HERCULES HOISTS
|
HERCULES HOISTS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2004 | Mar2003 | Mar2002 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹180 Cr | ₹151 Cr | ₹33 Cr | ₹26 Cr | ₹20 Cr |
Sales | ₹178 Cr | ₹149 Cr | ₹33 Cr | ₹26 Cr | ₹20 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1.59 Cr | ₹0.45 Cr | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.27 Cr | ₹1.41 Cr | - | - | - |
Less: Excise Duty | - | - | ₹4.06 Cr | ₹3.12 Cr | - |
Net Sales | ₹180 Cr | ₹151 Cr | ₹29 Cr | ₹23 Cr | ₹20 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹5.13 Cr | ₹-2.53 Cr | ₹-0.36 Cr | ₹-0.14 Cr | ₹0.36 Cr |
Raw Material Consumed | ₹94 Cr | ₹88 Cr | ₹16 Cr | ₹12 Cr | ₹11 Cr |
Opening Raw Materials | ₹22 Cr | ₹22 Cr | ₹3.67 Cr | ₹3.56 Cr | ₹3.91 Cr |
Purchases Raw Materials | ₹93 Cr | ₹88 Cr | ₹17 Cr | ₹11 Cr | ₹9.48 Cr |
Closing Raw Materials | ₹21 Cr | ₹22 Cr | ₹6.24 Cr | ₹3.67 Cr | ₹3.56 Cr |
Other Direct Purchases / Brought in cost | - | - | ₹1.39 Cr | ₹0.71 Cr | ₹0.69 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.59 Cr | ₹0.57 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.20 Cr |
Electricity & Power | ₹0.59 Cr | ₹0.57 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.20 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹23 Cr | ₹20 Cr | ₹3.24 Cr | ₹2.95 Cr | ₹3.10 Cr |
Salaries, Wages & Bonus | ₹19 Cr | ₹16 Cr | ₹2.18 Cr | ₹2.07 Cr | ₹2.21 Cr |
Contributions to EPF & Pension Funds | ₹1.43 Cr | ₹1.10 Cr | ₹0.47 Cr | ₹0.42 Cr | ₹0.40 Cr |
Workmen and Staff Welfare Expenses | ₹2.48 Cr | ₹2.33 Cr | ₹0.59 Cr | ₹0.46 Cr | ₹0.50 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹12 Cr | ₹11 Cr | ₹2.96 Cr | ₹2.74 Cr | ₹1.78 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹3.49 Cr | ₹2.98 Cr | ₹1.84 Cr | ₹1.68 Cr | ₹0.23 Cr |
Repairs and Maintenance | ₹0.72 Cr | ₹1.43 Cr | ₹0.24 Cr | ₹0.25 Cr | ₹0.16 Cr |
Packing Material Consumed | ₹3.74 Cr | ₹4.08 Cr | - | - | - |
Other Mfg Exp | ₹3.65 Cr | ₹2.91 Cr | ₹0.88 Cr | ₹0.81 Cr | ₹1.39 Cr |
General and Administration Expenses | ₹6.29 Cr | ₹6.93 Cr | ₹1.02 Cr | ₹0.92 Cr | ₹0.90 Cr |
Rent , Rates & Taxes | ₹0.28 Cr | ₹0.87 Cr | ₹0.27 Cr | ₹0.29 Cr | ₹0.28 Cr |
Insurance | ₹0.08 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.09 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹1.54 Cr | ₹1.85 Cr | ₹0.16 Cr | ₹0.07 Cr | ₹0.12 Cr |
Traveling and conveyance | ₹2.30 Cr | ₹2.26 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.07 Cr |
Other Administration | ₹2.10 Cr | ₹1.87 Cr | ₹0.42 Cr | ₹0.43 Cr | ₹0.36 Cr |
Selling and Distribution Expenses | ₹6.66 Cr | ₹6.42 Cr | ₹1.18 Cr | ₹1.00 Cr | ₹0.85 Cr |
Advertisement & Sales Promotion | ₹2.02 Cr | ₹1.43 Cr | ₹0.22 Cr | ₹0.29 Cr | ₹0.21 Cr |
Sales Commissions & Incentives | - | - | ₹0.60 Cr | ₹0.46 Cr | ₹0.47 Cr |
Freight and Forwarding | ₹4.65 Cr | ₹5.00 Cr | ₹0.20 Cr | ₹0.25 Cr | ₹0.16 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | ₹0.16 Cr | - | - |
Miscellaneous Expenses | ₹3.14 Cr | ₹5.44 Cr | ₹0.97 Cr | ₹0.71 Cr | ₹1.55 Cr |
Bad debts /advances written off | - | ₹1.83 Cr | - | - | - |
Provision for doubtful debts | ₹0.02 Cr | ₹0.02 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹0.01 Cr | - | ₹0.02 Cr | - | ₹0.01 Cr |
Losson foreign exchange fluctuations | - | - | ₹0.00 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹0.65 Cr |
