HERANBA INDUSTRIES
|
HERANBA INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | |
|---|---|---|---|---|
| INCOME : | ||||
| Gross Sales | ₹1,448 Cr | ₹1,289 Cr | ₹1,342 Cr | ₹1,342 Cr |
| Sales | ₹1,441 Cr | ₹1,281 Cr | ₹1,335 Cr | ₹1,335 Cr |
| Job Work/ Contract Receipts | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - |
| Revenue from property development | - | - | - | - |
| Other Operational Income | ₹7.45 Cr | ₹8.50 Cr | ₹7.57 Cr | ₹7.57 Cr |
| Less: Excise Duty | - | - | - | - |
| Net Sales | ₹1,410 Cr | ₹1,257 Cr | ₹1,319 Cr | ₹1,319 Cr |
| EXPENDITURE : | ||||
| Increase/Decrease in Stock | ₹-31 Cr | ₹23 Cr | ₹-33 Cr | ₹-33 Cr |
| Raw Material Consumed | ₹976 Cr | ₹843 Cr | ₹915 Cr | ₹915 Cr |
| Opening Raw Materials | ₹69 Cr | ₹76 Cr | - | - |
| Purchases Raw Materials | ₹998 Cr | ₹820 Cr | ₹984 Cr | ₹984 Cr |
| Closing Raw Materials | ₹100 Cr | ₹69 Cr | ₹76 Cr | ₹76 Cr |
| Other Direct Purchases / Brought in cost | ₹7.82 Cr | ₹17 Cr | ₹7.30 Cr | ₹7.30 Cr |
| Other raw material cost | - | - | - | - |
| Power & Fuel Cost | ₹77 Cr | ₹70 Cr | ₹87 Cr | ₹87 Cr |
| Electricity & Power | ₹77 Cr | ₹70 Cr | ₹87 Cr | ₹87 Cr |
| Oil, Fuel & Natural gas | - | - | - | - |
| Coals etc | - | - | - | - |
| Other power & fuel | - | - | - | - |
| Employee Cost | ₹105 Cr | ₹85 Cr | ₹67 Cr | ₹67 Cr |
| Salaries, Wages & Bonus | ₹97 Cr | ₹78 Cr | ₹61 Cr | ₹61 Cr |
| Contributions to EPF & Pension Funds | ₹4.80 Cr | ₹4.36 Cr | ₹3.21 Cr | ₹3.21 Cr |
| Workmen and Staff Welfare Expenses | ₹3.49 Cr | ₹3.05 Cr | ₹2.56 Cr | ₹2.56 Cr |
| Other Employees Cost | - | - | - | - |
| Other Manufacturing Expenses | ₹87 Cr | ₹71 Cr | ₹55 Cr | ₹55 Cr |
| Sub-contracted / Out sourced services | - | - | - | - |
| Processing Charges | ₹36 Cr | ₹29 Cr | ₹20 Cr | ₹20 Cr |
| Repairs and Maintenance | ₹13 Cr | ₹9.92 Cr | ₹9.78 Cr | ₹9.78 Cr |
| Packing Material Consumed | - | - | - | - |
| Other Mfg Exp | ₹39 Cr | ₹32 Cr | ₹25 Cr | ₹25 Cr |
| General and Administration Expenses | ₹19 Cr | ₹18 Cr | ₹15 Cr | ₹15 Cr |
| Rent , Rates & Taxes | ₹5.55 Cr | ₹4.77 Cr | ₹5.53 Cr | ₹5.53 Cr |
| Insurance | ₹3.65 Cr | ₹3.02 Cr | ₹2.73 Cr | ₹2.73 Cr |
| Printing and stationery | - | - | - | - |
| Professional and legal fees | ₹8.14 Cr | ₹8.79 Cr | ₹5.88 Cr | ₹5.88 Cr |
| Traveling and conveyance | - | - | - | - |
| Other Administration | ₹1.62 Cr | ₹1.20 Cr | ₹0.37 Cr | ₹0.37 Cr |
| Selling and Distribution Expenses | ₹42 Cr | ₹40 Cr | ₹38 Cr | ₹38 Cr |
| Advertisement & Sales Promotion | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - |
| Freight and Forwarding | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - |
| Other Selling Expenses | ₹42 Cr | ₹40 Cr | ₹38 Cr | ₹38 Cr |
| Miscellaneous Expenses | ₹37 Cr | ₹29 Cr | ₹19 Cr | ₹19 Cr |
| Bad debts /advances written off | - | - | - | - |
| Provision for doubtful debts | ₹5.50 Cr | ₹6.16 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - |
| Losson sale of non-trade current investments | - | - | ₹0.03 Cr | ₹0.03 Cr |
| Other Miscellaneous Expenses | ₹31 Cr | ₹23 Cr | ₹19 Cr | ₹19 Cr |
| Less: Expenses Capitalised | - | - | - | - |
| Total Expenditure | ₹1,312 Cr | ₹1,180 Cr | ₹1,163 Cr | ₹1,163 Cr |
| Operating Profit (Excl OI) | ₹98 Cr | ₹77 Cr | ₹156 Cr | ₹156 Cr |
| Other Income | ₹7.58 Cr | ₹14 Cr | ₹12 Cr | ₹12 Cr |
| Interest Received | ₹1.18 Cr | ₹3.21 Cr | ₹3.42 Cr | ₹3.42 Cr |
| Dividend Received | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.28 Cr | ₹0.10 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Profits on sale of Investments | ₹0.01 Cr | ₹0.01 Cr | ₹0.64 Cr | ₹0.64 Cr |
| Provision Written Back | ₹0.26 Cr | ₹5.88 Cr | ₹2.58 Cr | ₹2.58 Cr |
| Foreign Exchange Gains | ₹3.98 Cr | ₹3.66 Cr | ₹4.19 Cr | ₹4.19 Cr |
| Others | ₹1.87 Cr | ₹0.97 Cr | ₹1.33 Cr | ₹1.33 Cr |
| Operating Profit | ₹106 Cr | ₹91 Cr | ₹168 Cr | ₹168 Cr |
| Interest | ₹31 Cr | ₹12 Cr | ₹7.94 Cr | ₹7.94 Cr |
| InterestonDebenture / Bonds | - | - | - | - |
| Interest on Term Loan | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - |
| Bank Charges etc | ₹4.27 Cr | ₹2.01 Cr | ₹1.54 Cr | ₹1.54 Cr |
| Other Interest | ₹27 Cr | ₹10 Cr | ₹6.40 Cr | ₹6.40 Cr |
| PBDT | ₹75 Cr | ₹78 Cr | ₹160 Cr | ₹160 Cr |
| Depreciation | ₹57 Cr | ₹26 Cr | ₹23 Cr | ₹23 Cr |
| Profit Before Taxation & Exceptional Items | ₹18 Cr | ₹52 Cr | ₹138 Cr | ₹138 Cr |
| Exceptional Income / Expenses | - | - | - | - |
| Profit Before Tax | ₹18 Cr | ₹52 Cr | ₹138 Cr | ₹138 Cr |
| Provision for Tax | ₹16 Cr | ₹18 Cr | ₹33 Cr | ₹33 Cr |
| Current Income Tax | ₹19 Cr | ₹29 Cr | ₹39 Cr | ₹39 Cr |
| Deferred Tax | ₹-3.29 Cr | ₹-11 Cr | ₹-5.17 Cr | ₹-5.17 Cr |
| Other taxes | ₹0.35 Cr | ₹-0.41 Cr | ₹-0.49 Cr | ₹-0.49 Cr |
| Profit After Tax | ₹2.25 Cr | ₹35 Cr | ₹104 Cr | ₹104 Cr |
| Extra items | - | - | - | - |
| Minority Interest | ₹0.82 Cr | ₹0.39 Cr | - | - |
| Share of Associate | - | - | - | - |
| Other Consolidated Items | - | - | - | - |
| Consolidated Net Profit | ₹3.07 Cr | ₹35 Cr | ₹104 Cr | ₹104 Cr |
| Adjustments to PAT | - | - | - | - |
| Profit Balance B/F | ₹695 Cr | ₹665 Cr | ₹569 Cr | ₹569 Cr |
| Appropriations | ₹698 Cr | ₹700 Cr | ₹673 Cr | ₹673 Cr |
| General Reserves | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - |
| Corporate dividend tax | - | - | - | - |
| Other Appropriation | ₹5.33 Cr | ₹5.00 Cr | ₹7.90 Cr | ₹7.90 Cr |
| Equity Dividend % | ₹10.00 | ₹12.50 | ₹12.50 | ₹12.50 |
| Earnings Per Share | ₹0.77 | ₹8.72 | ₹26.09 | ₹26.09 |
| Adjusted EPS | ₹0.77 | ₹8.72 | ₹26.09 | ₹26.09 |
Compare Income Statement of peers of HERANBA INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HERANBA INDUSTRIES | ₹713.2 Cr | 4.5% | 4.7% | -42.8% | Stock Analytics | |
| UPL | ₹45,416.3 Cr | -2.9% | -5.8% | -19% | Stock Analytics | |
| PI INDUSTRIES | ₹34,895.2 Cr | -4.4% | -5.4% | -35.4% | Stock Analytics | |
| SUMITOMO CHEMICAL INDIA | ₹21,528.2 Cr | -7% | -16.7% | -23.5% | Stock Analytics | |
| BAYER CROPSCIENCE | ₹16,196.5 Cr | -4.2% | -11% | -27.6% | Stock Analytics | |
| SHARDA CROPCHEM | ₹6,505.8 Cr | -5.1% | -8% | -15.1% | Stock Analytics | |
HERANBA INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HERANBA INDUSTRIES | 4.5% |
4.7% |
-42.8% |
| SENSEX | -2.7% |
-5.7% |
-11.7% |
You may also like the below Video Courses