UNITED SPIRITS
|
UNITED SPIRITS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹26,018 Cr | ₹27,816 Cr | ₹31,062 Cr | ₹27,419 Cr | ₹28,824 Cr |
Sales | ₹25,251 Cr | ₹27,449 Cr | ₹30,626 Cr | ₹27,079 Cr | ₹28,408 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹767 Cr | ₹367 Cr | ₹436 Cr | ₹339 Cr | ₹416 Cr |
Less: Excise Duty | ₹14,697 Cr | ₹17,204 Cr | ₹21,349 Cr | ₹19,287 Cr | ₹19,498 Cr |
Net Sales | ₹11,321 Cr | ₹10,612 Cr | ₹9,712 Cr | ₹8,131 Cr | ₹9,325 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹119 Cr | ₹-137 Cr | ₹-83 Cr | ₹133 Cr | ₹98 Cr |
Raw Material Consumed | ₹3,937 Cr | ₹4,361 Cr | ₹3,520 Cr | ₹2,813 Cr | ₹3,435 Cr |
Opening Raw Materials | ₹398 Cr | ₹293 Cr | ₹327 Cr | ₹148 Cr | ₹107 Cr |
Purchases Raw Materials | ₹3,254 Cr | ₹3,602 Cr | ₹2,909 Cr | ₹2,642 Cr | ₹3,186 Cr |
Closing Raw Materials | ₹390 Cr | ₹398 Cr | ₹293 Cr | ₹327 Cr | ₹148 Cr |
Other Direct Purchases / Brought in cost | ₹675 Cr | ₹864 Cr | ₹577 Cr | ₹349 Cr | ₹291 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹18 Cr | ₹17 Cr | ₹18 Cr | ₹20 Cr | ₹25 Cr |
Electricity & Power | ₹18 Cr | ₹17 Cr | ₹18 Cr | ₹20 Cr | ₹25 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹547 Cr | ₹610 Cr | ₹653 Cr | ₹556 Cr | ₹530 Cr |
Salaries, Wages & Bonus | ₹440 Cr | ₹525 Cr | ₹558 Cr | ₹477 Cr | ₹449 Cr |
Contributions to EPF & Pension Funds | ₹23 Cr | ₹10.00 Cr | ₹11 Cr | ₹13 Cr | ₹15 Cr |
Workmen and Staff Welfare Expenses | ₹37 Cr | ₹36 Cr | ₹35 Cr | ₹37 Cr | ₹33 Cr |
Other Employees Cost | ₹47 Cr | ₹39 Cr | ₹49 Cr | ₹30 Cr | ₹33 Cr |
Other Manufacturing Expenses | ₹2,225 Cr | ₹2,056 Cr | ₹2,123 Cr | ₹1,789 Cr | ₹1,879 Cr |
Sub-contracted / Out sourced services | ₹83 Cr | ₹91 Cr | ₹109 Cr | ₹112 Cr | ₹124 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹66 Cr | ₹71 Cr | ₹79 Cr | ₹84 Cr | ₹71 Cr |
Packing Material Consumed | ₹1,992 Cr | ₹1,840 Cr | ₹1,855 Cr | ₹1,510 Cr | ₹1,495 Cr |
Other Mfg Exp | ₹84 Cr | ₹54 Cr | ₹80 Cr | ₹83 Cr | ₹189 Cr |
General and Administration Expenses | ₹890 Cr | ₹861 Cr | ₹702 Cr | ₹768 Cr | ₹738 Cr |
Rent , Rates & Taxes | ₹357 Cr | ₹369 Cr | ₹298 Cr | ₹386 Cr | ₹393 Cr |
Insurance | ₹17 Cr | ₹19 Cr | ₹21 Cr | ₹20 Cr | ₹18 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹348 Cr | ₹316 Cr | ₹242 Cr | ₹209 Cr | ₹143 Cr |
Traveling and conveyance | ₹60 Cr | ₹55 Cr | ₹35 Cr | ₹26 Cr | ₹50 Cr |
Other Administration | ₹108 Cr | ₹102 Cr | ₹107 Cr | ₹128 Cr | ₹135 Cr |
Selling and Distribution Expenses | ₹1,480 Cr | ₹1,373 Cr | ₹1,112 Cr | ₹912 Cr | ₹1,073 Cr |
Advertisement & Sales Promotion | ₹1,048 Cr | ₹922 Cr | ₹695 Cr | ₹575 Cr | ₹717 Cr |
Sales Commissions & Incentives | ₹17 Cr | ₹13 Cr | ₹14 Cr | ₹8.70 Cr | - |
Freight and Forwarding | ₹243 Cr | ₹284 Cr | ₹276 Cr | ₹225 Cr | ₹254 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹172 Cr | ₹154 Cr | ₹127 Cr | ₹103 Cr | ₹102 Cr |
Miscellaneous Expenses | ₹104 Cr | ₹54 Cr | ₹72 Cr | ₹88 Cr | ₹32 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹41 Cr | ₹5.00 Cr | ₹16 Cr | ₹57 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹4.00 Cr | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹59 Cr | ₹49 Cr | ₹57 Cr | ₹31 Cr | ₹32 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹9,320 Cr | ₹9,195 Cr | ₹8,117 Cr | ₹7,079 Cr | ₹7,810 Cr |
Operating Profit (Excl OI) | ₹2,001 Cr | ₹1,417 Cr | ₹1,595 Cr | ₹1,053 Cr | ₹1,516 Cr |
Other Income | ₹225 Cr | ₹73 Cr | ₹48 Cr | ₹40 Cr | ₹79 Cr |
Interest Received | ₹130 Cr | ₹32 Cr | ₹6.10 Cr | ₹11 Cr | ₹6.20 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹12 Cr | ₹20 Cr | ₹12 Cr | ₹17 Cr | ₹5.20 Cr |
Profits on sale of Investments | - | - | ₹0.60 Cr | - | - |
Provision Written Back | - | - | ₹26 Cr | ₹8.60 Cr | ₹65 Cr |
Foreign Exchange Gains | - | - | ₹0.40 Cr | ₹0.80 Cr | ₹0.80 Cr |
Others | ₹83 Cr | ₹21 Cr | ₹2.70 Cr | ₹2.30 Cr | ₹1.90 Cr |
Operating Profit | ₹2,226 Cr | ₹1,490 Cr | ₹1,644 Cr | ₹1,092 Cr | ₹1,594 Cr |
Interest | ₹76 Cr | ₹104 Cr | ₹88 Cr | ₹188 Cr | ₹212 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | ₹20 Cr | ₹38 Cr | ₹112 Cr | ₹174 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹76 Cr | ₹84 Cr | ₹50 Cr | ₹76 Cr | ₹38 Cr |
PBDT | ₹2,150 Cr | ₹1,386 Cr | ₹1,556 Cr | ₹905 Cr | ₹1,382 Cr |
Depreciation | ₹275 Cr | ₹282 Cr | ₹304 Cr | ₹299 Cr | ₹285 Cr |
Profit Before Taxation & Exceptional Items | ₹1,875 Cr | ₹1,104 Cr | ₹1,252 Cr | ₹606 Cr | ₹1,097 Cr |
Exceptional Income / Expenses | ₹-17 Cr | ₹176 Cr | ₹-165 Cr | ₹-64 Cr | ₹67 Cr |
Profit Before Tax | ₹1,857 Cr | ₹1,279 Cr | ₹1,087 Cr | ₹540 Cr | ₹1,160 Cr |
Provision for Tax | ₹449 Cr | ₹153 Cr | ₹276 Cr | ₹178 Cr | ₹540 Cr |
Current Income Tax | ₹450 Cr | ₹281 Cr | ₹259 Cr | ₹176 Cr | ₹306 Cr |
Deferred Tax | ₹9.00 Cr | ₹-13 Cr | ₹41 Cr | ₹4.60 Cr | ₹137 Cr |
Other taxes | ₹-10.00 Cr | ₹-115 Cr | ₹-25 Cr | ₹-3.10 Cr | ₹96 Cr |
Profit After Tax | ₹1,408 Cr | ₹1,126 Cr | ₹811 Cr | ₹362 Cr | ₹621 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | ₹11 Cr | ₹18 Cr | ₹22 Cr | ₹38 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,408 Cr | ₹1,137 Cr | ₹829 Cr | ₹384 Cr | ₹659 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-308 Cr | ₹-1,354 Cr | ₹-2,195 Cr | ₹-2,584 Cr | ₹-3,216 Cr |
Appropriations | ₹1,100 Cr | ₹-217 Cr | ₹-1,367 Cr | ₹-2,200 Cr | ₹-2,557 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-5.00 Cr | ₹90 Cr | ₹-12 Cr | ₹-5.00 Cr | ₹27 Cr |
Equity Dividend % | ₹450.00 | - | - | - | - |
Earnings Per Share | ₹19.42 | ₹15.68 | ₹11.41 | ₹5.28 | ₹9.07 |
Adjusted EPS | ₹19.42 | ₹15.68 | ₹11.41 | ₹5.28 | ₹9.07 |
Compare Income Statement of peers of UNITED SPIRITS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
UNITED SPIRITS | ₹112,437.9 Cr | 1.6% | 3.6% | 42.2% | Stock Analytics | |
UNITED BREWERIES | ₹53,598.9 Cr | 1.3% | 10.8% | 18.5% | Stock Analytics | |
RADICO KHAITAN | ₹33,230.9 Cr | 2.3% | 7.5% | 61.1% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹7,978.7 Cr | 0.9% | 19.8% | 71.2% | Stock Analytics | |
SULA VINEYARDS | ₹3,501.3 Cr | -4.1% | 5.7% | -11.3% | Stock Analytics | |
SOM DISTILLERIES BREWERIES & WINERIES | ₹2,158.6 Cr | -6.5% | 7.6% | -4.1% | Stock Analytics |
UNITED SPIRITS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
UNITED SPIRITS | 1.6% |
3.6% |
42.2% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses