HIKAL
|
HIKAL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,785 Cr | ₹2,023 Cr | ₹1,943 Cr | ₹1,720 Cr | ₹1,507 Cr |
| Sales | ₹1,745 Cr | ₹1,989 Cr | ₹1,902 Cr | ₹1,701 Cr | ₹1,457 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹23 Cr | ₹16 Cr | ₹24 Cr | ₹6.06 Cr | ₹4.86 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹16 Cr | ₹18 Cr | ₹17 Cr | ₹13 Cr | ₹45 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,785 Cr | ₹2,023 Cr | ₹1,943 Cr | ₹1,720 Cr | ₹1,507 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹20 Cr | ₹-15 Cr | ₹-36 Cr | ₹1.67 Cr | ₹-5.58 Cr |
| Raw Material Consumed | ₹805 Cr | ₹1,122 Cr | ₹1,032 Cr | ₹907 Cr | ₹782 Cr |
| Opening Raw Materials | ₹136 Cr | ₹163 Cr | ₹136 Cr | ₹181 Cr | ₹236 Cr |
| Purchases Raw Materials | ₹809 Cr | ₹1,094 Cr | ₹1,059 Cr | ₹861 Cr | ₹727 Cr |
| Closing Raw Materials | ₹140 Cr | ₹136 Cr | ₹163 Cr | ₹136 Cr | ₹181 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹170 Cr | ₹187 Cr | ₹175 Cr | ₹148 Cr | ₹130 Cr |
| Electricity & Power | ₹170 Cr | ₹187 Cr | ₹175 Cr | ₹148 Cr | ₹130 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹247 Cr | ₹222 Cr | ₹203 Cr | ₹164 Cr | ₹157 Cr |
| Salaries, Wages & Bonus | ₹215 Cr | ₹193 Cr | ₹174 Cr | ₹142 Cr | ₹135 Cr |
| Contributions to EPF & Pension Funds | ₹11 Cr | ₹10 Cr | ₹8.28 Cr | ₹7.04 Cr | ₹6.72 Cr |
| Workmen and Staff Welfare Expenses | ₹19 Cr | ₹17 Cr | ₹18 Cr | ₹13 Cr | ₹13 Cr |
| Other Employees Cost | ₹2.50 Cr | ₹2.22 Cr | ₹3.08 Cr | ₹2.39 Cr | ₹2.03 Cr |
| Other Manufacturing Expenses | ₹134 Cr | ₹111 Cr | ₹104 Cr | ₹85 Cr | ₹86 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹28 Cr | ₹23 Cr | ₹21 Cr | ₹18 Cr | ₹15 Cr |
| Repairs and Maintenance | ₹66 Cr | ₹53 Cr | ₹46 Cr | ₹39 Cr | ₹45 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹39 Cr | ₹35 Cr | ₹37 Cr | ₹28 Cr | ₹25 Cr |
| General and Administration Expenses | ₹87 Cr | ₹80 Cr | ₹61 Cr | ₹39 Cr | ₹43 Cr |
| Rent , Rates & Taxes | ₹3.40 Cr | ₹4.62 Cr | ₹4.96 Cr | ₹4.64 Cr | ₹4.72 Cr |
| Insurance | ₹13 Cr | ₹12 Cr | ₹8.81 Cr | ₹6.53 Cr | ₹7.03 Cr |
| Printing and stationery | ₹2.70 Cr | ₹2.10 Cr | ₹2.26 Cr | ₹1.53 Cr | ₹1.66 Cr |
| Professional and legal fees | ₹46 Cr | ₹43 Cr | ₹32 Cr | ₹15 Cr | ₹12 Cr |
| Traveling and conveyance | ₹8.90 Cr | ₹7.38 Cr | ₹2.29 Cr | ₹1.54 Cr | ₹6.24 Cr |
| Other Administration | ₹13 Cr | ₹11 Cr | ₹10 Cr | ₹9.70 Cr | ₹11 Cr |
| Selling and Distribution Expenses | ₹30 Cr | ₹31 Cr | ₹41 Cr | ₹31 Cr | ₹20 Cr |
| Advertisement & Sales Promotion | ₹0.10 Cr | ₹0.24 Cr | ₹0.74 Cr | ₹0.27 Cr | ₹0.40 Cr |
| Sales Commissions & Incentives | ₹2.60 Cr | ₹2.68 Cr | ₹2.03 Cr | ₹3.08 Cr | ₹1.34 Cr |
| Freight and Forwarding | ₹1.50 Cr | ₹1.48 Cr | ₹2.02 Cr | ₹1.33 Cr | ₹1.89 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹25 Cr | ₹26 Cr | ₹36 Cr | ₹27 Cr | ₹17 Cr |
| Miscellaneous Expenses | ₹26 Cr | ₹27 Cr | ₹21 Cr | ₹22 Cr | ₹22 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹2.10 Cr | ₹4.48 Cr | ₹1.53 Cr | ₹4.53 Cr | ₹2.12 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.70 Cr | - | - | ₹0.13 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹24 Cr | ₹22 Cr | ₹20 Cr | ₹17 Cr | ₹20 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,518 Cr | ₹1,766 Cr | ₹1,602 Cr | ₹1,398 Cr | ₹1,234 Cr |
