| Heranba Industries Ltd | Industry : (Agro Chemicals) | |
|---|---|---|
|
BSE Code : 543266 |
NSE Symbol : HERANBA |
P/E(TTM) : 24.04 |
|
ISIN Demat : INE694N01015 |
Div & Yield% : 0.42 |
EPS(TTM) : 9.91 |
|
Book Value(₹) : 244.04 |
Market Cap(₹Cr) : 953.32 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 1,495.90 | 1,274.75 | 1,324.38 | 1,450.37 | 1,218.65 |
| Other Income | 45.58 | 30.39 | 13.58 | 19.35 | 7.03 |
| Stock Adjustments | -3.11 | -45.33 | 26.89 | 72.83 | 12.89 |
| Total Income | 1,538.37 | 1,259.81 | 1,364.85 | 1,542.55 | 1,238.57 |
| EXPENDITURE : | |||||
| Raw Materials | 1,121.92 | 846.63 | 915.08 | 1,003.44 | 792.40 |
| Power and Fuel Cost | 65.83 | 68.57 | 86.24 | 68.18 | 48.40 |
| Other Manufacturing Expenses | 60.90 | 70.35 | 55.00 | 53.41 | 27.00 |
| Selling and Administration Expenses | 55.88 | 52.32 | 53.41 | 54.15 | 34.32 |
| Miscellaneous Expenses | 24.72 | 22.30 | 16.06 | 25.90 | 55.91 |
| Employee Benefit Expenses | 80.32 | 72.65 | 64.42 | 58.37 | 52.18 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 128.80 | 126.99 | 174.64 | 279.10 | 228.37 |
| Interest | 26.02 | 11.75 | 7.91 | 4.07 | 5.40 |
| Gross Profit | 102.78 | 115.24 | 166.73 | 275.03 | 222.97 |
| Depreciation | 28.50 | 24.85 | 22.59 | 19.78 | 14.69 |
| Profit Before Tax | 74.28 | 90.39 | 144.14 | 255.25 | 208.28 |
| Current Tax | 19.10 | 28.46 | 38.37 | 67.80 | 56.76 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 1.18 | -4.42 | -4.34 | -1.61 | -2.70 |
| Reported Net Profit | 54.00 | 66.35 | 110.11 | 189.06 | 154.23 |
| Extraordinary Items | 0.51 | 0.07 | 0.49 | -0.06 | 0.31 |
| Adjusted Net Profit | 53.49 | 66.28 | 109.62 | 189.12 | 153.92 |
| Adjustment below Net Profit | -0.38 | -0.01 | 0.10 | 0.00 | 0.20 |
| Profit/Loss Balance carried down | 732.27 | 670.93 | 568.72 | 388.76 | 245.37 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 5.00 | 5.00 | 8.00 | 8.80 | 10.86 |
| P & L Balance carried down | 780.89 | 732.27 | 670.93 | 569.02 | 388.94 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 10.00 | 12.50 | 12.50 | 20.00 | 17.00 |
| Dividend Per Share(Rs) | 1.00 | 1.25 | 1.25 | 2.00 | 1.70 |
| Earnings Per Share-Unit Curr | 13.50 | 16.58 | 27.52 | 47.25 | 38.54 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 231.46 | 219.31 | 203.98 | 178.57 | 131.99 |
| Book Value(Adj)-Unit Curr | 231.46 | 219.31 | 203.98 | 178.57 | 131.99 |