HIKAL
|
HIKAL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,860 Cr | ₹1,785 Cr | ₹2,023 Cr | ₹1,943 Cr | ₹1,720 Cr |
| Sales | ₹1,788 Cr | ₹1,745 Cr | ₹1,989 Cr | ₹1,902 Cr | ₹1,701 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹56 Cr | ₹23 Cr | ₹16 Cr | ₹24 Cr | ₹6.06 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹16 Cr | ₹16 Cr | ₹18 Cr | ₹17 Cr | ₹13 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,860 Cr | ₹1,785 Cr | ₹2,023 Cr | ₹1,943 Cr | ₹1,720 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-45 Cr | ₹20 Cr | ₹-15 Cr | ₹-36 Cr | ₹1.67 Cr |
| Raw Material Consumed | ₹883 Cr | ₹805 Cr | ₹1,122 Cr | ₹1,032 Cr | ₹907 Cr |
| Opening Raw Materials | ₹140 Cr | ₹136 Cr | ₹163 Cr | ₹136 Cr | ₹181 Cr |
| Purchases Raw Materials | ₹865 Cr | ₹809 Cr | ₹1,094 Cr | ₹1,059 Cr | ₹861 Cr |
| Closing Raw Materials | ₹122 Cr | ₹140 Cr | ₹136 Cr | ₹163 Cr | ₹136 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹168 Cr | ₹170 Cr | ₹187 Cr | ₹175 Cr | ₹148 Cr |
| Electricity & Power | ₹168 Cr | ₹170 Cr | ₹187 Cr | ₹175 Cr | ₹148 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹247 Cr | ₹247 Cr | ₹222 Cr | ₹203 Cr | ₹164 Cr |
| Salaries, Wages & Bonus | ₹216 Cr | ₹215 Cr | ₹193 Cr | ₹174 Cr | ₹142 Cr |
| Contributions to EPF & Pension Funds | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹8.28 Cr | ₹7.04 Cr |
| Workmen and Staff Welfare Expenses | ₹18 Cr | ₹19 Cr | ₹17 Cr | ₹18 Cr | ₹13 Cr |
| Other Employees Cost | ₹2.40 Cr | ₹2.50 Cr | ₹2.22 Cr | ₹3.08 Cr | ₹2.39 Cr |
| Other Manufacturing Expenses | ₹141 Cr | ₹134 Cr | ₹111 Cr | ₹104 Cr | ₹85 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹29 Cr | ₹28 Cr | ₹23 Cr | ₹21 Cr | ₹18 Cr |
| Repairs and Maintenance | ₹74 Cr | ₹66 Cr | ₹53 Cr | ₹46 Cr | ₹39 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹38 Cr | ₹39 Cr | ₹35 Cr | ₹37 Cr | ₹28 Cr |
| General and Administration Expenses | ₹72 Cr | ₹87 Cr | ₹80 Cr | ₹61 Cr | ₹39 Cr |
| Rent , Rates & Taxes | ₹3.30 Cr | ₹3.40 Cr | ₹4.62 Cr | ₹4.96 Cr | ₹4.64 Cr |
| Insurance | ₹8.30 Cr | ₹13 Cr | ₹12 Cr | ₹8.81 Cr | ₹6.53 Cr |
| Printing and stationery | ₹3.20 Cr | ₹2.70 Cr | ₹2.10 Cr | ₹2.26 Cr | ₹1.53 Cr |
| Professional and legal fees | ₹38 Cr | ₹46 Cr | ₹43 Cr | ₹32 Cr | ₹15 Cr |
| Traveling and conveyance | ₹10 Cr | ₹8.90 Cr | ₹7.38 Cr | ₹2.29 Cr | ₹1.54 Cr |
| Other Administration | ₹9.50 Cr | ₹13 Cr | ₹11 Cr | ₹10 Cr | ₹9.70 Cr |
| Selling and Distribution Expenses | ₹38 Cr | ₹30 Cr | ₹31 Cr | ₹41 Cr | ₹31 Cr |
| Advertisement & Sales Promotion | ₹0.10 Cr | ₹0.10 Cr | ₹0.24 Cr | ₹0.74 Cr | ₹0.27 Cr |
| Sales Commissions & Incentives | ₹2.20 Cr | ₹2.60 Cr | ₹2.68 Cr | ₹2.03 Cr | ₹3.08 Cr |
| Freight and Forwarding | ₹1.50 Cr | ₹1.50 Cr | ₹1.48 Cr | ₹2.02 Cr | ₹1.33 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹35 Cr | ₹25 Cr | ₹26 Cr | ₹36 Cr | ₹27 Cr |
| Miscellaneous Expenses | ₹27 Cr | ₹26 Cr | ₹27 Cr | ₹21 Cr | ₹22 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹3.00 Cr | ₹2.10 Cr | ₹4.48 Cr | ₹1.53 Cr | ₹4.53 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.70 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹24 Cr | ₹24 Cr | ₹22 Cr | ₹20 Cr | ₹17 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,531 Cr | ₹1,518 Cr | ₹1,766 Cr | ₹1,602 Cr | ₹1,398 Cr |
