UNITED POLYFAB GUJARAT
|
UNITED POLYFAB GUJARAT Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹908 Cr | ₹653 Cr | ₹661 Cr | ₹210 Cr | ₹264 Cr |
Sales | ₹908 Cr | ₹653 Cr | ₹654 Cr | ₹210 Cr | ₹262 Cr |
Job Work/ Contract Receipts | - | - | - | ₹0.16 Cr | ₹2.06 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.02 Cr | - | ₹6.80 Cr | ₹0.31 Cr | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹908 Cr | ₹653 Cr | ₹661 Cr | ₹210 Cr | ₹264 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-5.91 Cr | ₹-5.60 Cr | ₹-1.65 Cr | ₹1.96 Cr | ₹3.30 Cr |
Raw Material Consumed | ₹840 Cr | ₹600 Cr | ₹590 Cr | ₹159 Cr | ₹207 Cr |
Opening Raw Materials | ₹6.10 Cr | ₹0.84 Cr | ₹1.14 Cr | ₹1.98 Cr | ₹4.36 Cr |
Purchases Raw Materials | ₹844 Cr | ₹605 Cr | ₹590 Cr | ₹158 Cr | ₹200 Cr |
Closing Raw Materials | ₹10 Cr | ₹6.10 Cr | ₹0.84 Cr | ₹1.14 Cr | ₹1.98 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | ₹4.04 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹21 Cr | ₹14 Cr | ₹17 Cr | ₹12 Cr | ₹17 Cr |
Electricity & Power | ₹21 Cr | ₹14 Cr | ₹17 Cr | ₹12 Cr | ₹17 Cr |
Oil, Fuel & Natural gas | - | - | ₹0.12 Cr | ₹0.09 Cr | ₹0.06 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.10 Cr | ₹0.08 Cr | - | - | - |
Employee Cost | ₹9.57 Cr | ₹6.62 Cr | ₹8.95 Cr | ₹6.70 Cr | ₹8.13 Cr |
Salaries, Wages & Bonus | ₹8.99 Cr | ₹6.08 Cr | ₹8.45 Cr | ₹6.24 Cr | ₹7.91 Cr |
Contributions to EPF & Pension Funds | ₹0.01 Cr | - | - | - | - |
Workmen and Staff Welfare Expenses | ₹0.40 Cr | ₹0.34 Cr | ₹0.35 Cr | ₹0.33 Cr | ₹0.22 Cr |
Other Employees Cost | ₹0.17 Cr | ₹0.20 Cr | ₹0.14 Cr | ₹0.13 Cr | - |
Other Manufacturing Expenses | ₹9.12 Cr | ₹4.84 Cr | ₹7.60 Cr | ₹4.41 Cr | ₹5.08 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹1.23 Cr | ₹0.13 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.40 Cr |
Repairs and Maintenance | ₹1.06 Cr | ₹0.20 Cr | ₹0.68 Cr | ₹0.52 Cr | ₹0.31 Cr |
Packing Material Consumed | ₹2.31 Cr | ₹1.64 Cr | - | - | - |
Other Mfg Exp | ₹4.52 Cr | ₹2.88 Cr | ₹6.87 Cr | ₹3.85 Cr | ₹4.37 Cr |
General and Administration Expenses | ₹1.20 Cr | ₹1.66 Cr | ₹0.97 Cr | ₹0.74 Cr | ₹0.69 Cr |
Rent , Rates & Taxes | ₹0.14 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.11 Cr |
Insurance | ₹0.31 Cr | ₹0.34 Cr | ₹0.29 Cr | ₹0.25 Cr | ₹0.14 Cr |
Printing and stationery | - | - | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr |
Professional and legal fees | ₹0.28 Cr | ₹0.69 Cr | ₹0.30 Cr | ₹0.17 Cr | ₹0.20 Cr |
Traveling and conveyance | ₹0.10 Cr | ₹0.26 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.04 Cr |
Other Administration | ₹0.36 Cr | ₹0.28 Cr | ₹0.22 Cr | ₹0.17 Cr | ₹0.17 Cr |
Selling and Distribution Expenses | ₹1.09 Cr | ₹1.26 Cr | ₹5.09 Cr | ₹1.74 Cr | ₹1.80 Cr |
Advertisement & Sales Promotion | ₹0.08 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.00 Cr | ₹0.04 Cr |
Sales Commissions & Incentives | ₹0.44 Cr | ₹1.05 Cr | ₹4.69 Cr | ₹1.51 Cr | ₹1.32 Cr |
Freight and Forwarding | ₹0.57 Cr | ₹0.15 Cr | ₹0.35 Cr | ₹0.23 Cr | ₹0.44 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.16 Cr | ₹0.75 Cr | ₹0.01 Cr | - | ₹0.10 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | ₹0.62 Cr | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.05 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.16 Cr | ₹0.13 Cr | ₹0.01 Cr | - | ₹0.05 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹876 Cr | ₹624 Cr | ₹628 Cr | ₹186 Cr | ₹243 Cr |
Operating Profit (Excl OI) | ₹32 Cr | ₹29 Cr | ₹33 Cr | ₹24 Cr | ₹21 Cr |
Other Income | ₹2.84 Cr | ₹0.90 Cr | ₹0.38 Cr | ₹0.44 Cr | ₹0.70 Cr |
Interest Received | ₹1.03 Cr | ₹0.84 Cr | ₹0.31 Cr | ₹0.27 Cr | ₹0.32 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹1.23 Cr | - | ₹0.00 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.48 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.06 Cr | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.09 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.11 Cr | ₹0.37 Cr |
Operating Profit | ₹35 Cr | ₹30 Cr | ₹33 Cr | ₹24 Cr | ₹22 Cr |
Interest | ₹9.74 Cr | ₹9.17 Cr | ₹8.91 Cr | ₹12 Cr | ₹6.90 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹7.75 Cr | ₹8.33 Cr | - | ₹1.14 Cr | ₹1.79 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.25 Cr | ₹0.23 Cr | ₹0.61 Cr | ₹0.54 Cr | ₹0.35 Cr |
Other Interest | ₹1.75 Cr | ₹0.62 Cr | ₹8.30 Cr | ₹10 Cr | ₹4.77 Cr |
PBDT | ₹25 Cr | ₹21 Cr | ₹25 Cr | ₹13 Cr | ₹15 Cr |
Depreciation | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹10 Cr | ₹11 Cr |
Profit Before Taxation & Exceptional Items | ₹12 Cr | ₹8.07 Cr | ₹12 Cr | ₹2.14 Cr | ₹4.11 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹12 Cr | ₹8.07 Cr | ₹12 Cr | ₹2.14 Cr | ₹4.11 Cr |
Provision for Tax | ₹5.70 Cr | ₹2.59 Cr | ₹2.75 Cr | ₹1.70 Cr | ₹0.65 Cr |
Current Income Tax | ₹2.15 Cr | ₹1.36 Cr | ₹1.98 Cr | ₹0.37 Cr | ₹0.69 Cr |
Deferred Tax | ₹3.55 Cr | ₹1.02 Cr | ₹0.77 Cr | ₹1.33 Cr | ₹-0.03 Cr |
Other taxes | ₹0.00 Cr | ₹0.21 Cr | ₹0.00 Cr | - | ₹0.00 Cr |
Profit After Tax | ₹6.61 Cr | ₹5.48 Cr | ₹9.41 Cr | ₹0.45 Cr | ₹3.46 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹24 Cr | ₹19 Cr | ₹9.26 Cr | ₹8.82 Cr | ₹5.80 Cr |
Appropriations | ₹31 Cr | ₹24 Cr | ₹19 Cr | ₹9.26 Cr | ₹9.26 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.12 Cr | - | - | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹2.88 | ₹2.61 | ₹4.49 | ₹0.21 | ₹4.95 |
Adjusted EPS | ₹2.88 | ₹2.61 | ₹4.49 | ₹0.21 | ₹1.65 |
Compare Income Statement of peers of UNITED POLYFAB GUJARAT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
UNITED POLYFAB GUJARAT | ₹305.3 Cr | 9.7% | 18.9% | 35.4% | Stock Analytics | |
RAYMOND | ₹11,078.9 Cr | 10.7% | 5% | -20% | Stock Analytics | |
SIYARAM SILK MILLS | ₹3,102.0 Cr | -0.1% | 34.5% | 24% | Stock Analytics | |
VTM | ₹348.0 Cr | 8.5% | 24.1% | 40% | Stock Analytics | |
MANOMAY TEX INDIA | ₹347.5 Cr | -0.5% | -4.5% | 54.2% | Stock Analytics | |
DIGJAM | ₹163.9 Cr | -2.9% | -3.6% | -1.1% | Stock Analytics |
UNITED POLYFAB GUJARAT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
UNITED POLYFAB GUJARAT | 9.7% |
18.9% |
35.4% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses