UNITED BREWERIES
|
UNITED BREWERIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹26 Cr |
| Equity - Authorised | ₹413 Cr | ₹413 Cr | ₹413 Cr | ₹413 Cr | ₹413 Cr |
| Equity - Issued | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹26 Cr |
| Equity Paid Up | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹26 Cr | ₹26 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
| Share Warrants & Outstandings | ₹5.93 Cr | - | - | - | - |
| Total Reserves | ₹4,332 Cr | ₹4,152 Cr | ₹3,938 Cr | ₹3,909 Cr | ₹3,556 Cr |
| Securities Premium | ₹629 Cr | ₹629 Cr | ₹629 Cr | ₹629 Cr | ₹629 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹3,026 Cr | ₹2,847 Cr | ₹2,634 Cr | ₹2,605 Cr | ₹2,253 Cr |
| General Reserves | ₹429 Cr | ₹428 Cr | ₹428 Cr | ₹427 Cr | ₹427 Cr |
| Other Reserves | ₹247 Cr | ₹247 Cr | ₹247 Cr | ₹247 Cr | ₹247 Cr |
| Reserve excluding Revaluation Reserve | ₹4,332 Cr | ₹4,152 Cr | ₹3,938 Cr | ₹3,909 Cr | ₹3,556 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹4,364 Cr | ₹4,178 Cr | ₹3,965 Cr | ₹3,935 Cr | ₹3,582 Cr |
| Minority Interest | ₹5.72 Cr | ₹5.22 Cr | ₹4.61 Cr | ₹4.14 Cr | ₹3.75 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | - | ₹108 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | ₹250 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | ₹-143 Cr |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-67 Cr | ₹-53 Cr | ₹-45 Cr | ₹-38 Cr | ₹-35 Cr |
| Deferred Tax Assets | ₹84 Cr | ₹74 Cr | ₹64 Cr | ₹60 Cr | ₹50 Cr |
| Deferred Tax Liability | ₹17 Cr | ₹21 Cr | ₹19 Cr | ₹21 Cr | ₹15 Cr |
| Other Long Term Liabilities | ₹56 Cr | ₹32 Cr | ₹29 Cr | ₹31 Cr | ₹19 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹191 Cr | ₹158 Cr | ₹125 Cr | ₹136 Cr | ₹69 Cr |
| Total Non-Current Liabilities | ₹181 Cr | ₹137 Cr | ₹109 Cr | ₹129 Cr | ₹161 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹1,150 Cr | ₹948 Cr | ₹717 Cr | ₹638 Cr | ₹629 Cr |
| Sundry Creditors | ₹1,150 Cr | ₹948 Cr | ₹717 Cr | ₹638 Cr | ₹629 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,963 Cr | ₹1,708 Cr | ₹1,458 Cr | ₹1,234 Cr | ₹1,417 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹65 Cr | ₹59 Cr | ₹40 Cr | ₹43 Cr | ₹26 Cr |
| Interest Accrued But Not Due | ₹0.43 Cr | ₹0.07 Cr | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹1,897 Cr | ₹1,649 Cr | ₹1,418 Cr | ₹1,191 Cr | ₹1,391 Cr |
| Short Term Borrowings | ₹575 Cr | ₹77 Cr | - | - | ₹0.17 Cr |
| Secured ST Loans repayable on Demands | ₹195 Cr | ₹77 Cr | - | - | ₹0.17 Cr |
| Working Capital Loans- Sec | ₹195 Cr | ₹77 Cr | - | - | ₹0.17 Cr |
| Buyers Credits - Unsec | ₹86 Cr | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹99 Cr | ₹-77 Cr | - | - | ₹-0.17 Cr |
| Short Term Provisions | ₹96 Cr | ₹96 Cr | ₹102 Cr | ₹102 Cr | ₹91 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | ₹2.65 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹96 Cr | ₹96 Cr | ₹102 Cr | ₹102 Cr | ₹88 Cr |
| Total Current Liabilities | ₹3,783 Cr | ₹2,829 Cr | ₹2,277 Cr | ₹1,975 Cr | ₹2,138 Cr |
| Total Liabilities | ₹8,333 Cr | ₹7,149 Cr | ₹6,356 Cr | ₹6,043 Cr | ₹5,885 Cr |
| ASSETS | |||||
| Gross Block | ₹5,460 Cr | ₹5,259 Cr | ₹5,143 Cr | ₹4,939 Cr | ₹4,776 Cr |
| Less: Accumulated Depreciation | ₹3,673 Cr | ₹3,446 Cr | ₹3,254 Cr | ₹3,027 Cr | ₹2,827 Cr |
| Less: Impairment of Assets | ₹37 Cr | ₹37 Cr | ₹37 Cr | - | - |
| Net Block | ₹1,749 Cr | ₹1,776 Cr | ₹1,851 Cr | ₹1,913 Cr | ₹1,949 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹253 Cr | ₹173 Cr | ₹77 Cr | ₹110 Cr | ₹129 Cr |
| Non Current Investments | ₹7.85 Cr | ₹7.97 Cr | ₹8.05 Cr | ₹8.35 Cr | ₹6.06 Cr |
| Long Term Investment | ₹7.85 Cr | ₹7.97 Cr | ₹8.05 Cr | ₹8.35 Cr | ₹6.06 Cr |
| Quoted | ₹2.41 Cr | ₹2.53 Cr | ₹2.62 Cr | ₹2.78 Cr | ₹3.00 Cr |
| Unquoted | ₹5.59 Cr | ₹5.59 Cr | ₹5.58 Cr | ₹5.72 Cr | ₹3.21 Cr |
| Long Term Loans & Advances | ₹788 Cr | ₹725 Cr | ₹711 Cr | ₹602 Cr | ₹436 Cr |
| Other Non Current Assets | ₹82 Cr | ₹52 Cr | ₹22 Cr | ₹30 Cr | ₹41 Cr |
| Total Non-Current Assets | ₹2,880 Cr | ₹2,734 Cr | ₹2,669 Cr | ₹2,664 Cr | ₹2,561 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹1,616 Cr | ₹1,369 Cr | ₹1,428 Cr | ₹936 Cr | ₹1,137 Cr |
| Raw Materials | ₹474 Cr | ₹299 Cr | ₹470 Cr | ₹159 Cr | ₹255 Cr |
| Work-in Progress | ₹449 Cr | ₹407 Cr | ₹380 Cr | ₹361 Cr | ₹396 Cr |
| Finished Goods | ₹358 Cr | ₹321 Cr | ₹237 Cr | ₹136 Cr | ₹226 Cr |
| Packing Materials | ₹170 Cr | ₹186 Cr | ₹186 Cr | ₹151 Cr | ₹152 Cr |
| Stores  and Spare | ₹94 Cr | ₹89 Cr | ₹84 Cr | ₹59 Cr | ₹55 Cr |
| Other Inventory | ₹72 Cr | ₹67 Cr | ₹71 Cr | ₹69 Cr | ₹53 Cr |
| Sundry Debtors | ₹2,861 Cr | ₹2,314 Cr | ₹1,407 Cr | ₹1,255 Cr | ₹1,395 Cr |
| Debtors more than Six months | ₹659 Cr | ₹98 Cr | ₹88 Cr | ₹102 Cr | ₹116 Cr |
| Debtors Others | ₹2,306 Cr | ₹2,309 Cr | ₹1,400 Cr | ₹1,226 Cr | ₹1,337 Cr |
| Cash and Bank | ₹443 Cr | ₹214 Cr | ₹395 Cr | ₹910 Cr | ₹469 Cr |
| Cash in hand | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.09 Cr |
| Balances at Bank | ₹443 Cr | ₹214 Cr | ₹395 Cr | ₹910 Cr | ₹469 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹111 Cr | ₹92 Cr | ₹77 Cr | ₹81 Cr | ₹79 Cr |
| Interest accrued on Investments | ₹3.89 Cr | ₹2.54 Cr | ₹1.04 Cr | ₹1.15 Cr | ₹0.84 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹107 Cr | ₹90 Cr | ₹76 Cr | ₹80 Cr | ₹79 Cr |
| Other current_assets | - | - | - | - | - |
| Short Term Loans and Advances | ₹417 Cr | ₹422 Cr | ₹374 Cr | ₹193 Cr | ₹238 Cr |
| Advances recoverable in cash or in kind | ₹53 Cr | ₹34 Cr | ₹28 Cr | ₹21 Cr | ₹12 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹364 Cr | ₹388 Cr | ₹346 Cr | ₹172 Cr | ₹226 Cr |
| Total Current Assets | ₹5,448 Cr | ₹4,411 Cr | ₹3,682 Cr | ₹3,374 Cr | ₹3,319 Cr |
| Net Current Assets (Including Current Investments) | ₹1,665 Cr | ₹1,581 Cr | ₹1,404 Cr | ₹1,400 Cr | ₹1,180 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹8,333 Cr | ₹7,149 Cr | ₹6,356 Cr | ₹6,043 Cr | ₹5,885 Cr |
| Contingent Liabilities | ₹1,549 Cr | ₹1,772 Cr | ₹2,307 Cr | ₹1,220 Cr | ₹1,683 Cr |
| Total Debt | ₹575 Cr | ₹77 Cr | - | - | ₹250 Cr |
| Book Value | - | 158.03 | 149.96 | 148.83 | 135.49 |
| Adjusted Book Value | 164.83 | 158.03 | 149.96 | 148.83 | 135.49 |
Compare Balance Sheet of peers of UNITED BREWERIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| UNITED BREWERIES | ₹47,696.4 Cr | 1% | 0.6% | -5.7% | Stock Analytics | |
| UNITED SPIRITS | ₹103,011.0 Cr | 1.7% | 4.1% | 0.2% | Stock Analytics | |
| RADICO KHAITAN | ₹42,646.0 Cr | 1.4% | 8.1% | 34.6% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹17,884.7 Cr | 0.1% | 15% | 107.3% | Stock Analytics | |
| TILAKNAGAR INDUSTRIES | ₹10,197.3 Cr | -4.4% | 3.4% | 74% | Stock Analytics | |
| PICCADILY AGRO INDUSTRIES | ₹6,570.8 Cr | 2.4% | -1.5% | -4.5% | Stock Analytics | |
UNITED BREWERIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| UNITED BREWERIES | 1% |
0.6% |
-5.7% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses