HINDUSTAN TIN WORKS
|
HINDUSTAN TIN WORKS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹406 Cr | ₹419 Cr | ₹465 Cr | ₹409 Cr | ₹326 Cr |
| Sales | ₹371 Cr | ₹386 Cr | ₹434 Cr | ₹379 Cr | ₹306 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹36 Cr | ₹34 Cr | ₹31 Cr | ₹30 Cr | ₹20 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹406 Cr | ₹419 Cr | ₹465 Cr | ₹409 Cr | ₹326 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹6.67 Cr | ₹-9.35 Cr | ₹9.28 Cr | ₹-18 Cr | ₹-0.67 Cr |
| Raw Material Consumed | ₹288 Cr | ₹308 Cr | ₹345 Cr | ₹322 Cr | ₹234 Cr |
| Opening Raw Materials | ₹46 Cr | ₹37 Cr | ₹46 Cr | ₹50 Cr | ₹26 Cr |
| Purchases Raw Materials | ₹276 Cr | ₹300 Cr | ₹302 Cr | ₹276 Cr | ₹206 Cr |
| Closing Raw Materials | ₹36 Cr | ₹46 Cr | ₹37 Cr | ₹46 Cr | ₹50 Cr |
| Other Direct Purchases / Brought in cost | ₹1.84 Cr | ₹17 Cr | ₹34 Cr | ₹41 Cr | ₹53 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹8.45 Cr | ₹7.31 Cr |
| Electricity & Power | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹8.45 Cr | ₹7.31 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹40 Cr | ₹36 Cr | ₹33 Cr | ₹29 Cr | ₹25 Cr |
| Salaries, Wages & Bonus | ₹38 Cr | ₹34 Cr | ₹31 Cr | ₹27 Cr | ₹23 Cr |
| Contributions to EPF & Pension Funds | ₹1.58 Cr | ₹1.43 Cr | ₹1.33 Cr | ₹1.23 Cr | ₹1.03 Cr |
| Workmen and Staff Welfare Expenses | ₹0.89 Cr | ₹0.79 Cr | ₹0.79 Cr | ₹0.72 Cr | ₹1.04 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹24 Cr | ₹22 Cr | ₹24 Cr | ₹24 Cr | ₹18 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹8.40 Cr |
| Other Mfg Exp | ₹12 Cr | ₹11 Cr | ₹13 Cr | ₹14 Cr | ₹9.37 Cr |
| General and Administration Expenses | ₹5.20 Cr | ₹6.50 Cr | ₹5.02 Cr | ₹3.86 Cr | ₹3.51 Cr |
| Rent , Rates & Taxes | ₹0.46 Cr | ₹0.83 Cr | ₹0.44 Cr | ₹0.47 Cr | ₹0.16 Cr |
| Insurance | ₹0.54 Cr | ₹0.59 Cr | ₹0.57 Cr | ₹0.43 Cr | ₹0.46 Cr |
| Printing and stationery | ₹0.17 Cr | ₹0.19 Cr | ₹0.16 Cr | ₹0.15 Cr | ₹0.14 Cr |
| Professional and legal fees | ₹1.01 Cr | ₹1.44 Cr | ₹1.17 Cr | ₹1.16 Cr | ₹1.21 Cr |
| Traveling and conveyance | ₹1.62 Cr | ₹1.93 Cr | ₹1.26 Cr | ₹0.84 Cr | ₹0.64 Cr |
| Other Administration | ₹1.39 Cr | ₹1.52 Cr | ₹1.41 Cr | ₹0.81 Cr | ₹0.90 Cr |
| Selling and Distribution Expenses | ₹0.46 Cr | ₹0.83 Cr | ₹0.79 Cr | ₹0.37 Cr | ₹0.13 Cr |
| Advertisement & Sales Promotion | ₹0.46 Cr | ₹0.49 Cr | ₹0.23 Cr | ₹0.05 Cr | ₹0.06 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | ₹0.35 Cr | ₹0.56 Cr | ₹0.31 Cr | ₹0.07 Cr |
| Miscellaneous Expenses | ₹4.89 Cr | ₹16 Cr | ₹5.40 Cr | ₹7.38 Cr | ₹6.29 Cr |
| Bad debts /advances written off | ₹0.40 Cr | ₹7.47 Cr | ₹2.36 Cr | ₹2.08 Cr | ₹1.26 Cr |
| Provision for doubtful debts | ₹2.81 Cr | ₹4.70 Cr | - | - | ₹2.06 Cr |
| Losson disposal of fixed assets(net) | ₹0.10 Cr | ₹0.00 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.58 Cr | ₹3.35 Cr | ₹3.04 Cr | ₹5.30 Cr | ₹2.97 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹380 Cr | ₹391 Cr | ₹433 Cr | ₹377 Cr | ₹294 Cr |
| Operating Profit (Excl OI) | ₹26 Cr | ₹29 Cr | ₹31 Cr | ₹32 Cr | ₹32 Cr |
| Other Income | ₹4.99 Cr | ₹10 Cr | ₹7.50 Cr | ₹4.86 Cr | ₹4.91 Cr |
| Interest Received | ₹0.52 Cr | ₹0.63 Cr | ₹2.27 Cr | ₹1.57 Cr | ₹1.31 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.36 Cr | ₹0.18 Cr | ₹0.03 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.60 Cr | ₹6.08 Cr | ₹0.95 Cr | ₹0.07 Cr | ₹0.02 Cr |
| Foreign Exchange Gains | ₹1.73 Cr | ₹1.09 Cr | ₹1.64 Cr | ₹1.52 Cr | ₹1.02 Cr |
| Others | ₹2.15 Cr | ₹2.23 Cr | ₹2.29 Cr | ₹1.52 Cr | ₹2.53 Cr |
| Operating Profit | ₹31 Cr | ₹39 Cr | ₹39 Cr | ₹37 Cr | ₹37 Cr |
| Interest | ₹6.75 Cr | ₹7.45 Cr | ₹7.87 Cr | ₹8.02 Cr | ₹8.95 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.40 Cr | ₹0.47 Cr | ₹0.91 Cr | ₹1.28 Cr | ₹1.85 Cr |
| Other Interest | ₹6.35 Cr | ₹6.98 Cr | ₹6.96 Cr | ₹6.74 Cr | ₹7.10 Cr |
| PBDT | ₹24 Cr | ₹31 Cr | ₹31 Cr | ₹29 Cr | ₹28 Cr |
| Depreciation | ₹8.32 Cr | ₹8.34 Cr | ₹8.19 Cr | ₹7.86 Cr | ₹8.40 Cr |
| Profit Before Taxation & Exceptional Items | ₹16 Cr | ₹23 Cr | ₹23 Cr | ₹21 Cr | ₹20 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹16 Cr | ₹23 Cr | ₹23 Cr | ₹21 Cr | ₹20 Cr |
| Provision for Tax | ₹3.90 Cr | ₹6.00 Cr | ₹6.37 Cr | ₹5.76 Cr | ₹5.04 Cr |
| Current Income Tax | ₹4.64 Cr | ₹5.86 Cr | ₹7.77 Cr | ₹6.22 Cr | ₹5.71 Cr |
| Deferred Tax | ₹-0.37 Cr | ₹0.12 Cr | ₹-1.93 Cr | ₹-0.59 Cr | ₹-0.67 Cr |
| Other taxes | ₹-0.38 Cr | ₹0.02 Cr | ₹0.53 Cr | ₹0.13 Cr | - |
| Profit After Tax | ₹12 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹160 Cr | ₹143 Cr | ₹131 Cr | ₹116 Cr | ₹101 Cr |
| Appropriations | ₹172 Cr | ₹160 Cr | ₹148 Cr | ₹132 Cr | ₹116 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.63 Cr | ₹0.11 Cr | ₹4.76 Cr | ₹0.31 Cr | ₹-0.39 Cr |
| Equity Dividend % | ₹8.00 | ₹12.00 | ₹12.00 | ₹12.00 | ₹12.00 |
| Earnings Per Share | ₹11.80 | ₹16.39 | ₹15.86 | ₹14.60 | ₹14.03 |
| Adjusted EPS | ₹11.80 | ₹16.39 | ₹15.86 | ₹14.60 | ₹14.03 |
Compare Income Statement of peers of HINDUSTAN TIN WORKS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HINDUSTAN TIN WORKS | ₹106.1 Cr | -1% | -1.5% | -32.2% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹141,720.0 Cr | -0.2% | 6.7% | 72.5% | Stock Analytics | |
| THERMAX | ₹48,303.0 Cr | -1.7% | -15.3% | 1.3% | Stock Analytics | |
| KIRLOSKAR OIL ENGINES | ₹31,483.9 Cr | -2.3% | -10.8% | 148.1% | Stock Analytics | |
| TRIVENI TURBINE | ₹20,232.4 Cr | 4.2% | 4% | 7.9% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹17,835.7 Cr | -8.6% | 2% | -15.1% | Stock Analytics | |
HINDUSTAN TIN WORKS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HINDUSTAN TIN WORKS | -1% |
-1.5% |
-32.2% |
| SENSEX | 0.5% |
2.6% |
-3.7% |
You may also like the below Video Courses