Other Miscellaneous Expenses | ₹3.12 Cr | ₹3.60 Cr | ₹0.95 Cr | ₹0.71 Cr | ₹0.89 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹150 Cr | ₹136 Cr | ₹25 Cr | ₹20 Cr | ₹19 Cr |
Operating Profit (Excl OI) | ₹29 Cr | ₹15 Cr | ₹4.31 Cr | ₹2.80 Cr | ₹0.71 Cr |
Other Income | ₹22 Cr | ₹20 Cr | ₹1.39 Cr | ₹1.39 Cr | ₹1.84 Cr |
Interest Received | ₹2.45 Cr | ₹2.37 Cr | ₹0.74 Cr | ₹0.65 Cr | ₹0.49 Cr |
Dividend Received | ₹8.01 Cr | ₹7.34 Cr | ₹0.15 Cr | ₹0.13 Cr | ₹0.07 Cr |
Profit on sale of Fixed Assets | - | ₹0.00 Cr | - | - | - |
Profits on sale of Investments | - | - | - | ₹0.02 Cr | - |
Provision Written Back | ₹0.58 Cr | ₹3.02 Cr | - | - | - |
Foreign Exchange Gains | ₹0.04 Cr | ₹0.57 Cr | - | ₹0.08 Cr | ₹0.03 Cr |
Others | ₹11 Cr | ₹6.22 Cr | ₹0.51 Cr | ₹0.51 Cr | ₹1.25 Cr |
Operating Profit | ₹52 Cr | ₹34 Cr | ₹5.70 Cr | ₹4.19 Cr | ₹2.55 Cr |
Interest | ₹0.55 Cr | ₹0.55 Cr | ₹0.22 Cr | ₹0.32 Cr | ₹0.48 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | ₹0.04 Cr | ₹0.05 Cr | ₹0.03 Cr |
Intereston Fixed deposits | - | - | ₹0.11 Cr | ₹0.21 Cr | ₹0.29 Cr |
Bank Charges etc | - | - | ₹0.06 Cr | ₹0.07 Cr | ₹0.07 Cr |
Other Interest | ₹0.55 Cr | ₹0.55 Cr | - | - | ₹0.08 Cr |
PBDT | ₹51 Cr | ₹34 Cr | ₹5.49 Cr | ₹3.86 Cr | ₹2.07 Cr |
Depreciation | ₹4.33 Cr | ₹3.96 Cr | ₹0.62 Cr | ₹0.59 Cr | ₹0.57 Cr |
Profit Before Taxation & Exceptional Items | ₹47 Cr | ₹30 Cr | ₹4.87 Cr | ₹3.27 Cr | ₹1.50 Cr |
Exceptional Income / Expenses | - | ₹86 Cr | ₹-0.03 Cr | ₹-0.22 Cr | ₹-0.22 Cr |
Profit Before Tax | ₹47 Cr | ₹116 Cr | ₹4.84 Cr | ₹3.05 Cr | ₹1.29 Cr |
Provision for Tax | ₹11 Cr | ₹13 Cr | ₹1.81 Cr | ₹1.14 Cr | ₹0.22 Cr |
Current Income Tax | ₹7.18 Cr | ₹10 Cr | ₹1.86 Cr | ₹1.04 Cr | ₹0.27 Cr |
Deferred Tax | ₹2.95 Cr | ₹1.43 Cr | ₹-0.05 Cr | ₹0.10 Cr | ₹-0.05 Cr |
Other taxes | ₹0.52 Cr | ₹1.16 Cr | - | - | ₹0.00 Cr |
Profit After Tax | ₹36 Cr | ₹103 Cr | ₹3.03 Cr | ₹1.91 Cr | ₹1.07 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹36 Cr | ₹103 Cr | ₹3.03 Cr | ₹1.91 Cr | ₹1.07 Cr |
Adjustments to PAT | - | - | ₹0.00 Cr | ₹-0.01 Cr | ₹0.00 Cr |
Profit Balance B/F | ₹147 Cr | ₹51 Cr | ₹0.75 Cr | ₹0.75 Cr | ₹0.50 Cr |
Appropriations | ₹183 Cr | ₹154 Cr | ₹3.79 Cr | ₹2.66 Cr | ₹1.57 Cr |
General Reserves | - | - | ₹2.40 Cr | ₹1.46 Cr | ₹0.50 Cr |
Proposed Equity Dividend | - | - | ₹0.56 Cr | ₹0.40 Cr | ₹0.32 Cr |
Corporate dividend tax | - | - | ₹0.07 Cr | ₹0.05 Cr | - |
Other Appropriation | ₹8.00 Cr | ₹5.92 Cr | - | - | - |
Equity Dividend % | ₹400.00 | ₹300.00 | ₹70.00 | ₹50.00 | ₹40.00 |
Earnings Per Share | ₹11.24 | ₹32.28 | ₹37.90 | ₹23.91 | ₹13.32 |
Adjusted EPS | ₹11.24 | ₹32.28 | ₹0.95 | ₹0.60 | ₹0.33 |
Compare Income Statement of peers of HERCULES HOISTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HERCULES HOISTS | ₹517.8 Cr | 2.7% | -17.1% | -72.2% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹76,500.9 Cr | -1.4% | -12.3% | -26.9% | Stock Analytics | |
THERMAX | ₹39,418.7 Cr | 0.4% | -14.9% | -24.9% | Stock Analytics | |
JYOTI CNC AUTOMATION | ₹21,480.1 Cr | 6.1% | -7.5% | -18.5% | Stock Analytics | |
TRIVENI TURBINE | ₹16,702.8 Cr | 1.8% | -21.3% | -35.2% | Stock Analytics | |
KIRLOSKAR BROTHERS | ₹15,453.8 Cr | 3.5% | -8.5% | -4.8% | Stock Analytics |
HERCULES HOISTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HERCULES HOISTS | 2.7% |
-17.1% |
-72.2% |
SENSEX | 1.3% |
-0.8% |
3.2% |
You may also like the below Video Courses