UNITED BREWERIES
|
UNITED BREWERIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹16,651 Cr | ₹13,124 Cr | ₹10,186 Cr | ₹14,651 Cr | ₹14,140 Cr |
Sales | ₹16,441 Cr | ₹12,860 Cr | ₹9,985 Cr | ₹14,389 Cr | ₹13,867 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹41 Cr | ₹31 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹169 Cr | ₹233 Cr | ₹185 Cr | ₹249 Cr | ₹260 Cr |
Less: Excise Duty | ₹9,151 Cr | ₹7,285 Cr | ₹5,943 Cr | ₹8,142 Cr | ₹7,664 Cr |
Net Sales | ₹7,500 Cr | ₹5,838 Cr | ₹4,243 Cr | ₹6,509 Cr | ₹6,475 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-52 Cr | ₹23 Cr | ₹-9.50 Cr | ₹-9.89 Cr | ₹-74 Cr |
Raw Material Consumed | ₹1,678 Cr | ₹1,109 Cr | ₹749 Cr | ₹1,288 Cr | ₹1,230 Cr |
Opening Raw Materials | ₹159 Cr | ₹255 Cr | ₹233 Cr | ₹264 Cr | ₹202 Cr |
Purchases Raw Materials | ₹1,896 Cr | ₹818 Cr | ₹696 Cr | ₹1,062 Cr | ₹1,127 Cr |
Closing Raw Materials | ₹470 Cr | ₹159 Cr | ₹255 Cr | ₹233 Cr | ₹264 Cr |
Other Direct Purchases / Brought in cost | ₹92 Cr | ₹196 Cr | ₹74 Cr | ₹195 Cr | ₹165 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹228 Cr | ₹148 Cr | ₹118 Cr | ₹179 Cr | ₹190 Cr |
Electricity & Power | ₹228 Cr | ₹148 Cr | ₹118 Cr | ₹179 Cr | ₹190 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹596 Cr | ₹523 Cr | ₹485 Cr | ₹504 Cr | ₹448 Cr |
Salaries, Wages & Bonus | ₹528 Cr | ₹467 Cr | ₹424 Cr | ₹438 Cr | ₹389 Cr |
Contributions to EPF & Pension Funds | ₹19 Cr | ₹18 Cr | ₹23 Cr | ₹23 Cr | ₹20 Cr |
Workmen and Staff Welfare Expenses | ₹40 Cr | ₹29 Cr | ₹28 Cr | ₹33 Cr | ₹32 Cr |
Other Employees Cost | ₹8.37 Cr | ₹8.60 Cr | ₹11 Cr | ₹9.89 Cr | ₹7.88 Cr |
Other Manufacturing Expenses | ₹2,897 Cr | ₹1,975 Cr | ₹1,412 Cr | ₹2,078 Cr | ₹2,054 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹94 Cr | ₹68 Cr | ₹42 Cr | ₹70 Cr | ₹69 Cr |
Packing Material Consumed | ₹2,639 Cr | ₹1,794 Cr | ₹1,290 Cr | ₹1,873 Cr | ₹1,852 Cr |
Other Mfg Exp | ₹164 Cr | ₹113 Cr | ₹80 Cr | ₹135 Cr | ₹133 Cr |
General and Administration Expenses | ₹469 Cr | ₹438 Cr | ₹332 Cr | ₹380 Cr | ₹345 Cr |
Rent , Rates & Taxes | ₹389 Cr | ₹348 Cr | ₹268 Cr | ₹315 Cr | ₹284 Cr |
Insurance | ₹22 Cr | ₹23 Cr | ₹22 Cr | ₹15 Cr | ₹11 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹54 Cr | ₹64 Cr | ₹39 Cr | ₹48 Cr | ₹48 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹4.47 Cr | ₹3.27 Cr | ₹2.28 Cr | ₹2.23 Cr | ₹2.84 Cr |
Selling and Distribution Expenses | ₹884 Cr | ₹743 Cr | ₹606 Cr | ₹984 Cr | ₹969 Cr |
Advertisement & Sales Promotion | ₹309 Cr | ₹276 Cr | ₹211 Cr | ₹367 Cr | ₹349 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹415 Cr | ₹302 Cr | ₹231 Cr | ₹372 Cr | ₹393 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹161 Cr | ₹165 Cr | ₹165 Cr | ₹245 Cr | ₹227 Cr |
Miscellaneous Expenses | ₹184 Cr | ₹182 Cr | ₹170 Cr | ₹230 Cr | ₹174 Cr |
Bad debts /advances written off | - | ₹3.01 Cr | ₹0.28 Cr | ₹0.68 Cr | ₹3.38 Cr |
Provision for doubtful debts | ₹9.99 Cr | ₹23 Cr | ₹14 Cr | ₹35 Cr | ₹4.46 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | ₹4.22 Cr | ₹0.91 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹174 Cr | ₹156 Cr | ₹155 Cr | ₹190 Cr | ₹166 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹6,884 Cr | ₹5,142 Cr | ₹3,862 Cr | ₹5,633 Cr | ₹5,337 Cr |
Operating Profit (Excl OI) | ₹616 Cr | ₹697 Cr | ₹381 Cr | ₹876 Cr | ₹1,138 Cr |
Other Income | ₹49 Cr | ₹30 Cr | ₹50 Cr | ₹9.30 Cr | ₹32 Cr |
Interest Received | ₹33 Cr | ₹15 Cr | ₹4.62 Cr | ₹2.41 Cr | ₹7.31 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹1.35 Cr | ₹0.08 Cr | ₹0.04 Cr | ₹0.12 Cr | ₹0.28 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹3.01 Cr | ₹6.96 Cr | ₹36 Cr | ₹2.74 Cr | ₹23 Cr |
Foreign Exchange Gains | ₹3.28 Cr | ₹3.52 Cr | ₹3.56 Cr | - | - |
Others | ₹8.38 Cr | ₹3.95 Cr | ₹6.18 Cr | ₹4.03 Cr | ₹1.86 Cr |
Operating Profit | ₹666 Cr | ₹726 Cr | ₹431 Cr | ₹885 Cr | ₹1,170 Cr |
Interest | ₹4.64 Cr | ₹15 Cr | ₹23 Cr | ₹31 Cr | ₹31 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.21 Cr | ₹0.14 Cr | ₹0.23 Cr | ₹0.65 Cr | ₹0.57 Cr |
Other Interest | ₹4.43 Cr | ₹15 Cr | ₹22 Cr | ₹30 Cr | ₹31 Cr |
PBDT | ₹661 Cr | ₹712 Cr | ₹409 Cr | ₹854 Cr | ₹1,139 Cr |
Depreciation | ₹211 Cr | ₹217 Cr | ₹232 Cr | ₹285 Cr | ₹260 Cr |
Profit Before Taxation & Exceptional Items | ₹450 Cr | ₹494 Cr | ₹177 Cr | ₹569 Cr | ₹879 Cr |
Exceptional Income / Expenses | ₹-33 Cr | - | ₹-7.22 Cr | - | - |
Profit Before Tax | ₹417 Cr | ₹494 Cr | ₹169 Cr | ₹569 Cr | ₹879 Cr |
Provision for Tax | ₹113 Cr | ₹128 Cr | ₹56 Cr | ₹141 Cr | ₹316 Cr |
Current Income Tax | ₹120 Cr | ₹132 Cr | ₹68 Cr | ₹176 Cr | ₹323 Cr |
Deferred Tax | ₹-7.72 Cr | ₹-3.67 Cr | ₹-12 Cr | ₹-35 Cr | ₹-6.61 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹305 Cr | ₹366 Cr | ₹114 Cr | ₹428 Cr | ₹563 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.70 Cr | ₹-0.62 Cr | ₹-0.61 Cr | ₹-0.56 Cr | ₹-0.37 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹304 Cr | ₹365 Cr | ₹113 Cr | ₹428 Cr | ₹563 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,605 Cr | ₹2,253 Cr | ₹2,202 Cr | ₹1,909 Cr | ₹1,474 Cr |
Appropriations | ₹2,909 Cr | ₹2,618 Cr | ₹2,315 Cr | ₹2,336 Cr | ₹2,036 Cr |
General Reserves | ₹0.50 Cr | ₹0.40 Cr | ₹11 Cr | ₹43 Cr | ₹57 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹274 Cr | ₹13 Cr | ₹51 Cr | ₹91 Cr | ₹71 Cr |
Equity Dividend % | ₹750.00 | ₹1,050.00 | ₹50.00 | ₹250.00 | ₹250.00 |
Earnings Per Share | ₹11.50 | ₹13.82 | ₹4.28 | ₹16.18 | ₹21.29 |
Adjusted EPS | ₹11.50 | ₹13.82 | ₹4.28 | ₹16.18 | ₹21.29 |
Compare Income Statement of peers of UNITED BREWERIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
UNITED BREWERIES | ₹53,924.4 Cr | -0.8% | 4.5% | 16.9% | Stock Analytics | |
UNITED SPIRITS | ₹99,294.3 Cr | -3.8% | -4.3% | 23.6% | Stock Analytics | |
RADICO KHAITAN | ₹27,301.1 Cr | -7.2% | -10.3% | 24.7% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹4,907.7 Cr | -13.6% | -38.3% | 9% | Stock Analytics | |
SULA VINEYARDS | ₹2,642.0 Cr | -6.7% | -18.1% | -47.3% | Stock Analytics | |
SOM DISTILLERIES BREWERIES & WINERIES | ₹2,290.1 Cr | 7.9% | 3.8% | 7.5% | Stock Analytics |
UNITED BREWERIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
UNITED BREWERIES | -0.8% |
4.5% |
16.9% |
SENSEX | -2.5% |
-1.4% |
6.1% |
You may also like the below Video Courses