HG Infra Engineering Ltd
BSE:541019
HG Infra Engineering Ltd
BSE:541019
Price:
1 086.4
INR
-3.72%
Market Closed
Market Cap:
70.8B
INR
Income Statement
Earnings Waterfall
HG Infra Engineering Ltd
HG Infra Engineering Ltd
|
Revenue
|
54B
INR
|
|
Cost of Revenue
|
-38.6B
INR
|
|
Gross Profit
|
15.4B
INR
|
|
Operating Expenses
|
-5.4B
INR
|
|
Operating Income
|
10.1B
INR
|
|
Other Expenses
|
-4.6B
INR
|
|
Net Income
|
5.5B
INR
|
Income Statement
HG Infra Engineering Ltd
HG Infra Engineering Ltd
Currency: INR
Millions
TTM
| Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Revenue |
13 927
N/A
|
15 119
+9%
|
17 050
+13%
|
19 342
+13%
|
20 145
+4%
|
20 964
+4%
|
21 464
+2%
|
21 671
+1%
|
22 171
+2%
|
19 968
-10%
|
20 008
+0%
|
21 801
+9%
|
26 023
+19%
|
32 318
+24%
|
35 300
+9%
|
37 307
+6%
|
37 514
+1%
|
39 159
+4%
|
39 301
+0%
|
41 636
+6%
|
46 220
+11%
|
48 673
+5%
|
50 261
+3%
|
52 056
+4%
|
53 785
+3%
|
55 554
+3%
|
55 032
-1%
|
54 036
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
(10 937)
|
(11 778)
|
(13 288)
|
(15 106)
|
(15 585)
|
(16 210)
|
(16 529)
|
(16 708)
|
(17 084)
|
(15 182)
|
(15 132)
|
(16 424)
|
(19 824)
|
(24 837)
|
(27 123)
|
(28 648)
|
(28 701)
|
(30 040)
|
(29 949)
|
(31 421)
|
(34 542)
|
(35 648)
|
(36 280)
|
(37 845)
|
(39 248)
|
(40 736)
|
(40 251)
|
(38 608)
|
|
| Gross Profit |
2 990
N/A
|
3 341
+12%
|
3 762
+13%
|
4 236
+13%
|
4 560
+8%
|
4 754
+4%
|
4 935
+4%
|
4 963
+1%
|
5 086
+2%
|
4 787
-6%
|
4 877
+2%
|
5 377
+10%
|
6 199
+15%
|
7 481
+21%
|
8 177
+9%
|
8 659
+6%
|
8 813
+2%
|
9 119
+3%
|
9 351
+3%
|
10 215
+9%
|
11 678
+14%
|
13 024
+12%
|
13 981
+7%
|
14 211
+2%
|
14 537
+2%
|
14 818
+2%
|
14 781
0%
|
15 427
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(1 449)
|
(1 662)
|
(1 864)
|
(2 098)
|
(2 269)
|
(2 289)
|
(2 322)
|
(2 298)
|
(2 285)
|
(2 242)
|
(2 224)
|
(2 284)
|
(2 286)
|
(2 427)
|
(2 523)
|
(2 537)
|
(2 539)
|
(2 637)
|
(2 798)
|
(3 104)
|
(3 649)
|
(4 327)
|
(4 805)
|
(5 242)
|
(5 275)
|
(5 333)
|
(5 308)
|
(5 363)
|
|
| Selling, General & Administrative |
(866)
|
(892)
|
(1 011)
|
(1 138)
|
(1 500)
|
(1 202)
|
(1 176)
|
(1 119)
|
(1 481)
|
(1 059)
|
(1 054)
|
(1 101)
|
(1 402)
|
(1 196)
|
(1 250)
|
(1 259)
|
(1 654)
|
(1 366)
|
(1 468)
|
(1 688)
|
(2 653)
|
(2 317)
|
(2 549)
|
(2 779)
|
(3 809)
|
(2 964)
|
(3 069)
|
(3 149)
|
|
| Depreciation & Amortization |
(539)
|
(609)
|
(674)
|
(745)
|
(755)
|
(756)
|
(760)
|
(751)
|
(756)
|
(775)
|
(802)
|
(827)
|
(844)
|
(853)
|
(857)
|
(858)
|
(850)
|
(849)
|
(878)
|
(921)
|
(962)
|
(1 073)
|
(1 186)
|
(1 293)
|
(1 410)
|
(1 449)
|
(1 454)
|
(1 449)
|
|
| Other Operating Expenses |
(44)
|
(161)
|
(179)
|
(215)
|
(14)
|
(331)
|
(387)
|
(429)
|
(47)
|
(408)
|
(368)
|
(357)
|
(39)
|
(379)
|
(416)
|
(420)
|
(35)
|
(421)
|
(452)
|
(495)
|
(34)
|
(937)
|
(1 070)
|
(1 170)
|
(55)
|
(921)
|
(785)
|
(765)
|
|
| Operating Income |
1 542
N/A
|
1 679
+9%
|
1 897
+13%
|
2 138
+13%
|
2 291
+7%
|
2 465
+8%
|
2 612
+6%
|
2 665
+2%
|
2 802
+5%
|
2 545
-9%
|
2 653
+4%
|
3 093
+17%
|
3 913
+27%
|
5 054
+29%
|
5 654
+12%
|
6 122
+8%
|
6 274
+2%
|
6 483
+3%
|
6 554
+1%
|
7 111
+9%
|
8 028
+13%
|
8 698
+8%
|
9 176
+6%
|
8 969
-2%
|
9 262
+3%
|
9 485
+2%
|
9 473
0%
|
10 064
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
(239)
|
(435)
|
(440)
|
(452)
|
(210)
|
(481)
|
(524)
|
(607)
|
(346)
|
(681)
|
(761)
|
(811)
|
(552)
|
(1 018)
|
(1 089)
|
(1 142)
|
(781)
|
(1 257)
|
(1 311)
|
(1 408)
|
(1 075)
|
(1 710)
|
(1 965)
|
(2 146)
|
(1 629)
|
(2 209)
|
(2 242)
|
(2 408)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
178
|
178
|
178
|
178
|
0
|
|
| Gain/Loss on Disposition of Assets |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
|
| Total Other Income |
(114)
|
77
|
87
|
104
|
(136)
|
114
|
134
|
141
|
(142)
|
133
|
98
|
94
|
(241)
|
155
|
190
|
244
|
(336)
|
73
|
65
|
17
|
(311)
|
203
|
193
|
192
|
(394)
|
164
|
169
|
163
|
|
| Pre-Tax Income |
1 188
N/A
|
1 321
+11%
|
1 544
+17%
|
1 790
+16%
|
1 944
+9%
|
2 099
+8%
|
2 223
+6%
|
2 199
-1%
|
2 309
+5%
|
1 997
-14%
|
1 990
0%
|
2 376
+19%
|
3 120
+31%
|
4 192
+34%
|
4 755
+13%
|
5 224
+10%
|
5 146
-1%
|
5 299
+3%
|
5 307
+0%
|
5 720
+8%
|
6 646
+16%
|
7 191
+8%
|
7 404
+3%
|
7 193
-3%
|
7 399
+3%
|
7 617
+3%
|
7 578
-1%
|
7 819
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||
| Tax Provision |
(345)
|
(394)
|
(462)
|
(542)
|
(671)
|
(723)
|
(694)
|
(690)
|
(643)
|
(510)
|
(534)
|
(577)
|
(753)
|
(1 014)
|
(1 211)
|
(1 352)
|
(1 346)
|
(1 415)
|
(1 348)
|
(1 458)
|
(1 714)
|
(1 849)
|
(1 921)
|
(1 998)
|
(2 013)
|
(2 110)
|
(2 225)
|
(2 335)
|
|
| Income from Continuing Operations |
843
|
927
|
1 082
|
1 248
|
1 273
|
1 376
|
1 529
|
1 509
|
1 666
|
1 486
|
1 456
|
1 799
|
2 367
|
3 177
|
3 544
|
3 872
|
3 800
|
3 885
|
3 959
|
4 262
|
4 932
|
5 341
|
5 483
|
5 195
|
5 386
|
5 508
|
5 354
|
5 484
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Net Income (Common) |
843
N/A
|
927
+10%
|
1 082
+17%
|
1 248
+15%
|
1 273
+2%
|
1 376
+8%
|
1 529
+11%
|
1 509
-1%
|
1 666
+10%
|
1 486
-11%
|
1 456
-2%
|
1 799
+24%
|
2 367
+32%
|
3 177
+34%
|
3 544
+12%
|
3 872
+9%
|
3 800
-2%
|
3 885
+2%
|
3 959
+2%
|
4 262
+8%
|
4 932
+16%
|
5 341
+8%
|
5 483
+3%
|
5 195
-5%
|
5 386
+4%
|
5 508
+2%
|
5 354
-3%
|
5 485
+2%
|
|
| EPS (Diluted) |
15.32
N/A
|
14.21
-7%
|
16.59
+17%
|
19.14
+15%
|
19.58
+2%
|
21.11
+8%
|
23.47
+11%
|
23.13
-1%
|
25.63
+11%
|
22.83
-11%
|
22.36
-2%
|
27.6
+23%
|
36.31
+32%
|
48.77
+34%
|
54.36
+11%
|
59.42
+9%
|
58.31
-2%
|
59.6
+2%
|
60.74
+2%
|
65.4
+8%
|
75.68
+16%
|
81.97
+8%
|
84.15
+3%
|
79.72
-5%
|
82.64
+4%
|
84.51
+2%
|
82.09
-3%
|
84.09
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
