HISAR METAL INDUSTRIES
|
HISAR METAL INDUSTRIES Last 5 Year Income Statement History
[Standalone]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹245 Cr | ₹242 Cr | ₹276 Cr | ₹237 Cr | ₹153 Cr |
Sales | ₹242 Cr | ₹240 Cr | ₹274 Cr | ₹235 Cr | ₹148 Cr |
Job Work/ Contract Receipts | ₹2.21 Cr | ₹0.86 Cr | ₹1.12 Cr | ₹0.68 Cr | ₹4.42 Cr |
Processing Charges / Service Income | ₹0.55 Cr | ₹0.38 Cr | ₹0.51 Cr | ₹0.77 Cr | ₹0.40 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.20 Cr | ₹0.08 Cr | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹245 Cr | ₹242 Cr | ₹276 Cr | ₹237 Cr | ₹153 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.00 Cr | ₹-2.01 Cr | ₹0.27 Cr | ₹-1.65 Cr | ₹-1.77 Cr |
Raw Material Consumed | ₹187 Cr | ₹187 Cr | ₹212 Cr | ₹179 Cr | ₹113 Cr |
Opening Raw Materials | ₹52 Cr | ₹41 Cr | ₹45 Cr | ₹52 Cr | ₹34 Cr |
Purchases Raw Materials | ₹185 Cr | ₹199 Cr | ₹209 Cr | ₹172 Cr | ₹131 Cr |
Closing Raw Materials | ₹50 Cr | ₹52 Cr | ₹41 Cr | ₹45 Cr | ₹52 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹13 Cr | ₹13 Cr | ₹14 Cr | ₹13 Cr | ₹10 Cr |
Electricity & Power | ₹13 Cr | ₹13 Cr | ₹14 Cr | ₹13 Cr | ₹10 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹8.57 Cr | ₹8.69 Cr | ₹8.65 Cr | ₹7.79 Cr | ₹6.19 Cr |
Salaries, Wages & Bonus | ₹7.62 Cr | ₹7.32 Cr | ₹7.76 Cr | ₹6.61 Cr | ₹5.34 Cr |
Contributions to EPF & Pension Funds | ₹0.51 Cr | ₹0.50 Cr | ₹0.50 Cr | ₹0.49 Cr | ₹0.43 Cr |
Workmen and Staff Welfare Expenses | ₹0.23 Cr | ₹0.34 Cr | ₹0.22 Cr | ₹0.25 Cr | ₹0.16 Cr |
Other Employees Cost | ₹0.22 Cr | ₹0.52 Cr | ₹0.18 Cr | ₹0.44 Cr | ₹0.26 Cr |
Other Manufacturing Expenses | ₹13 Cr | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹8.43 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.63 Cr | ₹0.54 Cr | ₹0.48 Cr | ₹0.29 Cr | ₹0.61 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹13 Cr | ₹11 Cr | ₹12 Cr | ₹11 Cr | ₹7.82 Cr |
General and Administration Expenses | ₹2.37 Cr | ₹2.05 Cr | ₹1.29 Cr | ₹1.06 Cr | ₹0.90 Cr |
Rent , Rates & Taxes | ₹0.24 Cr | ₹0.33 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr |
Insurance | ₹0.14 Cr | ₹0.11 Cr | ₹0.13 Cr | ₹0.14 Cr | ₹0.13 Cr |
Printing and stationery | ₹0.04 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.03 Cr |
Professional and legal fees | ₹0.86 Cr | ₹0.48 Cr | ₹0.28 Cr | ₹0.24 Cr | ₹0.26 Cr |
Traveling and conveyance | ₹0.12 Cr | ₹0.07 Cr | ₹0.26 Cr | ₹0.07 Cr | ₹0.04 Cr |
Other Administration | ₹0.98 Cr | ₹1.03 Cr | ₹0.42 Cr | ₹0.43 Cr | ₹0.30 Cr |
Selling and Distribution Expenses | ₹4.85 Cr | ₹4.47 Cr | ₹4.20 Cr | ₹4.07 Cr | ₹1.54 Cr |
Advertisement & Sales Promotion | ₹0.11 Cr | ₹0.15 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.06 Cr |
Sales Commissions & Incentives | ₹0.90 Cr | ₹1.33 Cr | ₹0.78 Cr | ₹0.99 Cr | ₹0.13 Cr |
Freight and Forwarding | ₹2.01 Cr | ₹1.94 Cr | ₹2.25 Cr | ₹2.08 Cr | ₹1.27 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.84 Cr | ₹1.04 Cr | ₹1.06 Cr | ₹0.91 Cr | ₹0.09 Cr |
Miscellaneous Expenses | ₹0.50 Cr | ₹0.40 Cr | ₹0.43 Cr | ₹0.35 Cr | ₹0.26 Cr |
Bad debts /advances written off | - | - | - | ₹0.06 Cr | ₹0.01 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹0.01 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.50 Cr | ₹0.40 Cr | ₹0.43 Cr | ₹0.28 Cr | ₹0.24 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹230 Cr | ₹225 Cr | ₹254 Cr | ₹215 Cr | ₹138 Cr |
Operating Profit (Excl OI) | ₹15 Cr | ₹16 Cr | ₹22 Cr | ₹21 Cr | ₹15 Cr |
Other Income | ₹0.73 Cr | ₹0.89 Cr | ₹0.81 Cr | ₹1.87 Cr | ₹0.28 Cr |
Interest Received | ₹0.26 Cr | ₹0.34 Cr | - | - | - |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.10 Cr | - | ₹0.03 Cr | ₹1.26 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.16 Cr | ₹0.33 Cr | ₹0.48 Cr | ₹0.19 Cr | - |
Others | ₹0.21 Cr | ₹0.22 Cr | ₹0.30 Cr | ₹0.43 Cr | ₹0.28 Cr |
Operating Profit | ₹16 Cr | ₹17 Cr | ₹23 Cr | ₹23 Cr | ₹15 Cr |
Interest | ₹8.67 Cr | ₹6.38 Cr | ₹5.53 Cr | ₹4.96 Cr | ₹4.95 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹3.64 Cr | ₹3.34 Cr | ₹2.81 Cr | ₹2.85 Cr | ₹3.31 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.37 Cr | ₹0.42 Cr | ₹0.51 Cr | ₹0.54 Cr | ₹0.32 Cr |
Other Interest | ₹4.66 Cr | ₹2.62 Cr | ₹2.22 Cr | ₹1.58 Cr | ₹1.33 Cr |
PBDT | ₹7.01 Cr | ₹11 Cr | ₹18 Cr | ₹18 Cr | ₹9.90 Cr |
Depreciation | ₹2.73 Cr | ₹2.28 Cr | ₹2.17 Cr | ₹2.13 Cr | ₹2.15 Cr |
Profit Before Taxation & Exceptional Items | ₹4.27 Cr | ₹8.36 Cr | ₹16 Cr | ₹16 Cr | ₹7.75 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹4.27 Cr | ₹8.36 Cr | ₹16 Cr | ₹16 Cr | ₹7.75 Cr |
Provision for Tax | ₹1.10 Cr | ₹1.90 Cr | ₹4.62 Cr | ₹4.16 Cr | ₹2.35 Cr |
Current Income Tax | ₹1.06 Cr | ₹2.37 Cr | ₹4.17 Cr | ₹4.17 Cr | ₹2.20 Cr |
Deferred Tax | ₹0.04 Cr | ₹-0.47 Cr | ₹0.44 Cr | ₹0.11 Cr | ₹0.17 Cr |
Other taxes | ₹-0.01 Cr | - | ₹0.02 Cr | ₹-0.11 Cr | ₹-0.03 Cr |
Profit After Tax | ₹3.18 Cr | ₹6.47 Cr | ₹11 Cr | ₹12 Cr | ₹5.41 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹37 Cr | ₹31 Cr | ₹20 Cr | ₹24 Cr | ₹19 Cr |
Appropriations | ₹40 Cr | ₹37 Cr | ₹31 Cr | ₹36 Cr | ₹24 Cr |
General Reserves | ₹15 Cr | - | - | ₹15 Cr | - |
Proposed Equity Dividend | ₹0.54 Cr | ₹0.54 Cr | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | ₹0.54 Cr | ₹0.54 Cr | ₹0.54 Cr |
Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Earnings Per Share | ₹5.88 | ₹11.97 | ₹20.28 | ₹22.33 | ₹10.01 |
Adjusted EPS | ₹5.88 | ₹11.97 | ₹20.28 | ₹22.33 | ₹10.01 |
Compare Income Statement of peers of HISAR METAL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HISAR METAL INDUSTRIES | ₹103.6 Cr | 1% | -4.4% | -1.2% | Stock Analytics | |
JSW STEEL | ₹269,342.0 Cr | 2.7% | 5% | 18.6% | Stock Analytics | |
TATA STEEL | ₹211,407.0 Cr | 1.6% | 7.2% | 11.8% | Stock Analytics | |
JINDAL STAINLESS | ₹64,218.2 Cr | 4.4% | 14.1% | 5.9% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹53,572.9 Cr | 1.7% | 7.2% | 0.2% | Stock Analytics | |
APL APOLLO TUBES | ₹47,114.8 Cr | 1.6% | 7.2% | 20.7% | Stock Analytics |
HISAR METAL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HISAR METAL INDUSTRIES | 1% |
-4.4% |
-1.2% |
SENSEX | 1.1% |
1% |
-0.9% |
You may also like the below Video Courses