SSPL WEALTH PVT LTD

Profit and Loss


Hero MotoCorp Ltd	Industry: Automobiles - Motorcycles / Mopeds

BSE Code	ISIN Demat	Book Value(R)	NSE Symbol	Div & Yield %	Market Cap (Rs.Cr)	P/E(TTM)	EPS(TTM)	Face Value(R)
500182	INE158A01026	899.6191849	HEROMOTOCO	4.65	92455.14	22.61	204.5	2

	Mar 2023 (Rs.Cr)	Mar 2022 (Rs.Cr)	Mar 2021 (Rs.Cr)	Mar 2020 (Rs.Cr)	Mar 2019 (Rs.Cr)	Mar 2018 (Rs.Cr)
INCOME :
Sales Turnover	33805.65	29245.47	30800.62	28836.09	33650.54	32871.82
Excise Duty	0.00	0.00	0.00	0.00	0.00	641.33
Net Sales	33805.65	29245.47	30800.62	28836.09	33650.54	32230.49
Other Income	565.16	556.91	579.85	1515.82	691.25	525.82
Stock Adjustments	209.04	-72.71	143.46	169.78	28.38	23.15
Total Income	34579.85	29729.67	31523.93	30521.69	34370.17	32779.46
EXPENDITURE :
Raw Materials	24067.16	20754.02	21905.79	19867.19	23346.10	21857.79
Power & Fuel Cost	112.96	108.53	112.91	132.22	157.48	138.77
Employee Cost	2189.83	1935.44	1898.72	1841.70	1730.24	1540.13
Other Manufacturing Expenses	236.27	224.71	214.73	230.95	250.64	240.32
Selling & Administrative Expenses	1957.85	1789.48	1667.43	1755.21	2150.35	2159.10
Miscellaneous Expenses	1464.39	991.81	1125.26	1280.75	1114.02	1037.34
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	30028.46	25803.99	26924.84	25108.02	28748.83	26973.45
Operating Profit	4551.39	3925.68	4599.09	5413.67	5621.34	5806.01
Interest	19.87	25.80	21.84	22.02	8.60	6.25
Gross Profit	4531.52	3899.88	4577.25	5391.65	5612.74	5799.76
Depreciation	656.96	649.75	676.87	817.96	602.01	555.60
Profit Before Tax	3874.56	3250.13	3900.38	4573.69	5010.73	5244.16
Tax	941.90	797.91	924.92	1084.11	1601.02	1446.95
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	22.08	-20.80	11.26	-143.68	24.84	99.85
Reported Net Profit	2910.58	2473.02	2964.20	3633.26	3384.87	3697.36
Extraordinary Items	84.61	69.23	124.14	614.24	93.40	146.30
Adjusted Net Profit	2825.97	2403.79	2840.06	3019.02	3291.47	3551.06
Adjustment below Net Profit	-9.37	-5.44	-21.06	-426.81	-407.82	-350.28
P & L Balance brought forward	13031.60	12462.15	11416.82	10147.81	9068.11	7418.53
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1998.33	1898.13	1897.81	1937.44	1897.35	1697.50
P & L Balance carried down	13934.48	13031.60	12462.15	11416.82	10147.81	9068.11
Dividend	1298.96	1198.87	1398.46	1298.31	1098.50	1897.18
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	5000.00	4750.00	5250.00	4500.00	4350.00	4750.00
Dividend Per Share(Rs)	100.00	95.00	105.00	90.00	87.00	95.00
Earnings Per Share-Unit Curr	145.64	123.77	148.36	181.89	169.46	185.15
Earnings Per Share(Adj)-Unit Curr	145.64	123.77	148.36	181.89	169.46	185.15
Book Value-Unit Curr	835.88	789.94	760.68	707.70	643.66	589.33
Book Value(Adj)-Unit Curr	835.88	789.94	760.68	707.70	643.66	589.33