| H.G. Infra Engineering Ltd | Industry : (Infrastructure Developers & Operators) | |
|---|---|---|
|
BSE Code : 541019 |
NSE Symbol : HGINFRA |
P/E(TTM) : 9.64 |
|
ISIN Demat : INE926X01010 |
Div & Yield% : 0.27 |
EPS(TTM) : 76.15 |
|
Book Value(₹) : 470.14 |
Market Cap(₹Cr) : 4,782.58 |
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 | 6,051.88 | 5,121.74 | 4,418.54 | 3,615.20 | 2,534.97 |
| Other Income | 72.59 | 119.34 | 18.06 | 7.81 | 7.96 |
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 6,124.47 | 5,241.08 | 4,436.60 | 3,623.01 | 2,542.93 |
| EXPENDITURE : | |||||
| Raw Materials | 2,681.26 | 2,263.29 | 2,143.50 | 1,791.91 | 1,185.65 |
| Power and Fuel Cost | 10.15 | 6.46 | 6.95 | 5.56 | 2.20 |
| Other Manufacturing Expenses | 2,014.77 | 1,659.56 | 1,306.64 | 1,078.20 | 797.78 |
| Selling and Administration Expenses | 31.16 | 29.23 | 26.02 | 17.22 | 12.78 |
| Miscellaneous Expenses | 34.57 | 53.01 | 29.24 | 9.68 | 9.16 |
| Employee Benefit Expenses | 329.26 | 288.23 | 195.88 | 127.89 | 109.26 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 1,023.31 | 941.31 | 728.36 | 592.55 | 426.10 |
| Interest | 115.95 | 80.96 | 63.28 | 52.85 | 59.56 |
| Gross Profit | 907.36 | 860.35 | 665.08 | 539.70 | 366.54 |
| Depreciation | 143.96 | 141.16 | 96.35 | 85.06 | 84.43 |
| Profit Before Tax | 763.40 | 719.19 | 568.73 | 454.64 | 282.11 |
| Current Tax | 189.15 | 191.16 | 156.70 | 117.24 | 71.89 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -2.86 | -17.46 | -9.35 | -1.36 | -0.74 |
| Reported Net Profit | 577.12 | 545.49 | 421.38 | 338.76 | 210.96 |
| Extraordinary Items | 43.08 | 77.11 | 0.24 | -0.81 | -0.81 |
| Adjusted Net Profit | 534.04 | 468.38 | 421.14 | 339.57 | 211.77 |
| Adjustment below Net Profit | -1.06 | 2.72 | -0.77 | -1.41 | -0.35 |
| Profit/Loss Balance carried down | 1,983.88 | 1,443.82 | 1,029.73 | 697.59 | 486.99 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 9.78 | 8.15 | 6.52 | 5.21 | 0.00 |
| P & L Balance carried down | 2,550.16 | 1,983.88 | 1,443.82 | 1,029.73 | 697.59 |
| 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 (%) | 20.00 | 15.00 | 12.50 | 10.00 | 8.00 |
| Dividend Per Share(Rs) | 2.00 | 1.50 | 1.25 | 1.00 | 0.80 |
| Earnings Per Share-Unit Curr | 88.55 | 83.70 | 64.66 | 51.98 | 32.37 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 442.65 | 355.76 | 272.89 | 209.35 | 158.39 |
| Book Value(Adj)-Unit Curr | 442.65 | 355.76 | 272.89 | 209.35 | 158.39 |