UNIPARTS INDIA
|
UNIPARTS INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,366 Cr | ₹1,227 Cr | ₹903 Cr | ₹907 Cr | ₹1,061 Cr |
Sales | ₹1,313 Cr | ₹1,177 Cr | ₹869 Cr | ₹873 Cr | ₹1,017 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | ₹1.74 Cr | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹53 Cr | ₹51 Cr | ₹34 Cr | ₹33 Cr | ₹44 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,366 Cr | ₹1,227 Cr | ₹903 Cr | ₹907 Cr | ₹1,061 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-9.15 Cr | ₹-100 Cr | ₹15 Cr | ₹-3.53 Cr | ₹-56 Cr |
Raw Material Consumed | ₹497 Cr | ₹501 Cr | ₹338 Cr | ₹332 Cr | ₹428 Cr |
Opening Raw Materials | ₹48 Cr | ₹49 Cr | ₹48 Cr | ₹66 Cr | ₹52 Cr |
Purchases Raw Materials | ₹497 Cr | ₹500 Cr | ₹339 Cr | ₹314 Cr | ₹442 Cr |
Closing Raw Materials | ₹48 Cr | ₹48 Cr | ₹49 Cr | ₹48 Cr | ₹66 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹51 Cr | ₹48 Cr | ₹33 Cr | ₹34 Cr | ₹38 Cr |
Electricity & Power | ₹51 Cr | ₹48 Cr | ₹33 Cr | ₹34 Cr | ₹38 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹240 Cr | ₹220 Cr | ₹185 Cr | ₹212 Cr | ₹222 Cr |
Salaries, Wages & Bonus | ₹222 Cr | ₹202 Cr | ₹172 Cr | ₹198 Cr | ₹206 Cr |
Contributions to EPF & Pension Funds | ₹7.79 Cr | ₹7.19 Cr | ₹6.25 Cr | ₹6.43 Cr | ₹6.39 Cr |
Workmen and Staff Welfare Expenses | ₹9.59 Cr | ₹9.26 Cr | ₹6.35 Cr | ₹6.45 Cr | ₹8.82 Cr |
Other Employees Cost | ₹0.28 Cr | ₹0.89 Cr | ₹0.40 Cr | ₹0.59 Cr | ₹0.20 Cr |
Other Manufacturing Expenses | ₹180 Cr | ₹183 Cr | ₹142 Cr | ₹145 Cr | ₹204 Cr |
Sub-contracted / Out sourced services | ₹65 Cr | ₹70 Cr | ₹54 Cr | ₹63 Cr | ₹88 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹34 Cr | ₹29 Cr | ₹23 Cr | ₹26 Cr | ₹25 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹81 Cr | ₹84 Cr | ₹65 Cr | ₹56 Cr | ₹91 Cr |
General and Administration Expenses | ₹30 Cr | ₹24 Cr | ₹23 Cr | ₹31 Cr | ₹32 Cr |
Rent , Rates & Taxes | ₹8.74 Cr | ₹7.10 Cr | ₹7.24 Cr | ₹10 Cr | ₹11 Cr |
Insurance | ₹4.77 Cr | ₹3.80 Cr | ₹3.32 Cr | ₹4.17 Cr | ₹3.91 Cr |
Printing and stationery | ₹0.87 Cr | ₹0.78 Cr | ₹0.60 Cr | ₹0.66 Cr | ₹0.96 Cr |
Professional and legal fees | ₹4.90 Cr | ₹5.77 Cr | ₹5.17 Cr | ₹5.14 Cr | ₹4.35 Cr |
Traveling and conveyance | ₹3.41 Cr | ₹1.52 Cr | ₹0.66 Cr | ₹5.15 Cr | ₹4.97 Cr |
Other Administration | ₹7.16 Cr | ₹5.24 Cr | ₹5.64 Cr | ₹5.44 Cr | ₹6.95 Cr |
Selling and Distribution Expenses | ₹87 Cr | ₹96 Cr | ₹41 Cr | ₹39 Cr | ₹49 Cr |
Advertisement & Sales Promotion | ₹1.12 Cr | ₹0.59 Cr | ₹0.16 Cr | ₹0.82 Cr | ₹0.96 Cr |
Sales Commissions & Incentives | - | - | - | - | ₹0.33 Cr |
Freight and Forwarding | ₹86 Cr | ₹95 Cr | ₹41 Cr | ₹38 Cr | ₹48 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.87 Cr | ₹2.03 Cr | ₹14 Cr | ₹24 Cr | ₹5.40 Cr |
Bad debts /advances written off | ₹0.04 Cr | ₹0.14 Cr | ₹0.38 Cr | ₹0.21 Cr | ₹0.76 Cr |
Provision for doubtful debts | - | - | - | ₹0.34 Cr | - |
Losson disposal of fixed assets(net) | ₹0.86 Cr | ₹0.13 Cr | ₹8.35 Cr | ₹22 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹2.90 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.98 Cr | ₹1.76 Cr | ₹4.84 Cr | ₹1.74 Cr | ₹1.74 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,077 Cr | ₹974 Cr | ₹790 Cr | ₹814 Cr | ₹923 Cr |
Operating Profit (Excl OI) | ₹289 Cr | ₹253 Cr | ₹113 Cr | ₹93 Cr | ₹138 Cr |
Other Income | ₹25 Cr | ₹18 Cr | ₹51 Cr | ₹35 Cr | ₹1.91 Cr |
Interest Received | ₹1.76 Cr | ₹0.88 Cr | ₹0.78 Cr | ₹1.24 Cr | ₹0.49 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | ₹6.27 Cr | ₹0.02 Cr |
Profits on sale of Investments | - | - | ₹0.03 Cr | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹8.38 Cr | ₹15 Cr | ₹6.64 Cr | ₹3.27 Cr | - |
Others | ₹14 Cr | ₹2.74 Cr | ₹44 Cr | ₹24 Cr | ₹1.40 Cr |
Operating Profit | ₹313 Cr | ₹272 Cr | ₹164 Cr | ₹128 Cr | ₹140 Cr |
Interest | ₹5.97 Cr | ₹5.70 Cr | ₹8.11 Cr | ₹18 Cr | ₹18 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.20 Cr | ₹1.05 Cr | ₹0.83 Cr | ₹2.36 Cr | ₹2.35 Cr |
Other Interest | ₹4.77 Cr | ₹4.65 Cr | ₹7.28 Cr | ₹16 Cr | ₹16 Cr |
PBDT | ₹307 Cr | ₹266 Cr | ₹156 Cr | ₹110 Cr | ₹122 Cr |
Depreciation | ₹39 Cr | ₹37 Cr | ₹37 Cr | ₹35 Cr | ₹30 Cr |
Profit Before Taxation & Exceptional Items | ₹268 Cr | ₹229 Cr | ₹119 Cr | ₹74 Cr | ₹92 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹268 Cr | ₹229 Cr | ₹119 Cr | ₹74 Cr | ₹92 Cr |
Provision for Tax | ₹63 Cr | ₹61 Cr | ₹27 Cr | ₹12 Cr | ₹22 Cr |
Current Income Tax | ₹66 Cr | ₹65 Cr | ₹25 Cr | ₹13 Cr | ₹20 Cr |
Deferred Tax | ₹-2.26 Cr | ₹-3.07 Cr | ₹2.60 Cr | ₹-2.90 Cr | ₹2.04 Cr |
Other taxes | ₹-0.52 Cr | ₹-1.89 Cr | ₹0.08 Cr | ₹1.91 Cr | ₹-0.46 Cr |
Profit After Tax | ₹205 Cr | ₹169 Cr | ₹91 Cr | ₹63 Cr | ₹70 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹205 Cr | ₹169 Cr | ₹91 Cr | ₹63 Cr | ₹70 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹637 Cr | ₹506 Cr | ₹414 Cr | ₹353 Cr | ₹301 Cr |
Appropriations | ₹842 Cr | ₹675 Cr | ₹505 Cr | ₹416 Cr | ₹371 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | ₹4.51 Cr |
Corporate dividend tax | - | - | - | - | ₹1.70 Cr |
Other Appropriation | ₹8.12 Cr | ₹13 Cr | ₹-1.15 Cr | ₹1.89 Cr | ₹12 Cr |
Equity Dividend % | ₹142.50 | ₹92.00 | - | - | ₹12.00 |
Earnings Per Share | ₹45.92 | ₹37.83 | ₹20.44 | ₹14.04 | ₹15.60 |
Adjusted EPS | ₹45.92 | ₹37.83 | ₹20.44 | ₹14.04 | ₹15.60 |
Compare Income Statement of peers of UNIPARTS INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
UNIPARTS INDIA | ₹1,829.3 Cr | -1.5% | -1.6% | -23.5% | Stock Analytics | |
BHARAT ELECTRONICS | ₹215,894.0 Cr | -3.7% | NA | 75.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹84,196.3 Cr | -0.3% | -0.9% | 39.8% | Stock Analytics | |
THERMAX | ₹53,373.1 Cr | -6.4% | -0% | 52.4% | Stock Analytics | |
TRIVENI TURBINE | ₹23,465.7 Cr | -10.7% | -3.5% | 83.2% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹14,859.0 Cr | -6.6% | -9.1% | 59.5% | Stock Analytics |
UNIPARTS INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
UNIPARTS INDIA | -1.5% |
-1.6% |
-23.5% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses