ULTRAMARINE & PIGMENTS
|
ULTRAMARINE & PIGMENTS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹561 Cr | ₹557 Cr | ₹490 Cr | ₹308 Cr | ₹306 Cr |
Sales | ₹506 Cr | ₹500 Cr | ₹454 Cr | ₹276 Cr | ₹260 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹53 Cr | ₹54 Cr | ₹34 Cr | ₹30 Cr | ₹44 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.16 Cr | ₹2.83 Cr | ₹2.22 Cr | ₹1.93 Cr | ₹2.22 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹561 Cr | ₹557 Cr | ₹490 Cr | ₹308 Cr | ₹306 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹6.41 Cr | ₹-20 Cr | ₹-8.92 Cr | ₹-2.49 Cr | ₹-1.07 Cr |
Raw Material Consumed | ₹294 Cr | ₹306 Cr | ₹290 Cr | ₹147 Cr | ₹134 Cr |
Opening Raw Materials | ₹21 Cr | ₹20 Cr | ₹12 Cr | ₹12 Cr | ₹6.39 Cr |
Purchases Raw Materials | ₹292 Cr | ₹295 Cr | ₹295 Cr | ₹147 Cr | ₹139 Cr |
Closing Raw Materials | ₹20 Cr | ₹21 Cr | ₹20 Cr | ₹12 Cr | ₹12 Cr |
Other Direct Purchases / Brought in cost | ₹1.52 Cr | ₹11 Cr | ₹3.55 Cr | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹32 Cr | ₹36 Cr | ₹25 Cr | ₹13 Cr | ₹14 Cr |
Electricity & Power | ₹9.09 Cr | ₹8.00 Cr | ₹25 Cr | ₹13 Cr | ₹13 Cr |
Oil, Fuel & Natural gas | ₹23 Cr | ₹28 Cr | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.38 Cr | ₹0.19 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.10 Cr |
Employee Cost | ₹60 Cr | ₹56 Cr | ₹47 Cr | ₹39 Cr | ₹46 Cr |
Salaries, Wages & Bonus | ₹51 Cr | ₹47 Cr | ₹35 Cr | ₹34 Cr | ₹40 Cr |
Contributions to EPF & Pension Funds | ₹3.27 Cr | ₹3.27 Cr | ₹2.44 Cr | ₹2.11 Cr | ₹2.69 Cr |
Workmen and Staff Welfare Expenses | ₹4.31 Cr | ₹4.48 Cr | ₹2.25 Cr | ₹1.82 Cr | ₹2.64 Cr |
Other Employees Cost | ₹1.09 Cr | ₹0.95 Cr | ₹7.26 Cr | ₹0.67 Cr | ₹0.72 Cr |
Other Manufacturing Expenses | ₹33 Cr | ₹31 Cr | ₹17 Cr | ₹13 Cr | ₹14 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹13 Cr | ₹12 Cr | ₹2.98 Cr | ₹2.74 Cr | ₹2.23 Cr |
Repairs and Maintenance | ₹9.25 Cr | ₹7.45 Cr | ₹5.18 Cr | ₹3.37 Cr | ₹4.96 Cr |
Packing Material Consumed | ₹7.08 Cr | ₹7.00 Cr | ₹5.61 Cr | ₹4.32 Cr | ₹3.91 Cr |
Other Mfg Exp | ₹3.51 Cr | ₹4.34 Cr | ₹2.87 Cr | ₹3.01 Cr | ₹3.30 Cr |
General and Administration Expenses | ₹19 Cr | ₹17 Cr | ₹14 Cr | ₹9.95 Cr | ₹12 Cr |
Rent , Rates & Taxes | ₹1.69 Cr | ₹1.19 Cr | ₹1.41 Cr | ₹0.75 Cr | ₹1.08 Cr |
Insurance | ₹1.82 Cr | ₹1.12 Cr | ₹1.03 Cr | ₹0.76 Cr | ₹0.81 Cr |
Printing and stationery | ₹0.31 Cr | ₹0.28 Cr | ₹0.19 Cr | - | - |
Professional and legal fees | ₹2.30 Cr | ₹2.44 Cr | ₹1.85 Cr | ₹1.36 Cr | ₹1.81 Cr |
Traveling and conveyance | ₹2.73 Cr | ₹2.33 Cr | ₹1.24 Cr | ₹0.57 Cr | ₹2.39 Cr |
Other Administration | ₹10 Cr | ₹9.33 Cr | ₹8.03 Cr | ₹6.51 Cr | ₹5.42 Cr |
Selling and Distribution Expenses | ₹15 Cr | ₹20 Cr | ₹19 Cr | ₹9.02 Cr | ₹7.55 Cr |
Advertisement & Sales Promotion | ₹2.41 Cr | ₹2.65 Cr | ₹1.59 Cr | ₹1.68 Cr | ₹1.30 Cr |
Sales Commissions & Incentives | ₹0.29 Cr | ₹0.27 Cr | ₹0.14 Cr | ₹0.08 Cr | ₹0.16 Cr |
Freight and Forwarding | ₹13 Cr | ₹17 Cr | ₹17 Cr | ₹7.26 Cr | ₹6.09 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹6.77 Cr | ₹9.37 Cr | ₹5.00 Cr | ₹3.94 Cr | ₹3.85 Cr |
Bad debts /advances written off | - | - | ₹0.04 Cr | ₹0.03 Cr | ₹0.15 Cr |
Provision for doubtful debts | ₹0.16 Cr | ₹3.11 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹0.38 Cr | ₹0.36 Cr | ₹0.20 Cr | ₹0.32 Cr | ₹0.15 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹0.20 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹6.23 Cr | ₹5.90 Cr | ₹4.76 Cr | ₹3.39 Cr | ₹3.55 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹466 Cr | ₹455 Cr | ₹406 Cr | ₹232 Cr | ₹230 Cr |
Operating Profit (Excl OI) | ₹95 Cr | ₹101 Cr | ₹84 Cr | ₹76 Cr | ₹76 Cr |
Other Income | ₹10 Cr | ₹12 Cr | ₹9.08 Cr | ₹9.63 Cr | ₹12 Cr |
Interest Received | ₹4.89 Cr | ₹3.99 Cr | ₹3.56 Cr | ₹4.62 Cr | ₹3.26 Cr |
Dividend Received | ₹3.07 Cr | ₹5.11 Cr | ₹4.50 Cr | - | ₹4.09 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹0.81 Cr | ₹0.32 Cr | ₹0.30 Cr | ₹0.98 Cr | ₹2.27 Cr |
Provision Written Back | ₹0.25 Cr | ₹0.18 Cr | ₹0.04 Cr | ₹0.93 Cr | ₹0.43 Cr |
Foreign Exchange Gains | ₹0.73 Cr | ₹1.53 Cr | ₹0.27 Cr | - | ₹0.54 Cr |
Others | ₹0.64 Cr | ₹0.42 Cr | ₹0.41 Cr | ₹3.10 Cr | ₹0.95 Cr |
Operating Profit | ₹105 Cr | ₹113 Cr | ₹93 Cr | ₹85 Cr | ₹88 Cr |
Interest | ₹7.25 Cr | ₹5.06 Cr | ₹3.64 Cr | ₹1.67 Cr | ₹1.74 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹6.01 Cr | ₹4.68 Cr | ₹2.98 Cr | ₹2.32 Cr | ₹0.34 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.65 Cr | ₹0.57 Cr | ₹0.68 Cr | ₹0.59 Cr | ₹0.63 Cr |
Other Interest | ₹0.59 Cr | ₹-0.19 Cr | ₹-0.03 Cr | ₹-1.25 Cr | ₹0.77 Cr |
PBDT | ₹98 Cr | ₹108 Cr | ₹90 Cr | ₹84 Cr | ₹86 Cr |
Depreciation | ₹22 Cr | ₹17 Cr | ₹12 Cr | ₹8.78 Cr | ₹8.62 Cr |
Profit Before Taxation & Exceptional Items | ₹76 Cr | ₹91 Cr | ₹78 Cr | ₹75 Cr | ₹78 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹76 Cr | ₹91 Cr | ₹78 Cr | ₹75 Cr | ₹78 Cr |
Provision for Tax | ₹18 Cr | ₹22 Cr | ₹19 Cr | ₹19 Cr | ₹16 Cr |
Current Income Tax | ₹16 Cr | ₹21 Cr | ₹18 Cr | ₹18 Cr | ₹19 Cr |
Deferred Tax | ₹1.81 Cr | ₹1.02 Cr | ₹1.25 Cr | ₹0.99 Cr | ₹-3.21 Cr |
Other taxes | - | - | ₹0.10 Cr | - | ₹-0.06 Cr |
Profit After Tax | ₹58 Cr | ₹69 Cr | ₹58 Cr | ₹56 Cr | ₹62 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹58 Cr | ₹69 Cr | ₹58 Cr | ₹56 Cr | ₹62 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹351 Cr | ₹296 Cr | ₹253 Cr | ₹197 Cr | ₹169 Cr |
Appropriations | ₹408 Cr | ₹365 Cr | ₹311 Cr | ₹253 Cr | ₹232 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹3.00 Cr |
Other Appropriation | ₹15 Cr | ₹15 Cr | ₹15 Cr | - | ₹18 Cr |
Equity Dividend % | ₹250.00 | ₹250.00 | ₹250.00 | ₹250.00 | ₹250.00 |
Earnings Per Share | ₹19.72 | ₹23.70 | ₹19.97 | ₹19.11 | ₹21.24 |
Adjusted EPS | ₹19.72 | ₹23.70 | ₹19.97 | ₹19.11 | ₹21.24 |
Compare Income Statement of peers of ULTRAMARINE & PIGMENTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ULTRAMARINE & PIGMENTS | ₹1,634.8 Cr | 0.1% | 3.7% | 48.5% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹162,230.0 Cr | 0.9% | 3% | 24.7% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹96,566.0 Cr | -1.3% | 4.6% | 72.5% | Stock Analytics | |
SRF | ₹68,121.4 Cr | 0.2% | 0.2% | -3.5% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹48,062.7 Cr | 0.4% | 3.5% | 57.5% | Stock Analytics | |
DEEPAK NITRITE | ₹36,542.4 Cr | -0.8% | 2.2% | 23.3% | Stock Analytics |
ULTRAMARINE & PIGMENTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ULTRAMARINE & PIGMENTS | 0.1% |
3.7% |
48.5% |
SENSEX | -0.6% |
2.3% |
16.9% |
You may also like the below Video Courses