UNI ABEX ALLOY PRODUCTS
|
UNI ABEX ALLOY PRODUCTS Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹180 Cr | ₹163 Cr | ₹137 Cr | ₹105 Cr | ₹102 Cr |
Sales | ₹179 Cr | ₹162 Cr | ₹136 Cr | ₹103 Cr | ₹99 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.31 Cr | ₹1.17 Cr | ₹1.11 Cr | ₹1.90 Cr | ₹3.78 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹180 Cr | ₹163 Cr | ₹137 Cr | ₹105 Cr | ₹102 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-7.33 Cr | ₹1.75 Cr | ₹-2.38 Cr | ₹-0.67 Cr | ₹0.97 Cr |
Raw Material Consumed | ₹78 Cr | ₹76 Cr | ₹61 Cr | ₹41 Cr | ₹37 Cr |
Opening Raw Materials | ₹24 Cr | ₹32 Cr | ₹22 Cr | ₹20 Cr | ₹22 Cr |
Purchases Raw Materials | ₹76 Cr | ₹63 Cr | ₹71 Cr | ₹43 Cr | ₹36 Cr |
Closing Raw Materials | ₹22 Cr | ₹24 Cr | ₹32 Cr | ₹22 Cr | ₹20 Cr |
Other Direct Purchases / Brought in cost | - | ₹4.80 Cr | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.01 Cr | ₹5.42 Cr | ₹5.95 Cr | ₹4.38 Cr | ₹4.80 Cr |
Electricity & Power | ₹5.01 Cr | ₹5.42 Cr | ₹5.95 Cr | ₹4.37 Cr | ₹4.79 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.02 Cr |
Employee Cost | ₹12 Cr | ₹10 Cr | ₹10 Cr | ₹8.53 Cr | ₹8.22 Cr |
Salaries, Wages & Bonus | ₹11 Cr | ₹9.18 Cr | ₹9.25 Cr | ₹7.65 Cr | ₹7.32 Cr |
Contributions to EPF & Pension Funds | ₹0.44 Cr | ₹0.38 Cr | ₹0.36 Cr | ₹0.34 Cr | ₹0.29 Cr |
Workmen and Staff Welfare Expenses | ₹0.67 Cr | ₹0.56 Cr | ₹0.52 Cr | ₹0.41 Cr | ₹0.48 Cr |
Other Employees Cost | ₹0.18 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.14 Cr | ₹0.14 Cr |
Other Manufacturing Expenses | ₹23 Cr | ₹23 Cr | ₹25 Cr | ₹18 Cr | ₹21 Cr |
Sub-contracted / Out sourced services | ₹15 Cr | ₹16 Cr | ₹18 Cr | ₹13 Cr | ₹14 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹3.04 Cr | ₹2.57 Cr | ₹2.10 Cr | ₹1.18 Cr | ₹0.97 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹4.56 Cr | ₹4.34 Cr | ₹5.05 Cr | ₹3.84 Cr | ₹5.70 Cr |
General and Administration Expenses | ₹11 Cr | ₹9.50 Cr | ₹8.23 Cr | ₹6.07 Cr | ₹4.56 Cr |
Rent , Rates & Taxes | ₹0.63 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.28 Cr | ₹0.31 Cr |
Insurance | ₹0.26 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.12 Cr | ₹0.10 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹1.11 Cr | ₹0.72 Cr | ₹0.58 Cr | ₹0.61 Cr | ₹0.41 Cr |
Traveling and conveyance | - | - | ₹0.18 Cr | ₹0.08 Cr | ₹0.38 Cr |
Other Administration | ₹8.91 Cr | ₹8.34 Cr | ₹7.04 Cr | ₹4.99 Cr | ₹3.36 Cr |
Selling and Distribution Expenses | ₹5.09 Cr | ₹6.43 Cr | ₹6.34 Cr | ₹4.25 Cr | ₹4.13 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | ₹1.81 Cr | ₹1.26 Cr | ₹1.09 Cr |
Freight and Forwarding | - | - | ₹4.39 Cr | ₹2.79 Cr | ₹2.87 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹5.09 Cr | ₹6.43 Cr | ₹0.13 Cr | ₹0.20 Cr | ₹0.17 Cr |
Miscellaneous Expenses | ₹3.85 Cr | ₹2.91 Cr | ₹1.42 Cr | ₹1.93 Cr | ₹2.76 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | ₹0.00 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹0.01 Cr |
Other Miscellaneous Expenses | ₹3.85 Cr | ₹2.91 Cr | ₹1.42 Cr | ₹1.93 Cr | ₹2.74 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹131 Cr | ₹135 Cr | ₹115 Cr | ₹84 Cr | ₹83 Cr |
Operating Profit (Excl OI) | ₹49 Cr | ₹28 Cr | ₹21 Cr | ₹21 Cr | ₹19 Cr |
Other Income | ₹4.15 Cr | ₹2.04 Cr | ₹0.87 Cr | ₹1.10 Cr | ₹1.33 Cr |
Interest Received | ₹1.77 Cr | ₹0.28 Cr | ₹0.24 Cr | ₹0.14 Cr | ₹0.14 Cr |
Dividend Received | ₹0.00 Cr | ₹0.00 Cr | - | - | ₹0.00 Cr |
Profit on sale of Fixed Assets | ₹0.01 Cr | ₹0.07 Cr | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.08 Cr | ₹0.40 Cr | ₹0.11 Cr | ₹0.01 Cr | ₹0.16 Cr |
Foreign Exchange Gains | ₹0.71 Cr | ₹0.89 Cr | ₹0.35 Cr | ₹0.72 Cr | ₹0.77 Cr |
Others | ₹1.59 Cr | ₹0.41 Cr | ₹0.17 Cr | ₹0.24 Cr | ₹0.26 Cr |
Operating Profit | ₹53 Cr | ₹30 Cr | ₹22 Cr | ₹22 Cr | ₹21 Cr |
Interest | ₹0.63 Cr | ₹0.88 Cr | ₹1.02 Cr | ₹1.74 Cr | ₹2.86 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.17 Cr | ₹0.67 Cr | ₹0.44 Cr | ₹1.36 Cr | ₹2.26 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.17 Cr | ₹0.15 Cr | ₹0.53 Cr | ₹0.32 Cr | ₹0.56 Cr |
Other Interest | ₹0.29 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.05 Cr |
PBDT | ₹53 Cr | ₹29 Cr | ₹21 Cr | ₹20 Cr | ₹18 Cr |
Depreciation | ₹4.68 Cr | ₹3.86 Cr | ₹4.15 Cr | ₹4.63 Cr | ₹4.71 Cr |
Profit Before Taxation & Exceptional Items | ₹48 Cr | ₹25 Cr | ₹17 Cr | ₹15 Cr | ₹13 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹48 Cr | ₹25 Cr | ₹17 Cr | ₹15 Cr | ₹13 Cr |
Provision for Tax | ₹13 Cr | ₹6.84 Cr | ₹4.63 Cr | ₹4.79 Cr | ₹7.59 Cr |
Current Income Tax | ₹12 Cr | ₹6.31 Cr | ₹4.39 Cr | ₹3.24 Cr | ₹2.25 Cr |
Deferred Tax | ₹0.31 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹-0.35 Cr | ₹5.34 Cr |
Other taxes | ₹0.28 Cr | ₹0.41 Cr | ₹0.06 Cr | ₹1.90 Cr | - |
Profit After Tax | ₹35 Cr | ₹19 Cr | ₹12 Cr | ₹11 Cr | ₹5.36 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹70 Cr | ₹54 Cr | ₹44 Cr | ₹34 Cr | ₹30 Cr |
Appropriations | ₹105 Cr | ₹73 Cr | ₹56 Cr | ₹45 Cr | ₹36 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹3.87 Cr | ₹2.82 Cr | ₹1.97 Cr | ₹1.05 Cr | ₹1.68 Cr |
Equity Dividend % | ₹250.00 | ₹200.00 | ₹125.00 | ₹100.00 | ₹50.00 |
Earnings Per Share | ₹179.54 | ₹93.82 | ₹62.27 | ₹54.12 | ₹27.15 |
Adjusted EPS | ₹179.54 | ₹93.82 | ₹62.27 | ₹54.12 | ₹27.15 |
Compare Income Statement of peers of UNI ABEX ALLOY PRODUCTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
UNI ABEX ALLOY PRODUCTS | ₹563.8 Cr | -5.9% | -5.4% | -2.7% | Stock Analytics | |
AIA ENGINEERING | ₹31,327.2 Cr | -4% | -1.5% | -3.4% | Stock Analytics | |
PTC INDUSTRIES | ₹17,307.0 Cr | -0.9% | -3.2% | 93% | Stock Analytics | |
KIRLOSKAR FERROUS INDUSTRIES | ₹10,387.6 Cr | -3.6% | 7.5% | 19.2% | Stock Analytics | |
ELECTROSTEEL CASTINGS | ₹8,765.9 Cr | -8.8% | -1.5% | 27.2% | Stock Analytics | |
ALICON CASTALLOY | ₹1,721.4 Cr | -4.7% | -6.6% | 28.7% | Stock Analytics |
UNI ABEX ALLOY PRODUCTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
UNI ABEX ALLOY PRODUCTS | -5.9% |
-5.4% |
-2.7% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses