Himadri Speciality Chemical Ltd
NSE:HSCL

Watchlist Manager
Himadri Speciality Chemical Ltd Logo
Himadri Speciality Chemical Ltd
NSE:HSCL
Watchlist
Price: 540.45 INR -1.17%
Market Cap: 266.8B INR
Have any thoughts about
Himadri Speciality Chemical Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

45.7B
+3%
Revenue
Growth Rates:
1 Year
+14%
3 Years
+106%
5 Years
+109%
7 Years
-
10 Years
-
7B
+8%
Operating Income
Growth Rates:
1 Year
+49%
3 Years
+604%
5 Years
+52%
7 Years
-
10 Years
-
4.8B
+8%
Net Income
Growth Rates:
1 Year
+47%
3 Years
+662%
5 Years
+64%
7 Years
-
10 Years
-

Earnings Waterfall
Himadri Speciality Chemical Ltd

Revenue
45.7B INR
Cost of Revenue
-32.4B INR
Gross Profit
13.2B INR
Operating Expenses
-6.2B INR
Operating Income
7B INR
Other Expenses
-2.2B INR
Net Income
4.8B INR

Income Statement
Himadri Speciality Chemical Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 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
Revenue
Revenue
3 207
N/A
3 240
+1%
3 633
+12%
3 790
+4%
4 099
+8%
4 062
-1%
3 755
-8%
3 689
-2%
3 765
+2%
4 327
+15%
4 714
+9%
5 282
+12%
5 902
+12%
6 435
+9%
7 001
+9%
6 274
-10%
12 469
+99%
18 377
+47%
24 224
+32%
23 194
-4%
21 872
-6%
20 261
-7%
18 058
-11%
15 392
-15%
14 413
-6%
14 783
+3%
16 795
+14%
19 613
+17%
22 174
+13%
25 231
+14%
27 913
+11%
32 982
+18%
37 118
+13%
39 767
+7%
41 718
+5%
40 761
-2%
40 217
-1%
40 368
+0%
41 849
+4%
44 344
+6%
45 668
+3%
Gross Profit
Cost of Revenue
(1 793)
(1 768)
(2 002)
(2 033)
(2 208)
(2 101)
(1 956)
(1 891)
(1 756)
(1 979)
(2 248)
(2 639)
(3 138)
(3 603)
(4 184)
(4 244)
(8 429)
(12 160)
(16 039)
(15 110)
(14 145)
(13 603)
(12 272)
(10 830)
(10 326)
(10 531)
(12 391)
(14 638)
(17 088)
(20 004)
(22 550)
(26 519)
(29 575)
(31 467)
(32 606)
(31 242)
(30 266)
(29 609)
(30 394)
(31 792)
(32 444)
Gross Profit
1 414
N/A
1 471
+4%
1 631
+11%
1 757
+8%
1 891
+8%
1 961
+4%
1 799
-8%
1 797
0%
2 009
+12%
2 348
+17%
2 466
+5%
2 643
+7%
2 765
+5%
2 832
+2%
2 817
-1%
2 031
-28%
4 040
+99%
6 217
+54%
8 185
+32%
8 084
-1%
7 727
-4%
6 659
-14%
5 786
-13%
4 563
-21%
4 086
-10%
4 253
+4%
4 403
+4%
4 976
+13%
5 086
+2%
5 227
+3%
5 363
+3%
6 463
+21%
7 544
+17%
8 301
+10%
9 112
+10%
9 519
+4%
9 951
+5%
10 759
+8%
11 455
+6%
12 552
+10%
13 224
+5%
Operating Income
Operating Expenses
(441)
(439)
(515)
(558)
(626)
(677)
(539)
(513)
(627)
(855)
(887)
(1 023)
(1 190)
(1 257)
(1 224)
(687)
(1 369)
(2 114)
(2 931)
(2 969)
(3 114)
(3 221)
(3 230)
(3 227)
(3 235)
(3 368)
(3 555)
(3 814)
(4 089)
(4 200)
(4 467)
(5 074)
(5 489)
(5 646)
(5 422)
(5 706)
(5 227)
(5 343)
(5 598)
(6 029)
(6 204)
Selling, General & Administrative
(33)
(36)
(37)
(41)
(44)
(44)
(49)
(50)
(59)
(73)
(83)
(95)
(106)
(113)
(125)
(603)
(1 197)
(1 353)
(2 163)
(1 586)
(1 731)
(1 759)
(2 388)
(1 301)
(751)
(754)
(2 734)
(754)
(785)
(799)
(3 256)
(857)
(897)
(906)
(4 147)
(943)
(966)
(1 024)
(4 189)
(1 162)
(1 228)
Depreciation & Amortization
(120)
(123)
(132)
(143)
(154)
(165)
(157)
(159)
(185)
(215)
(248)
(290)
(309)
(324)
(333)
(84)
(173)
(261)
(344)
(348)
(348)
(353)
(392)
(420)
(449)
(473)
(470)
(475)
(478)
(482)
(742)
(501)
(511)
(518)
(508)
(503)
(497)
(496)
(499)
(507)
(514)
Other Operating Expenses
(289)
(281)
(347)
(374)
(428)
(468)
(333)
(304)
(383)
(567)
(556)
(637)
(775)
(821)
(766)
0
0
(500)
(423)
(1 036)
(1 036)
(1 109)
(449)
(1 505)
(2 035)
(2 141)
(352)
(2 585)
(2 826)
(2 919)
(469)
(3 715)
(4 081)
(4 221)
(766)
(4 259)
(3 763)
(3 824)
(910)
(4 361)
(4 462)
Operating Income
973
N/A
1 032
+6%
1 116
+8%
1 199
+7%
1 265
+6%
1 284
+1%
1 260
-2%
1 284
+2%
1 383
+8%
1 493
+8%
1 579
+6%
1 620
+3%
1 574
-3%
1 575
+0%
1 593
+1%
1 344
-16%
2 671
+99%
4 103
+54%
5 254
+28%
5 115
-3%
4 613
-10%
3 438
-25%
2 556
-26%
1 336
-48%
851
-36%
884
+4%
848
-4%
1 162
+37%
998
-14%
1 027
+3%
896
-13%
1 389
+55%
2 054
+48%
2 655
+29%
3 690
+39%
3 813
+3%
4 724
+24%
5 416
+15%
5 857
+8%
6 523
+11%
7 021
+8%
Pre-Tax Income
Interest Income Expense
(84)
(68)
(111)
(133)
(157)
(177)
(362)
(353)
(381)
(390)
(279)
(397)
(353)
(351)
(298)
(246)
(536)
(608)
(644)
(643)
(544)
(574)
(638)
(677)
(554)
(495)
(216)
(268)
(278)
(324)
(356)
(404)
(526)
(639)
(633)
(666)
(625)
(635)
(130)
(637)
(590)
Non-Reccuring Items
0
0
0
0
0
0
(306)
(306)
(306)
(306)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(247)
(547)
(547)
(300)
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
67
58
55
22
18
37
39
39
38
23
152
168
187
189
127
20
36
51
11
71
64
63
23
80
101
103
14
88
84
109
(5)
101
158
193
45
365
382
407
11
450
488
Pre-Tax Income
957
N/A
1 023
+7%
1 060
+4%
1 088
+3%
1 126
+3%
1 143
+2%
631
-45%
665
+5%
733
+10%
820
+12%
1 452
+77%
1 391
-4%
1 409
+1%
1 413
+0%
1 423
+1%
1 119
-21%
2 171
+94%
3 546
+63%
4 621
+30%
4 544
-2%
4 132
-9%
2 927
-29%
1 941
-34%
739
-62%
398
-46%
492
+24%
646
+31%
981
+52%
804
-18%
812
+1%
535
-34%
840
+57%
1 140
+36%
1 662
+46%
2 802
+69%
3 512
+25%
4 480
+28%
5 187
+16%
5 739
+11%
6 337
+10%
6 919
+9%
Net Income
Tax Provision
(238)
(254)
(230)
(234)
(241)
(246)
(164)
(181)
(196)
(222)
(379)
(361)
(372)
(373)
(290)
(352)
(673)
(1 051)
(1 379)
(1 333)
(1 202)
(836)
(588)
(246)
(150)
(238)
(173)
(238)
(173)
(103)
(144)
(209)
(243)
(356)
(644)
(878)
(1 199)
(1 470)
(1 632)
(1 863)
(2 094)
Income from Continuing Operations
719
768
829
854
885
897
468
484
537
598
1 073
1 030
1 037
1 040
1 133
767
1 498
2 495
3 242
3 211
2 930
2 091
1 354
493
248
254
473
743
630
709
391
632
897
1 306
2 159
2 634
3 281
3 717
4 107
4 474
4 824
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
2
2
3
1
1
1
0
2
2
2
2
19
19
19
18
1
1
1
2
1
(1)
(5)
Net Income (Common)
719
N/A
768
+7%
829
+8%
854
+3%
885
+4%
897
+1%
468
-48%
484
+4%
537
+11%
598
+11%
1 073
+80%
1 030
-4%
1 037
+1%
1 040
+0%
1 133
+9%
767
-32%
1 499
+95%
2 496
+67%
3 243
+30%
3 212
-1%
2 932
-9%
2 094
-29%
2 055
-2%
1 193
-42%
949
-20%
955
+1%
475
-50%
745
+57%
632
-15%
711
+12%
409
-42%
650
+59%
916
+41%
1 324
+45%
2 160
+63%
2 635
+22%
3 282
+25%
3 719
+13%
4 108
+10%
4 472
+9%
4 820
+8%
EPS (Diluted)
2.25
N/A
2.38
+6%
2.39
+0%
2.47
+3%
2.55
+3%
2.6
+2%
1.46
-44%
1.51
+3%
1.55
+3%
1.72
+11%
2.88
+67%
2.55
-11%
2.57
+1%
2.57
N/A
2.86
+11%
1.83
-36%
3.58
+96%
5.96
+66%
7.74
+30%
7.67
-1%
7
-9%
5
-29%
4.9
-2%
2.85
-42%
2.24
-21%
2.25
+0%
1.13
-50%
1.8
+59%
1.47
-18%
1.69
+15%
0.98
-42%
1.54
+57%
2.18
+42%
3.15
+44%
5.13
+63%
6.08
+19%
7.46
+23%
8.44
+13%
9.16
+9%
9.04
-1%
9.68
+7%

See Also

Summary
HSCL intrinsic value, competitors valuation, and company profile.
DCF Valuation
HSCL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HSCL stock valuation using valuation multiples.
Wall Street Estimates
HSCL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HSCL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.