| Operating Profit (Excl OI) | ₹328 Cr | ₹267 Cr | ₹257 Cr | ₹341 Cr | ₹323 Cr |
| Other Income | ₹5.00 Cr | ₹2.50 Cr | ₹5.41 Cr | ₹4.89 Cr | ₹4.98 Cr |
| Interest Received | ₹0.60 Cr | ₹1.70 Cr | ₹1.96 Cr | ₹1.76 Cr | ₹2.67 Cr |
| Dividend Received | - | - | - | - | ₹0.00 Cr |
| Profit on sale of Fixed Assets | ₹0.10 Cr | ₹0.20 Cr | - | ₹0.05 Cr | - |
| Profits on sale of Investments | ₹0.40 Cr | ₹0.40 Cr | ₹1.32 Cr | ₹0.14 Cr | ₹0.01 Cr |
| Provision Written Back | - | ₹0.20 Cr | - | ₹0.36 Cr | - |
| Foreign Exchange Gains | ₹3.90 Cr | - | ₹2.13 Cr | ₹2.32 Cr | ₹1.29 Cr |
| Others | - | - | ₹0.01 Cr | ₹0.27 Cr | ₹1.01 Cr |
| Operating Profit | ₹333 Cr | ₹270 Cr | ₹262 Cr | ₹345 Cr | ₹328 Cr |
| Interest | ₹75 Cr | ₹56 Cr | ₹48 Cr | ₹31 Cr | ₹36 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹52 Cr | ₹29 Cr | ₹20 Cr | ₹16 Cr | ₹20 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.30 Cr | ₹2.20 Cr | ₹4.51 Cr | ₹3.13 Cr | ₹2.62 Cr |
| Other Interest | ₹21 Cr | ₹25 Cr | ₹24 Cr | ₹13 Cr | ₹14 Cr |
| PBDT | ₹258 Cr | ₹213 Cr | ₹214 Cr | ₹314 Cr | ₹292 Cr |
| Depreciation | ₹134 Cr | ₹118 Cr | ₹109 Cr | ₹96 Cr | ₹85 Cr |
| Profit Before Taxation & Exceptional Items | ₹124 Cr | ₹96 Cr | ₹105 Cr | ₹219 Cr | ₹206 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹124 Cr | ₹96 Cr | ₹105 Cr | ₹219 Cr | ₹206 Cr |
| Provision for Tax | ₹33 Cr | ₹26 Cr | ₹27 Cr | ₹58 Cr | ₹73 Cr |
| Current Income Tax | ₹30 Cr | ₹28 Cr | ₹30 Cr | ₹60 Cr | ₹80 Cr |
| Deferred Tax | ₹3.00 Cr | ₹-2.50 Cr | ₹-3.49 Cr | ₹-1.59 Cr | ₹-6.27 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹91 Cr | ₹70 Cr | ₹78 Cr | ₹160 Cr | ₹133 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹91 Cr | ₹70 Cr | ₹78 Cr | ₹160 Cr | ₹133 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹893 Cr | ₹838 Cr | ₹773 Cr | ₹638 Cr | ₹521 Cr |
| Appropriations | ₹983 Cr | ₹908 Cr | ₹851 Cr | ₹799 Cr | ₹655 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹8.80 Cr | ₹8.10 Cr | ₹5.53 Cr | ₹11 Cr | ₹3.91 Cr |
| Equity Dividend % | ₹70.00 | ₹60.00 | ₹60.00 | ₹80.00 | ₹100.00 |
| Earnings Per Share | ₹7.35 | ₹5.64 | ₹6.36 | ₹13.02 | ₹10.80 |
| Adjusted EPS | ₹7.35 | ₹5.64 | ₹6.36 | ₹13.02 | ₹10.80 |
Compare Income Statement of peers of HIKAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HIKAL | ₹2,773.0 Cr | -7.5% | 3.9% | -9.6% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹441,958.0 Cr | -3% | -5.2% | 17.9% | Stock Analytics | |
| DIVIS LABORATORIES | ₹247,576.0 Cr | 0.2% | 9.7% | 56.1% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹189,233.0 Cr | 1.3% | 2% | 36.5% | Stock Analytics | |
| CIPLA | ₹110,273.0 Cr | -2.2% | -6.6% | -10.5% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹96,906.4 Cr | 1.4% | -3.7% | -8.8% | Stock Analytics | |
HIKAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HIKAL | -7.5% |
3.9% |
-9.6% |
| SENSEX | -2.3% |
-4.1% |
-7.4% |
You may also like the below Video Courses