UFLEX
|
UFLEX Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹13,825 Cr | ₹15,064 Cr | ₹13,593 Cr | ₹9,335 Cr | ₹7,820 Cr |
Sales | ₹13,583 Cr | ₹14,792 Cr | ₹13,361 Cr | ₹9,066 Cr | ₹7,630 Cr |
Job Work/ Contract Receipts | ₹64 Cr | ₹67 Cr | ₹62 Cr | ₹55 Cr | ₹55 Cr |
Processing Charges / Service Income | ₹3.29 Cr | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹175 Cr | ₹205 Cr | ₹171 Cr | ₹214 Cr | ₹135 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹13,364 Cr | ₹14,663 Cr | ₹13,127 Cr | ₹8,889 Cr | ₹7,405 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹101 Cr | ₹-167 Cr | ₹-364 Cr | ₹-33 Cr | ₹-48 Cr |
Raw Material Consumed | ₹8,234 Cr | ₹9,388 Cr | ₹8,124 Cr | ₹4,740 Cr | ₹4,305 Cr |
Opening Raw Materials | ₹1,120 Cr | ₹851 Cr | ₹580 Cr | ₹393 Cr | ₹369 Cr |
Purchases Raw Materials | ₹7,827 Cr | ₹9,574 Cr | ₹8,293 Cr | ₹4,868 Cr | ₹4,318 Cr |
Closing Raw Materials | ₹750 Cr | ₹1,120 Cr | ₹851 Cr | ₹580 Cr | ₹393 Cr |
Other Direct Purchases / Brought in cost | ₹37 Cr | ₹83 Cr | ₹102 Cr | ₹59 Cr | ₹9.88 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹657 Cr | ₹621 Cr | ₹546 Cr | ₹401 Cr | ₹375 Cr |
Electricity & Power | ₹657 Cr | ₹621 Cr | ₹546 Cr | ₹401 Cr | ₹375 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹1,202 Cr | ₹1,079 Cr | ₹925 Cr | ₹799 Cr | ₹726 Cr |
Salaries, Wages & Bonus | ₹1,073 Cr | ₹968 Cr | ₹840 Cr | ₹730 Cr | ₹665 Cr |
Contributions to EPF & Pension Funds | ₹79 Cr | ₹67 Cr | ₹52 Cr | ₹41 Cr | ₹35 Cr |
Workmen and Staff Welfare Expenses | ₹51 Cr | ₹44 Cr | ₹33 Cr | ₹27 Cr | ₹26 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹868 Cr | ₹944 Cr | ₹834 Cr | ₹583 Cr | ₹459 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹41 Cr | ₹43 Cr | ₹29 Cr | ₹27 Cr | ₹25 Cr |
Repairs and Maintenance | ₹276 Cr | ₹314 Cr | ₹276 Cr | ₹220 Cr | ₹165 Cr |
Packing Material Consumed | ₹401 Cr | ₹450 Cr | ₹413 Cr | ₹243 Cr | ₹196 Cr |
Other Mfg Exp | ₹150 Cr | ₹137 Cr | ₹116 Cr | ₹93 Cr | ₹73 Cr |
General and Administration Expenses | ₹347 Cr | ₹316 Cr | ₹275 Cr | ₹196 Cr | ₹211 Cr |
Rent , Rates & Taxes | ₹15 Cr | ₹15 Cr | ₹16 Cr | ₹7.93 Cr | ₹8.82 Cr |
Insurance | ₹48 Cr | ₹43 Cr | ₹33 Cr | ₹27 Cr | ₹19 Cr |
Printing and stationery | ₹4.10 Cr | ₹3.40 Cr | ₹2.81 Cr | ₹2.96 Cr | ₹2.87 Cr |
Professional and legal fees | ₹66 Cr | ₹67 Cr | ₹62 Cr | ₹32 Cr | ₹29 Cr |
Traveling and conveyance | ₹90 Cr | ₹82 Cr | ₹57 Cr | ₹41 Cr | ₹69 Cr |
Other Administration | ₹123 Cr | ₹105 Cr | ₹104 Cr | ₹85 Cr | ₹82 Cr |
Selling and Distribution Expenses | ₹492 Cr | ₹555 Cr | ₹559 Cr | ₹334 Cr | ₹269 Cr |
Advertisement & Sales Promotion | ₹23 Cr | ₹29 Cr | ₹10 Cr | ₹6.77 Cr | ₹13 Cr |
Sales Commissions & Incentives | ₹14 Cr | ₹17 Cr | ₹18 Cr | ₹11 Cr | ₹11 Cr |
Freight and Forwarding | ₹399 Cr | ₹495 Cr | ₹522 Cr | ₹304 Cr | ₹241 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹56 Cr | ₹13 Cr | ₹9.08 Cr | ₹12 Cr | ₹5.39 Cr |
Miscellaneous Expenses | ₹154 Cr | ₹230 Cr | ₹92 Cr | ₹105 Cr | ₹42 Cr |
Bad debts /advances written off | ₹21 Cr | ₹21 Cr | ₹43 Cr | ₹54 Cr | ₹27 Cr |
Provision for doubtful debts | ₹29 Cr | ₹11 Cr | ₹44 Cr | ₹44 Cr | ₹13 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.84 Cr | ₹2.58 Cr | ₹0.24 Cr |
Losson foreign exchange fluctuations | ₹64 Cr | ₹189 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹40 Cr | ₹9.36 Cr | ₹4.40 Cr | ₹4.02 Cr | ₹1.00 Cr |
Less: Expenses Capitalised | ₹49 Cr | ₹24 Cr | ₹21 Cr | ₹28 Cr | ₹15 Cr |
Total Expenditure | ₹12,007 Cr | ₹12,941 Cr | ₹10,970 Cr | ₹7,097 Cr | ₹6,323 Cr |
Operating Profit (Excl OI) | ₹1,356 Cr | ₹1,721 Cr | ₹2,157 Cr | ₹1,792 Cr | ₹1,081 Cr |
Other Income | ₹170 Cr | ₹165 Cr | ₹122 Cr | ₹33 Cr | ₹29 Cr |
Interest Received | ₹83 Cr | ₹30 Cr | ₹22 Cr | ₹9.69 Cr | ₹7.94 Cr |
Dividend Received | ₹9.85 Cr | ₹11 Cr | ₹28 Cr | - | ₹0.03 Cr |
Profit on sale of Fixed Assets | ₹0.47 Cr | ₹1.45 Cr | ₹0.16 Cr | ₹0.10 Cr | ₹0.10 Cr |
Profits on sale of Investments | - | - | - | - | ₹5.42 Cr |
Provision Written Back | ₹15 Cr | ₹38 Cr | ₹16 Cr | ₹10 Cr | ₹0.61 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹61 Cr | ₹85 Cr | ₹56 Cr | ₹13 Cr | ₹15 Cr |
Operating Profit | ₹1,526 Cr | ₹1,886 Cr | ₹2,279 Cr | ₹1,826 Cr | ₹1,111 Cr |
Interest | ₹536 Cr | ₹473 Cr | ₹322 Cr | ₹229 Cr | ₹225 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹455 Cr | ₹396 Cr | ₹261 Cr | ₹192 Cr | ₹190 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹62 Cr | ₹55 Cr | ₹42 Cr | ₹31 Cr | ₹30 Cr |
Other Interest | ₹19 Cr | ₹22 Cr | ₹19 Cr | ₹6.41 Cr | ₹4.19 Cr |
PBDT | ₹991 Cr | ₹1,413 Cr | ₹1,957 Cr | ₹1,597 Cr | ₹886 Cr |
Depreciation | ₹655 Cr | ₹599 Cr | ₹537 Cr | ₹456 Cr | ₹403 Cr |
Profit Before Taxation & Exceptional Items | ₹335 Cr | ₹814 Cr | ₹1,420 Cr | ₹1,141 Cr | ₹483 Cr |
Exceptional Income / Expenses | ₹-871 Cr | ₹-150 Cr | ₹-38 Cr | - | - |
Profit Before Tax | ₹-549 Cr | ₹656 Cr | ₹1,382 Cr | ₹1,142 Cr | ₹481 Cr |
Provision for Tax | ₹142 Cr | ₹175 Cr | ₹283 Cr | ₹299 Cr | ₹110 Cr |
Current Income Tax | ₹117 Cr | ₹187 Cr | ₹294 Cr | ₹201 Cr | ₹102 Cr |
Deferred Tax | ₹29 Cr | ₹-8.22 Cr | ₹-18 Cr | ₹105 Cr | ₹8.18 Cr |
Other taxes | ₹-3.33 Cr | ₹-3.58 Cr | ₹7.04 Cr | ₹-7.29 Cr | ₹0.10 Cr |
Profit After Tax | ₹-691 Cr | ₹481 Cr | ₹1,099 Cr | ₹844 Cr | ₹371 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.17 Cr | ₹-0.08 Cr | ₹-1.17 Cr | ₹-0.78 Cr | ₹-1.06 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-691 Cr | ₹481 Cr | ₹1,098 Cr | ₹843 Cr | ₹370 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹5,697 Cr | ₹5,254 Cr | ₹4,208 Cr | ₹3,405 Cr | ₹3,061 Cr |
Appropriations | ₹5,006 Cr | ₹5,735 Cr | ₹5,306 Cr | ₹4,247 Cr | ₹3,431 Cr |
General Reserves | ₹7.54 Cr | ₹16 Cr | ₹34 Cr | ₹9.40 Cr | ₹2.80 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹22 Cr | ₹22 Cr | ₹18 Cr | ₹11 Cr | ₹15 Cr |
Equity Dividend % | ₹10.00 | ₹30.00 | ₹30.00 | ₹25.00 | ₹20.00 |
Earnings Per Share | ₹-95.69 | ₹66.57 | ₹152.09 | ₹116.73 | ₹51.21 |
Adjusted EPS | ₹-95.69 | ₹66.57 | ₹152.09 | ₹116.73 | ₹51.21 |
Compare Income Statement of peers of UFLEX
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
UFLEX | ₹4,030.9 Cr | -2% | 0.1% | 21.2% | Stock Analytics | |
AGI GREENPAC | ₹7,836.8 Cr | -1.2% | 31.4% | 37.9% | Stock Analytics | |
TCPL PACKAGING | ₹2,933.1 Cr | -1.8% | 1.8% | 47.7% | Stock Analytics | |
ARROW GREENTECH | ₹1,305.0 Cr | -2.1% | -1% | 99% | Stock Analytics | |
PYRAMID TECHNOPLAST | ₹794.9 Cr | 2.7% | 11.5% | 10.9% | Stock Analytics | |
KAIRA CAN COMPANY | ₹167.8 Cr | -0.6% | -5.7% | -17.4% | Stock Analytics |
UFLEX Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
UFLEX | -2% |
0.1% |
21.2% |
SENSEX | -1% |
3.9% |
16% |
You may also like the below Video Courses