |
| General and Administration Expenses | ₹100 Cr | ₹84 Cr | ₹81 Cr | ₹85 Cr | ₹81 Cr |
| Rent , Rates & Taxes | ₹52 Cr | ₹48 Cr | ₹49 Cr | ₹54 Cr | ₹52 Cr |
| Insurance | ₹6.40 Cr | ₹6.29 Cr | ₹6.25 Cr | ₹3.64 Cr | ₹2.66 Cr |
| Printing and stationery | ₹0.68 Cr | ₹0.64 Cr | ₹0.69 Cr | ₹0.69 Cr | ₹0.83 Cr |
| Professional and legal fees | ₹11 Cr | ₹3.94 Cr | ₹2.86 Cr | ₹3.22 Cr | ₹4.07 Cr |
| Traveling and conveyance | ₹8.41 Cr | ₹7.83 Cr | ₹5.89 Cr | ₹3.77 Cr | ₹6.36 Cr |
| Other Administration | ₹21 Cr | ₹18 Cr | ₹16 Cr | ₹19 Cr | ₹14 Cr |
| Selling and Distribution Expenses | ₹487 Cr | ₹425 Cr | ₹411 Cr | ₹388 Cr | ₹413 Cr |
| Advertisement & Sales Promotion | ₹40 Cr | ₹23 Cr | ₹15 Cr | ₹14 Cr | ₹23 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹350 Cr | ₹312 Cr | ₹296 Cr | ₹277 Cr | ₹288 Cr |
| Handling and Clearing Charges | ₹96 Cr | ₹90 Cr | ₹100 Cr | ₹97 Cr | ₹102 Cr |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹25 Cr | ₹25 Cr | ₹27 Cr | ₹23 Cr | ₹35 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.55 Cr | ₹1.50 Cr | - | ₹0.41 Cr | ₹0.67 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹24 Cr | ₹24 Cr | ₹27 Cr | ₹23 Cr | ₹34 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,049 Cr | ₹1,989 Cr | ₹1,862 Cr | ₹1,610 Cr | ₹1,642 Cr |
| Operating Profit (Excl OI) | ₹317 Cr | ₹249 Cr | ₹435 Cr | ₹507 Cr | ₹528 Cr |
| Other Income | ₹55 Cr | ₹45 Cr | ₹49 Cr | ₹46 Cr | ₹53 Cr |
| Interest Received | ₹40 Cr | ₹29 Cr | ₹28 Cr | ₹22 Cr | ₹30 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.38 Cr | ₹0.10 Cr | ₹0.62 Cr | ₹2.76 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹2.50 Cr | ₹1.75 Cr | ₹5.21 Cr | ₹7.23 Cr | ₹8.42 Cr |
| Foreign Exchange Gains | - | - | ₹0.58 Cr | - | - |
| Others | ₹12 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Operating Profit | ₹371 Cr | ₹294 Cr | ₹484 Cr | ₹553 Cr | ₹581 Cr |
| Interest | ₹35 Cr | ₹46 Cr | ₹36 Cr | ₹51 Cr | ₹74 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹14 Cr | ₹17 Cr | ₹25 Cr | ₹36 Cr | ₹48 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.93 Cr | ₹2.73 Cr | ₹3.28 Cr | ₹2.53 Cr | ₹3.35 Cr |
| Other Interest | ₹18 Cr | ₹26 Cr | ₹8.54 Cr | ₹12 Cr | ₹22 Cr |
| PBDT | ₹336 Cr | ₹248 Cr | ₹447 Cr | ₹502 Cr | ₹507 Cr |
| Depreciation | ₹110 Cr | ₹112 Cr | ₹112 Cr | ₹111 Cr | ₹109 Cr |
| Profit Before Taxation & Exceptional Items | ₹227 Cr | ₹136 Cr | ₹335 Cr | ₹391 Cr | ₹398 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹227 Cr | ₹136 Cr | ₹335 Cr | ₹391 Cr | ₹398 Cr |
| Provision for Tax | ₹59 Cr | ₹37 Cr | ₹83 Cr | ₹76 Cr | ₹130 Cr |
| Current Income Tax | ₹67 Cr | ₹41 Cr | ₹59 Cr | ₹73 Cr | ₹69 Cr |
| Deferred Tax | ₹-8.09 Cr | ₹-4.47 Cr | ₹24 Cr | ₹3.34 Cr | ₹61 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹168 Cr | ₹99 Cr | ₹252 Cr | ₹315 Cr | ₹268 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹782 Cr | ₹887 Cr | ₹745 Cr | ₹566 Cr | ₹421 Cr |
| Appropriations | ₹950 Cr | ₹986 Cr | ₹997 Cr | ₹881 Cr | ₹689 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹6.99 Cr |
| Other Appropriation | ₹159 Cr | ₹204 Cr | ₹110 Cr | ₹136 Cr | ₹82 Cr |
| Equity Dividend % | ₹80.00 | ₹70.00 | ₹90.00 | ₹80.00 | ₹75.00 |
| Earnings Per Share | ₹7.40 | ₹4.38 | ₹11.13 | ₹13.90 | ₹11.83 |
| Adjusted EPS | ₹7.40 | ₹4.38 | ₹11.13 | ₹13.90 | ₹11.83 |
Compare Income Statement of peers of HEIDELBERG CEMENT INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HEIDELBERG CEMENT INDIA | ₹4,236.3 Cr | -0.2% | -4.5% | -18.1% | Stock Analytics | |
| ULTRATECH CEMENT | ₹349,596.0 Cr | 1.1% | -1.7% | 8.1% | Stock Analytics | |
| AMBUJA CEMENTS | ₹139,201.0 Cr | 1.3% | 0% | -0.9% | Stock Analytics | |
| SHREE CEMENT | ₹96,507.0 Cr | -1.3% | -9.6% | 10% | Stock Analytics | |
| JK CEMENT | ₹42,923.7 Cr | -1.1% | -17.5% | 37.8% | Stock Analytics | |
| ACC | ₹34,556.6 Cr | -0.3% | -1.2% | -19.4% | Stock Analytics | |
HEIDELBERG CEMENT INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HEIDELBERG CEMENT INDIA | -0.2% |
-4.5% |
-18.1% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses