UNITED SPIRITS
|
UNITED SPIRITS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr |
Equity - Authorised | ₹565 Cr | ₹565 Cr | ₹548 Cr | ₹548 Cr | ₹548 Cr |
Equity - Issued | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr |
Equity Paid Up | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
Share Warrants & Outstandings | ₹1.00 Cr | ₹1.00 Cr | ₹-0.20 Cr | ₹6.90 Cr | ₹5.80 Cr |
Total Reserves | ₹6,975 Cr | ₹5,855 Cr | ₹4,809 Cr | ₹3,968 Cr | ₹3,577 Cr |
Securities Premium | ₹4,568 Cr | ₹4,568 Cr | ₹4,568 Cr | ₹4,568 Cr | ₹4,568 Cr |
Capital Reserves | ₹568 Cr | ₹568 Cr | ₹568 Cr | ₹568 Cr | ₹568 Cr |
Profit & Loss Account Balance | ₹814 Cr | ₹-307 Cr | ₹-1,354 Cr | ₹-2,195 Cr | ₹-2,584 Cr |
General Reserves | ₹1,041 Cr | ₹1,041 Cr | ₹1,041 Cr | ₹1,041 Cr | ₹1,041 Cr |
Other Reserves | ₹-16 Cr | ₹-15 Cr | ₹-14 Cr | ₹-14 Cr | ₹-16 Cr |
Reserve excluding Revaluation Reserve | ₹6,975 Cr | ₹5,855 Cr | ₹4,809 Cr | ₹3,968 Cr | ₹3,577 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹7,121 Cr | ₹6,001 Cr | ₹4,954 Cr | ₹4,120 Cr | ₹3,728 Cr |
Minority Interest | - | - | ₹-79 Cr | ₹-61 Cr | ₹-41 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
Unsecured Loans | - | - | ₹0.90 Cr | ₹2.20 Cr | ₹15 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | ₹23 Cr |
Other Unsecured Loan | - | - | ₹0.90 Cr | ₹2.20 Cr | ₹-8.50 Cr |
Deferred Tax Assets / Liabilities | ₹-104 Cr | ₹-112 Cr | ₹-100 Cr | ₹-145 Cr | ₹-151 Cr |
Deferred Tax Assets | ₹252 Cr | ₹228 Cr | ₹207 Cr | ₹286 Cr | ₹329 Cr |
Deferred Tax Liability | ₹148 Cr | ₹116 Cr | ₹108 Cr | ₹141 Cr | ₹178 Cr |
Other Long Term Liabilities | ₹137 Cr | ₹80 Cr | ₹134 Cr | ₹103 Cr | ₹140 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹15 Cr | ₹12 Cr | ₹15 Cr | ₹9.60 Cr | ₹8.20 Cr |
Total Non-Current Liabilities | ₹48 Cr | ₹-20 Cr | ₹50 Cr | ₹-31 Cr | ₹12 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹1,954 Cr | ₹1,783 Cr | ₹1,582 Cr | ₹1,417 Cr | ₹1,199 Cr |
Sundry Creditors | ₹1,954 Cr | ₹1,783 Cr | ₹1,582 Cr | ₹1,417 Cr | ₹1,199 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,224 Cr | ₹1,184 Cr | ₹1,153 Cr | ₹1,150 Cr | ₹1,437 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹39 Cr | ₹88 Cr | ₹42 Cr | ₹62 Cr | ₹131 Cr |
Interest Accrued But Not Due | - | - | - | ₹0.40 Cr | ₹28 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹1,185 Cr | ₹1,096 Cr | ₹1,110 Cr | ₹1,088 Cr | ₹1,278 Cr |
Short Term Borrowings | ₹25 Cr | - | ₹339 Cr | ₹875 Cr | ₹1,606 Cr |
Secured ST Loans repayable on Demands | - | - | - | - | - |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹25 Cr | - | ₹339 Cr | ₹875 Cr | ₹1,606 Cr |
Short Term Provisions | ₹700 Cr | ₹656 Cr | ₹765 Cr | ₹1,923 Cr | ₹752 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹638 Cr | ₹595 Cr | ₹677 Cr | ₹1,788 Cr | ₹651 Cr |
Provision for post retirement benefits | - | ₹6.00 Cr | ₹8.00 Cr | ₹37 Cr | ₹0.20 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹62 Cr | ₹55 Cr | ₹79 Cr | ₹99 Cr | ₹100 Cr |
Total Current Liabilities | ₹3,903 Cr | ₹3,623 Cr | ₹3,838 Cr | ₹5,365 Cr | ₹4,994 Cr |
Total Liabilities | ₹11,072 Cr | ₹9,604 Cr | ₹8,764 Cr | ₹9,393 Cr | ₹8,692 Cr |
ASSETS | |||||
Gross Block | ₹2,866 Cr | ₹2,915 Cr | ₹2,997 Cr | ₹3,101 Cr | ₹2,948 Cr |
Less: Accumulated Depreciation | ₹1,425 Cr | ₹1,406 Cr | ₹1,108 Cr | ₹1,216 Cr | ₹992 Cr |
Less: Impairment of Assets | ₹20 Cr | - | ₹34 Cr | - | - |
Net Block | ₹1,421 Cr | ₹1,509 Cr | ₹1,855 Cr | ₹1,886 Cr | ₹1,956 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹37 Cr | ₹67 Cr | ₹88 Cr | ₹88 Cr | ₹104 Cr |
