CLOSE X

Badjate Group

COMPANY
more from company profile
HomeMarketsEquity Profit & Loss

Profit & Loss

HB ESTATE DEVELOPERS LTD.

NSE : NABSE : 532334ISIN CODE : INE640B01021Industry : Construction - Real EstateHouse : Private
BSE94.99-1.75 (-1.81 %)
PREV CLOSE ( ) 96.74
OPEN PRICE ( ) 96.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 490
TODAY'S LOW / HIGH ( )89.10 96.00
52 WK LOW / HIGH ( ) 64125.1
Select year
(Rs.in Million)
Particulars
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
INCOME :
  
  
  
  
  
Operating Income
1094.00
964.30
504.30
244.01
820.53
     Revenue from property development
5.60
5.60
5.60
4.76
5.07
     Sale of Development Rights
     Development Charges
     Income From Investment in Properties
     Other Operational Income
1088.40
958.70
498.70
239.26
815.46
Less: Excise Duty
Operating Income (Net)
1094.00
964.30
504.30
244.01
820.53
EXPENDITURE :
Increase/Decrease in Stock
Cost of Construction and Development
103.60
95.70
62.90
35.11
77.32
     Opening Raw Materials
19.10
7.80
13.00
19.65
10.93
     Cost of Land & Construction Materials
104.20
106.90
57.70
28.48
86.04
     Closing Stock
19.70
19.10
7.80
13.03
19.65
     Cost of Constructed property Sold
     Development Rights
     Other Construction Expenses
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
70.30
68.80
53.70
40.37
62.50
     Electricity & Power
70.30
68.80
53.70
40.37
62.50
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
199.90
181.10
145.30
121.44
202.80
     Salaries, Wages & Bonus
124.60
107.10
77.50
65.62
105.76
     Contributions to EPF & Pension Funds
7.50
6.50
4.20
5.82
6.87
     Workmen and Staff Welfare Expenses
22.80
18.50
12.80
6.91
19.28
     Other Employees Cost
45.00
49.00
50.90
43.08
70.88
Operating Expenses
124.90
102.10
70.70
35.95
73.84
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
64.10
53.20
35.00
23.51
43.15
     Packing Material Consumed
     Other Manufacturing expenses
60.80
48.80
35.70
12.44
30.69
General and Administration Expenses
143.70
124.80
65.40
46.49
94.12
     Rent , Rates & Taxes
3.20
3.50
2.30
3.39
3.39
     Insurance
6.30
5.90
5.40
5.18
2.93
     Printing and stationery
3.80
2.60
2.30
1.09
3.10
     Professional and legal fees
90.10
79.20
33.20
19.41
50.18
     Other Administration
40.20
33.60
22.20
17.42
34.52
Selling and Distribution Expenses
49.00
56.40
18.70
8.30
29.91
     Advertisement & Sales Promotion
7.70
16.30
1.10
0.60
4.60
     Sales Commissions & Incentives
31.30
29.90
13.70
6.00
18.46
     Freight and Forwarding
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
9.90
10.10
3.90
1.70
6.84
Miscellaneous Expenses
14.20
15.80
8.70
14.35
16.70
     Bad debts /advances written off
     Provision for doubtful debts
0.10
     Losson disposal of fixed assets(net)
2.60
0.70
1.10
0.07
3.28
     Losson foreign exchange fluctuations
0.10
0.00
0.01
     Losson sale of non-trade current investments
2.30
     Other Miscellaneous Expenses
11.50
15.00
7.60
14.27
11.11
Less: Expenses Capitalised
Total Expenditure
705.50
644.70
425.30
302.00
557.19
Operating Profit (Excl OI)
388.50
319.60
79.00
-57.99
263.34
Other Income
20.40
23.40
14.90
8.15
11.90
     Interest Received
5.40
23.20
7.80
3.96
9.20
     Dividend Received
0.00
     Profit on sale of Fixed Assets
     Profits on sale of Investments
4.30
6.80
0.00
     Provision Written Back
     Foreign Exchange Gains
0.00
     Others
10.60
0.20
0.30
4.19
2.70
Operating Profit
408.90
343.00
93.90
-49.84
275.24
Interest
261.20
245.20
240.20
224.62
249.91
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
1.43
     Bank Charges etc
18.30
18.40
11.00
3.93
10.67
     Other Interest
242.90
226.80
229.20
220.69
237.81
PBDT
147.70
97.80
-146.40
-274.45
25.33
Depreciation
74.40
72.30
73.60
136.15
140.47
Profit Before Taxation & Exceptional Items
73.30
25.60
-219.90
-410.61
-115.14
Exceptional Income / Expenses
Profit Before Tax
73.30
25.60
-219.90
-410.61
-115.14
Provision for Tax
34.40
141.80
-63.20
-106.91
-27.17
     Current Income Tax
     Deferred Tax
34.40
141.80
-63.20
-106.91
-27.17
     Other taxes
34.40
141.80
-63.20
-106.91
-27.17
Profit After Tax
38.90
-116.30
-156.70
-303.70
-87.98
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
38.90
-116.30
-156.70
-303.70
-87.98
Adjustments to PAT
Profit Balance B/F
-1194.00
-1077.70
-935.70
-683.39
-618.48
Appropriations
-1155.10
-1194.00
-1092.40
-987.08
-706.46
     General Reserve
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
-1155.10
-1194.00
-1092.40
-987.08
-706.46
Equity Dividend %
Earnings Per Share
2.00
-6.00
-8.00
-16.00
-5.00
Adjusted EPS
2.00
-6.00
-8.00
-16.00
-5.00

Badjate Stock & Shares Pvt. Ltd.
201, Mangalam Arcade,
Above Venus Book Centre, Dharampeth Extn. Nagpur - 440010 Maharashtra, India.

NSE Member Code 14845 BSE Member Code 6287 MCX Member Code 55240 SEBI REGISTRATION NO :
INZ000190232 in NSE, BSE AND MCX SEBI Registration No (PMS) :
INP000006527 CDSL DP ID 77800 :
IN-DP-CDSL-393-2018 Terms & Conditions Policy Privacy Policy Cancellation & Refunds Policy Grievance Redressal Mechanism Escalation Matrix Investors can refer the following Linksfor e-voting: https://evoting.cdslindia.com/Evoting/EvotingLogin https://www.evotingindia.com/ https://www.evoting.nsdl.com/ List of Active Authorised Persons Filing of complaints on SMART ODR Portal

SEBI Investor Website | SEBI Saarthi Mobile App

Click here to check Client Collateral Details PMS Fees Calculation Tool National Financial Literacy Quiz (NFLQ) 2025
call us @ +91-712-6604201-235 email us @ info@badjategroup.com
Advisory for Investors Complaints Data March 2025 Broking Complaints Data March 2025 DP

Filing complaints on SCORES Easy & quick

  • > Register on SCORES portal(https://scores.sebi.gov.in/)
  • > Mandatory details for filing complaints on SCORES
    • Name
    • PAN
    • Address
    • Mobile Number
    • E-mail ID
  • > Benefits:
    • Effective communication
    • Speedy redressal of the grievances
Process Flow of Complaint Redressal Mechanism

Details of Client Bank account of Badjate Stock & Shares Private Limited:

  • 1)Client Bank account Number : 01020340001341 / 57500000546632
  • 2)Name of Bank Account :
    BADJATE STOCK AND SHARES PRIVATE LIMITED - USCNB Account
  • 3)IFSC : HDFC0000102
  • 4)BRANCH : Shankar Nagar / Dharampeth Extn Nagpur
  • 5)MICR – 440240002

Dear Investor,
As you are aware, under the rapidly evolving dynamics of financial markets, it is crucial for investors to remain updated and well-informed about various aspects of investing in securities market. In this connection, please find a link to the BSE Investor Protection Fund website where you will find some useful educative material in the form of text and videos, so as to become an informed investor.
https://www.bseipf.com/investors_education.html We believe that an educated investor is a protected investor !!!

ATTENTION INVESTORS| KYC | IPO | CLIENT BANK A/C| DIRECT ON-BOARDING FOR PMS SERVICES
Prevent Unauthorised transactions in your Trading/Demat Account. Update your mobile numbers/email IDs with your stock brokers/Depository Participant. Receive alerts/information of your transaction/all debit and other important transactions in your Trading/ Demat Account directly from Exchange/CDSL at the end of the day. Issued in the interest of investors. 1.Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w.e.f. September 1, 2020. 2.Update your mobile number & email Id with your stock broker/depository participant and receive OTP directly from depository on your email id and/or mobile number to create pledge. 3.Pay 20% upfront margin of the transaction value to trade in cash market segment. 4.Investors may please refer to the Exchange's Frequently Asked Questions (FAQs) issued vide circular reference NSE/INSP/45191 dated July 31, 2020 and NSE/INSP/45534 dated August 31, 2020 and other guidelines issued from time to time in this regard. Continuation Sheet 5.Check your Securities /MF/ Bonds in the consolidated account statement issued by NSDL/CDSL every month Issued in the interest of Investors
Prevent Unauthorised transactions in your Trading/Demat Account. Update your mobile numbers/email IDs with your stock brokers/Depository Participant. Receive alerts/information of your transaction/all debit and other important transactions in your Trading/ Demat Account directly from Exchange/CDSL at the end of the day. Issued in the interest of investors. 1.Stock Brokers can accept securities as margin from clients only by way of pledge in the depository system w.e.f. September 1, 2020. 2.Update your mobile number & email Id with your stock broker/depository participant and receive OTP directly from depository on your email id and/or mobile number to create pledge. 3.Pay 20% upfront margin of the transaction value to trade in cash market segment. 4.Investors may please refer to the Exchange's Frequently Asked Questions (FAQs) issued vide circular reference NSE/INSP/45191 dated July 31, 2020 and NSE/INSP/45534 dated August 31, 2020 and other guidelines issued from time to time in this regard. Continuation Sheet 5.Check your Securities /MF/ Bonds in the consolidated account statement issued by NSDL/CDSL every month Issued in the interest of Investors

© Badjate Group 2018

Designed, Developed & Content Powered by ●●● Accord Fintech Pvt. Ltd.