| Operating Profit (Excl OI) | ₹267 Cr | ₹257 Cr | ₹341 Cr | ₹323 Cr | ₹273 Cr |
| Other Income | ₹2.50 Cr | ₹5.41 Cr | ₹4.89 Cr | ₹4.98 Cr | ₹3.70 Cr |
| Interest Received | ₹1.70 Cr | ₹1.96 Cr | ₹1.76 Cr | ₹2.67 Cr | ₹2.52 Cr |
| Dividend Received | - | - | - | ₹0.00 Cr | - |
| Profit on sale of Fixed Assets | ₹0.20 Cr | - | ₹0.05 Cr | - | - |
| Profits on sale of Investments | ₹0.40 Cr | ₹1.32 Cr | ₹0.14 Cr | ₹0.01 Cr | - |
| Provision Written Back | ₹0.20 Cr | - | ₹0.36 Cr | - | - |
| Foreign Exchange Gains | - | ₹2.13 Cr | ₹2.32 Cr | ₹1.29 Cr | ₹1.11 Cr |
| Others | - | ₹0.01 Cr | ₹0.27 Cr | ₹1.01 Cr | ₹0.07 Cr |
| Operating Profit | ₹270 Cr | ₹262 Cr | ₹345 Cr | ₹328 Cr | ₹277 Cr |
| Interest | ₹56 Cr | ₹48 Cr | ₹31 Cr | ₹36 Cr | ₹52 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹29 Cr | ₹20 Cr | ₹16 Cr | ₹20 Cr | ₹26 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.20 Cr | ₹4.51 Cr | ₹3.13 Cr | ₹2.62 Cr | ₹3.11 Cr |
| Other Interest | ₹25 Cr | ₹24 Cr | ₹13 Cr | ₹14 Cr | ₹23 Cr |
| PBDT | ₹213 Cr | ₹214 Cr | ₹314 Cr | ₹292 Cr | ₹224 Cr |
| Depreciation | ₹118 Cr | ₹109 Cr | ₹96 Cr | ₹85 Cr | ₹82 Cr |
| Profit Before Taxation & Exceptional Items | ₹96 Cr | ₹105 Cr | ₹219 Cr | ₹206 Cr | ₹142 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹-15 Cr |
| Profit Before Tax | ₹96 Cr | ₹105 Cr | ₹219 Cr | ₹206 Cr | ₹127 Cr |
| Provision for Tax | ₹26 Cr | ₹27 Cr | ₹58 Cr | ₹73 Cr | ₹42 Cr |
| Current Income Tax | ₹28 Cr | ₹30 Cr | ₹60 Cr | ₹80 Cr | ₹35 Cr |
| Deferred Tax | ₹-2.50 Cr | ₹-3.49 Cr | ₹-1.59 Cr | ₹-6.27 Cr | ₹7.44 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹70 Cr | ₹78 Cr | ₹160 Cr | ₹133 Cr | ₹84 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹70 Cr | ₹78 Cr | ₹160 Cr | ₹133 Cr | ₹84 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹838 Cr | ₹773 Cr | ₹638 Cr | ₹521 Cr | ₹461 Cr |
| Appropriations | ₹908 Cr | ₹851 Cr | ₹799 Cr | ₹655 Cr | ₹545 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹2.53 Cr |
| Other Appropriation | ₹8.10 Cr | ₹5.53 Cr | ₹11 Cr | ₹3.91 Cr | ₹9.06 Cr |
| Equity Dividend % | ₹60.00 | ₹60.00 | ₹80.00 | ₹100.00 | ₹60.00 |
| Earnings Per Share | ₹5.64 | ₹6.36 | ₹13.02 | ₹10.80 | ₹6.85 |
| Adjusted EPS | ₹5.64 | ₹6.36 | ₹13.02 | ₹10.80 | ₹6.85 |
Compare Income Statement of peers of HIKAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HIKAL | ₹3,011.0 Cr | 1.7% | -7.1% | -35.8% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹405,248.0 Cr | 1.8% | 2.7% | -11.5% | Stock Analytics | |
| DIVIS LABORATORIES | ₹174,177.0 Cr | -0.6% | 7.7% | 9.4% | Stock Analytics | |
| CIPLA | ₹132,898.0 Cr | 4.9% | 6.7% | 7.2% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹122,428.0 Cr | 2.4% | -1% | 4.1% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹106,818.0 Cr | 3.2% | -1.7% | -4.5% | Stock Analytics | |
HIKAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HIKAL | 1.7% |
-7.1% |
-35.8% |
| SENSEX | 2.4% |
2.3% |
4.4% |
You may also like the below Video Courses