Non Current Investments | ₹46 Cr | ₹30 Cr | - | - | ₹22 Cr |
Long Term Investment | ₹46 Cr | ₹30 Cr | - | - | ₹22 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹46 Cr | ₹30 Cr | - | ₹21 Cr | ₹22 Cr |
Long Term Loans & Advances | ₹1,919 Cr | ₹1,550 Cr | ₹1,475 Cr | ₹1,299 Cr | ₹1,385 Cr |
Other Non Current Assets | ₹133 Cr | ₹173 Cr | ₹175 Cr | ₹274 Cr | ₹338 Cr |
Total Non-Current Assets | ₹3,695 Cr | ₹3,370 Cr | ₹3,600 Cr | ₹3,563 Cr | ₹3,822 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹599 Cr | ₹256 Cr | ₹222 Cr | - | - |
Quoted | ₹599 Cr | ₹256 Cr | ₹222 Cr | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹2,063 Cr | ₹2,230 Cr | ₹2,157 Cr | ₹2,052 Cr | ₹1,928 Cr |
Raw Materials | ₹390 Cr | ₹398 Cr | ₹293 Cr | ₹327 Cr | ₹148 Cr |
Work-in Progress | ₹636 Cr | ₹602 Cr | ₹600 Cr | ₹629 Cr | ₹619 Cr |
Finished Goods | ₹444 Cr | ₹523 Cr | ₹713 Cr | ₹692 Cr | ₹676 Cr |
Packing Materials | ₹164 Cr | ₹219 Cr | ₹222 Cr | ₹181 Cr | ₹189 Cr |
Stores  and Spare | ₹17 Cr | ₹15 Cr | ₹16 Cr | ₹12 Cr | ₹16 Cr |
Other Inventory | ₹412 Cr | ₹473 Cr | ₹314 Cr | ₹211 Cr | ₹279 Cr |
Sundry Debtors | ₹3,056 Cr | ₹2,434 Cr | ₹2,374 Cr | ₹2,187 Cr | ₹2,284 Cr |
Debtors more than Six months | ₹-260 Cr | ₹97 Cr | ₹74 Cr | ₹161 Cr | - |
Debtors Others | ₹3,489 Cr | ₹2,458 Cr | ₹2,418 Cr | ₹2,176 Cr | ₹2,486 Cr |
Cash and Bank | ₹1,269 Cr | ₹883 Cr | ₹60 Cr | ₹84 Cr | ₹74 Cr |
Cash in hand | - | - | - | - | - |
Balances at Bank | ₹1,260 Cr | ₹872 Cr | ₹54 Cr | ₹73 Cr | ₹74 Cr |
Other cash and bank balances | ₹9.00 Cr | ₹11 Cr | ₹6.20 Cr | ₹11 Cr | - |
Other Current Assets | ₹169 Cr | ₹173 Cr | ₹179 Cr | ₹358 Cr | ₹442 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹145 Cr | ₹113 Cr | ₹113 Cr | ₹139 Cr | ₹129 Cr |
Other current_assets | ₹24 Cr | ₹60 Cr | ₹66 Cr | ₹219 Cr | ₹313 Cr |
Short Term Loans and Advances | ₹221 Cr | ₹258 Cr | ₹172 Cr | ₹1,149 Cr | ₹144 Cr |
Advances recoverable in cash or in kind | ₹76 Cr | ₹57 Cr | ₹45 Cr | ₹54 Cr | ₹138 Cr |
Advance income tax and TDS | - | - | - | ₹1,027 Cr | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹145 Cr | ₹201 Cr | ₹127 Cr | ₹69 Cr | ₹5.50 Cr |
Total Current Assets | ₹7,377 Cr | ₹6,234 Cr | ₹5,163 Cr | ₹5,830 Cr | ₹4,870 Cr |
Net Current Assets (Including Current Investments) | ₹3,474 Cr | ₹2,611 Cr | ₹1,325 Cr | ₹465 Cr | ₹-124 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹11,072 Cr | ₹9,604 Cr | ₹8,764 Cr | ₹9,393 Cr | ₹8,692 Cr |
Contingent Liabilities | ₹946 Cr | ₹955 Cr | ₹1,442 Cr | ₹1,376 Cr | ₹1,494 Cr |
Total Debt | ₹25 Cr | ₹1.00 Cr | ₹342 Cr | ₹879 Cr | ₹2,374 Cr |
Book Value | 98.21 | 82.76 | 68.19 | 56.61 | 51.23 |
Adjusted Book Value | 98.21 | 82.76 | 68.19 | 56.61 | 51.23 |
Compare Balance Sheet of peers of UNITED SPIRITS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
UNITED SPIRITS | ₹108,571.7 Cr | 4.5% | -0.3% | 42.8% | Stock Analytics | |
UNITED BREWERIES | ₹48,358.4 Cr | -1.4% | -7.1% | 18.6% | Stock Analytics | |
RADICO KHAITAN | ₹30,905.6 Cr | 2.3% | 5.6% | 57.6% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹6,634.8 Cr | 4.5% | 18.6% | 25.4% | Stock Analytics | |
SULA VINEYARDS | ₹3,313.5 Cr | -1.7% | -6.9% | -17.6% | Stock Analytics | |
SOM DISTILLERIES BREWERIES & WINERIES | ₹1,990.8 Cr | -0.1% | -2% | -13.2% | Stock Analytics |
UNITED SPIRITS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
UNITED SPIRITS | 4.5% |
-0.3% |
42.8% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses