HLE GLASCOAT
|
HLE GLASCOAT Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,028 Cr | ₹961 Cr | ₹924 Cr | ₹644 Cr | ₹442 Cr |
| Sales | ₹942 Cr | ₹897 Cr | ₹911 Cr | ₹637 Cr | ₹474 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹81 Cr | ₹66 Cr | ₹13 Cr | ₹9.35 Cr | ₹7.49 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹5.30 Cr | ₹-1.95 Cr | ₹-0.50 Cr | ₹-2.16 Cr | ₹-39 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,028 Cr | ₹960 Cr | ₹923 Cr | ₹644 Cr | ₹442 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-51 Cr | ₹-13 Cr | ₹7.76 Cr | ₹-20 Cr | ₹6.38 Cr |
| Raw Material Consumed | ₹501 Cr | ₹453 Cr | ₹421 Cr | ₹339 Cr | ₹230 Cr |
| Opening Raw Materials | ₹161 Cr | ₹82 Cr | ₹93 Cr | ₹78 Cr | ₹60 Cr |
| Purchases Raw Materials | ₹505 Cr | ₹531 Cr | ₹410 Cr | ₹353 Cr | ₹228 Cr |
| Closing Raw Materials | ₹166 Cr | ₹161 Cr | ₹82 Cr | ₹93 Cr | ₹57 Cr |
| Other Direct Purchases / Brought in cost | ₹1.38 Cr | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹43 Cr | ₹47 Cr | ₹42 Cr | ₹27 Cr | ₹17 Cr |
| Electricity & Power | ₹43 Cr | ₹47 Cr | ₹42 Cr | ₹27 Cr | ₹17 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹201 Cr | ₹179 Cr | ₹147 Cr | ₹67 Cr | ₹36 Cr |
| Salaries, Wages & Bonus | ₹192 Cr | ₹170 Cr | ₹142 Cr | ₹63 Cr | ₹33 Cr |
| Contributions to EPF & Pension Funds | ₹3.09 Cr | ₹2.55 Cr | ₹1.86 Cr | ₹1.69 Cr | ₹1.53 Cr |
| Workmen and Staff Welfare Expenses | ₹5.60 Cr | ₹6.12 Cr | ₹3.64 Cr | ₹2.71 Cr | ₹1.85 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹110 Cr | ₹96 Cr | ₹90 Cr | ₹79 Cr | ₹32 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹72 Cr | ₹66 Cr | ₹62 Cr | ₹57 Cr | ₹45 Cr |
| Repairs and Maintenance | ₹11 Cr | ₹10 Cr | ₹11 Cr | ₹6.47 Cr | ₹4.48 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹27 Cr | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹-18 Cr |
| General and Administration Expenses | ₹41 Cr | ₹37 Cr | ₹29 Cr | ₹15 Cr | ₹12 Cr |
| Rent , Rates & Taxes | ₹2.92 Cr | ₹3.01 Cr | ₹3.70 Cr | ₹1.84 Cr | ₹3.01 Cr |
| Insurance | ₹4.13 Cr | ₹3.26 Cr | ₹2.81 Cr | ₹1.62 Cr | ₹0.91 Cr |
| Printing and stationery | ₹0.93 Cr | ₹1.02 Cr | ₹0.80 Cr | ₹0.45 Cr | ₹0.31 Cr |
| Professional and legal fees | ₹16 Cr | ₹15 Cr | ₹9.49 Cr | ₹6.57 Cr | ₹4.60 Cr |
| Traveling and conveyance | ₹9.05 Cr | ₹7.52 Cr | ₹5.10 Cr | ₹2.06 Cr | ₹1.10 Cr |
| Other Administration | ₹7.76 Cr | ₹6.93 Cr | ₹7.45 Cr | ₹2.54 Cr | ₹2.28 Cr |
| Selling and Distribution Expenses | ₹35 Cr | ₹27 Cr | ₹29 Cr | ₹19 Cr | ₹14 Cr |
| Advertisement & Sales Promotion | ₹5.57 Cr | ₹2.61 Cr | ₹1.16 Cr | ₹0.30 Cr | ₹0.07 Cr |
| Sales Commissions & Incentives | ₹6.18 Cr | ₹6.39 Cr | ₹8.40 Cr | ₹4.68 Cr | ₹4.09 Cr |
| Freight and Forwarding | ₹20 Cr | ₹16 Cr | ₹18 Cr | ₹13 Cr | ₹9.15 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹3.30 Cr | ₹2.08 Cr | ₹1.89 Cr | ₹1.58 Cr | ₹0.58 Cr |
| Miscellaneous Expenses | ₹13 Cr | ₹17 Cr | ₹16 Cr | ₹6.08 Cr | ₹5.50 Cr |
| Bad debts /advances written off | ₹0.42 Cr | ₹0.01 Cr | - | ₹0.00 Cr | ₹0.15 Cr |
| Provision for doubtful debts | ₹0.92 Cr | ₹0.94 Cr | ₹0.36 Cr | ₹0.10 Cr | ₹0.07 Cr |
| Losson disposal of fixed assets(net) | ₹0.36 Cr | ₹2.39 Cr | - | ₹0.36 Cr | ₹2.10 Cr |
| Losson foreign exchange fluctuations | ₹0.34 Cr | ₹2.66 Cr | ₹0.62 Cr | ₹0.08 Cr | ₹0.17 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹11 Cr | ₹11 Cr | ₹15 Cr | ₹5.54 Cr | ₹3.01 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹891 Cr | ₹842 Cr | ₹783 Cr | ₹531 Cr | ₹354 Cr |
| Operating Profit (Excl OI) | ₹136 Cr | ₹117 Cr | ₹140 Cr | ₹113 Cr | ₹88 Cr |
| Other Income | ₹7.67 Cr | ₹8.81 Cr | ₹7.52 Cr | ₹7.45 Cr | ₹3.45 Cr |
| Interest Received | ₹2.02 Cr | ₹0.95 Cr | ₹0.48 Cr | ₹0.39 Cr | ₹0.57 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.26 Cr | ₹0.26 Cr | ₹0.32 Cr |
| Profits on sale of Investments | - | ₹0.27 Cr | - | ₹1.11 Cr | ₹0.03 Cr |
| Provision Written Back | ₹0.32 Cr | ₹1.26 Cr | - | - | - |
| Foreign Exchange Gains | ₹0.33 Cr | ₹0.76 Cr | ₹2.43 Cr | ₹1.44 Cr | - |
| Others | ₹5.00 Cr | ₹5.58 Cr | ₹4.36 Cr | ₹4.25 Cr | ₹2.54 Cr |
| Operating Profit | ₹144 Cr | ₹126 Cr | ₹147 Cr | ₹120 Cr | ₹92 Cr |
| Interest | ₹39 Cr | ₹33 Cr | ₹25 Cr | ₹14 Cr | ₹11 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹18 Cr | ₹14 Cr | ₹9.37 Cr | ₹6.62 Cr | ₹4.47 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.04 Cr | ₹3.23 Cr | ₹3.45 Cr | ₹3.44 Cr | ₹3.71 Cr |
| Other Interest | ₹18 Cr | ₹16 Cr | ₹12 Cr | ₹3.93 Cr | ₹2.44 Cr |
| PBDT | ₹105 Cr | ₹93 Cr | ₹122 Cr | ₹106 Cr | ₹81 Cr |
| Depreciation | ₹30 Cr | ₹26 Cr | ₹22 Cr | ₹10 Cr | ₹6.97 Cr |
| Profit Before Taxation & Exceptional Items | ₹75 Cr | ₹68 Cr | ₹100 Cr | ₹96 Cr | ₹74 Cr |
| Exceptional Income / Expenses | - | ₹-5.31 Cr | - | ₹-9.11 Cr | - |
| Profit Before Tax | ₹75 Cr | ₹62 Cr | ₹100 Cr | ₹87 Cr | ₹74 Cr |
| Provision for Tax | ₹13 Cr | ₹18 Cr | ₹30 Cr | ₹26 Cr | ₹23 Cr |
| Current Income Tax | ₹16 Cr | ₹22 Cr | ₹26 Cr | ₹26 Cr | ₹23 Cr |
| Deferred Tax | ₹-3.80 Cr | ₹-4.21 Cr | ₹3.59 Cr | ₹0.39 Cr | ₹-0.09 Cr |
| Other taxes | ₹1.57 Cr | ₹0.11 Cr | ₹0.03 Cr | ₹-0.02 Cr | - |
| Profit After Tax | ₹62 Cr | ₹45 Cr | ₹71 Cr | ₹61 Cr | ₹51 Cr |
| Extra items | - | ₹-3.62 Cr | ₹-1.01 Cr | ₹-2.44 Cr | ₹2.23 Cr |
| Minority Interest | ₹-15 Cr | ₹-11 Cr | ₹0.01 Cr | ₹-0.07 Cr | ₹-1.05 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹47 Cr | ₹30 Cr | ₹70 Cr | ₹58 Cr | ₹52 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹124 Cr | ₹115 Cr | ₹72 Cr | ₹34 Cr | ₹35 Cr |
| Appropriations | ₹170 Cr | ₹145 Cr | ₹142 Cr | ₹92 Cr | ₹87 Cr |
| General Reserves | ₹7.50 Cr | ₹10.00 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹7.51 Cr | ₹10 Cr | ₹6.83 Cr | ₹-0.88 Cr | ₹33 Cr |
| Equity Dividend % | ₹55.00 | ₹55.00 | ₹55.00 | ₹50.00 | ₹40.00 |
| Earnings Per Share | ₹6.84 | ₹4.35 | ₹10.23 | ₹42.60 | ₹40.01 |
| Adjusted EPS | ₹6.84 | ₹4.35 | ₹10.23 | ₹8.52 | ₹8.00 |
Compare Income Statement of peers of HLE GLASCOAT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| HLE GLASCOAT | ₹3,243.2 Cr | -3.4% | -11% | 25.9% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹100,875.0 Cr | 1.6% | 23.1% | 20.7% | Stock Analytics | |
| THERMAX | ₹34,947.4 Cr | -1.2% | -11.4% | -35.8% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹23,672.5 Cr | 5% | 15.9% | -15.6% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,235.8 Cr | 0.1% | 4.1% | -21.6% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹13,574.6 Cr | -1.6% | -9.6% | -22.8% | Stock Analytics | |
HLE GLASCOAT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| HLE GLASCOAT | -3.4% |
-11% |
25.9% |
| SENSEX | 0.5% |
1.7% |
11% |
You may also like the below Video Courses