UNITED SPIRITS
|
UNITED SPIRITS Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr |
Equity - Authorised | ₹565 Cr | ₹565 Cr | ₹565 Cr | ₹548 Cr | ₹548 Cr |
Equity - Issued | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr |
Equity Paid Up | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr | ₹145 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
Share Warrants & Outstandings | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹-0.20 Cr | ₹6.90 Cr |
Total Reserves | ₹7,958 Cr | ₹6,975 Cr | ₹5,855 Cr | ₹4,809 Cr | ₹3,968 Cr |
Securities Premium | ₹4,568 Cr | ₹4,568 Cr | ₹4,568 Cr | ₹4,568 Cr | ₹4,568 Cr |
Capital Reserves | ₹568 Cr | ₹568 Cr | ₹568 Cr | ₹568 Cr | ₹568 Cr |
Profit & Loss Account Balance | ₹1,795 Cr | ₹814 Cr | ₹-307 Cr | ₹-1,354 Cr | ₹-2,195 Cr |
General Reserves | ₹1,041 Cr | ₹1,041 Cr | ₹1,041 Cr | ₹1,041 Cr | ₹1,041 Cr |
Other Reserves | ₹-14 Cr | ₹-16 Cr | ₹-15 Cr | ₹-14 Cr | ₹-14 Cr |
Reserve excluding Revaluation Reserve | ₹7,958 Cr | ₹6,975 Cr | ₹5,855 Cr | ₹4,809 Cr | ₹3,968 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹8,104 Cr | ₹7,121 Cr | ₹6,001 Cr | ₹4,954 Cr | ₹4,120 Cr |
Minority Interest | - | - | - | ₹-79 Cr | ₹-61 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
Unsecured Loans | - | - | - | ₹0.90 Cr | ₹2.20 Cr |
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 | - | - | - | ₹0.90 Cr | ₹2.20 Cr |
Deferred Tax Assets / Liabilities | ₹-83 Cr | ₹-104 Cr | ₹-112 Cr | ₹-100 Cr | ₹-145 Cr |
Deferred Tax Assets | ₹306 Cr | ₹252 Cr | ₹228 Cr | ₹207 Cr | ₹286 Cr |
Deferred Tax Liability | ₹223 Cr | ₹148 Cr | ₹116 Cr | ₹108 Cr | ₹141 Cr |
Other Long Term Liabilities | ₹334 Cr | ₹137 Cr | ₹80 Cr | ₹134 Cr | ₹103 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹560 Cr | ₹447 Cr | ₹12 Cr | ₹15 Cr | ₹9.60 Cr |
Total Non-Current Liabilities | ₹811 Cr | ₹480 Cr | ₹-20 Cr | ₹50 Cr | ₹-31 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹2,239 Cr | ₹1,954 Cr | ₹1,783 Cr | ₹1,582 Cr | ₹1,417 Cr |
Sundry Creditors | ₹2,239 Cr | ₹1,954 Cr | ₹1,783 Cr | ₹1,582 Cr | ₹1,417 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,728 Cr | ₹1,224 Cr | ₹1,184 Cr | ₹1,153 Cr | ₹1,150 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹132 Cr | ₹39 Cr | ₹88 Cr | ₹42 Cr | ₹62 Cr |
Interest Accrued But Not Due | - | - | - | - | ₹0.40 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹1,596 Cr | ₹1,185 Cr | ₹1,096 Cr | ₹1,110 Cr | ₹1,088 Cr |
Short Term Borrowings | - | ₹25 Cr | - | ₹339 Cr | ₹875 Cr |
Secured ST Loans repayable on Demands | - | - | - | - | - |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | ₹25 Cr | - | ₹339 Cr | ₹875 Cr |
Short Term Provisions | ₹866 Cr | ₹838 Cr | ₹656 Cr | ₹765 Cr | ₹1,923 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹818 Cr | ₹776 Cr | ₹595 Cr | ₹677 Cr | ₹1,788 Cr |
Provision for post retirement benefits | - | - | ₹6.00 Cr | ₹8.00 Cr | ₹37 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹48 Cr | ₹62 Cr | ₹55 Cr | ₹79 Cr | ₹99 Cr |
Total Current Liabilities | ₹4,833 Cr | ₹4,041 Cr | ₹3,623 Cr | ₹3,838 Cr | ₹5,365 Cr |
Total Liabilities | ₹13,748 Cr | ₹11,642 Cr | ₹9,604 Cr | ₹8,764 Cr | ₹9,393 Cr |
ASSETS | |||||
Gross Block | ₹3,163 Cr | ₹2,867 Cr | ₹2,915 Cr | ₹2,997 Cr | ₹3,101 Cr |
Less: Accumulated Depreciation | ₹1,526 Cr | ₹1,426 Cr | ₹1,406 Cr | ₹1,108 Cr | ₹1,216 Cr |
Less: Impairment of Assets | - | ₹20 Cr | - | ₹34 Cr | - |
Net Block | ₹1,637 Cr | ₹1,421 Cr | ₹1,509 Cr | ₹1,855 Cr | ₹1,886 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹72 Cr | ₹37 Cr | ₹67 Cr | ₹88 Cr | ₹88 Cr |
Non Current Investments | ₹50 Cr | ₹46 Cr | ₹30 Cr | - | - |
Long Term Investment | ₹50 Cr | ₹46 Cr | ₹30 Cr | - | - |
Quoted | - | - | - | - | - |
Unquoted | ₹50 Cr | ₹46 Cr | ₹30 Cr | - | ₹21 Cr |
Long Term Loans & Advances | ₹2,204 Cr | ₹2,351 Cr | ₹1,550 Cr | ₹1,475 Cr | ₹1,299 Cr |
Other Non Current Assets | ₹397 Cr | ₹133 Cr | ₹173 Cr | ₹175 Cr | ₹274 Cr |
Total Non-Current Assets | ₹4,435 Cr | ₹4,127 Cr | ₹3,370 Cr | ₹3,600 Cr | ₹3,563 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹873 Cr | ₹599 Cr | ₹256 Cr | ₹222 Cr | - |
Quoted | ₹873 Cr | ₹599 Cr | ₹256 Cr | ₹222 Cr | - |
Unquoted | - | - | - | - | - |
Inventories | ₹2,305 Cr | ₹2,063 Cr | ₹2,230 Cr | ₹2,157 Cr | ₹2,052 Cr |
Raw Materials | ₹565 Cr | ₹390 Cr | ₹398 Cr | ₹293 Cr | ₹327 Cr |
Work-in Progress | ₹534 Cr | ₹636 Cr | ₹602 Cr | ₹600 Cr | ₹629 Cr |
Finished Goods | ₹619 Cr | ₹444 Cr | ₹523 Cr | ₹713 Cr | ₹692 Cr |
Packing Materials | ₹163 Cr | ₹164 Cr | ₹219 Cr | ₹222 Cr | ₹181 Cr |
Stores  and Spare | ₹15 Cr | ₹17 Cr | ₹15 Cr | ₹16 Cr | ₹12 Cr |
Other Inventory | ₹409 Cr | ₹412 Cr | ₹473 Cr | ₹314 Cr | ₹211 Cr |
Sundry Debtors | ₹3,410 Cr | ₹3,056 Cr | ₹2,434 Cr | ₹2,374 Cr | ₹2,187 Cr |
Debtors more than Six months | ₹600 Cr | ₹-260 Cr | ₹97 Cr | ₹74 Cr | ₹161 Cr |
Debtors Others | ₹2,992 Cr | ₹3,489 Cr | ₹2,458 Cr | ₹2,418 Cr | ₹2,176 Cr |
Cash and Bank | ₹2,030 Cr | ₹1,269 Cr | ₹883 Cr | ₹60 Cr | ₹84 Cr |
Cash in hand | - | - | - | - | - |
Balances at Bank | ₹2,030 Cr | ₹1,260 Cr | ₹872 Cr | ₹54 Cr | ₹73 Cr |
Other cash and bank balances | - | ₹9.00 Cr | ₹11 Cr | ₹6.20 Cr | ₹11 Cr |
Other Current Assets | ₹379 Cr | ₹169 Cr | ₹173 Cr | ₹179 Cr | ₹358 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹138 Cr | ₹145 Cr | ₹113 Cr | ₹113 Cr | ₹139 Cr |
Other current_assets | ₹241 Cr | ₹24 Cr | ₹60 Cr | ₹66 Cr | ₹219 Cr |
Short Term Loans and Advances | ₹316 Cr | ₹359 Cr | ₹258 Cr | ₹172 Cr | ₹1,149 Cr |
Advances recoverable in cash or in kind | ₹79 Cr | ₹76 Cr | ₹57 Cr | ₹45 Cr | ₹54 Cr |
Advance income tax and TDS | ₹111 Cr | ₹138 Cr | - | - | ₹1,027 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹126 Cr | ₹145 Cr | ₹201 Cr | ₹127 Cr | ₹69 Cr |
Total Current Assets | ₹9,313 Cr | ₹7,515 Cr | ₹6,234 Cr | ₹5,163 Cr | ₹5,830 Cr |
Net Current Assets (Including Current Investments) | ₹4,480 Cr | ₹3,474 Cr | ₹2,611 Cr | ₹1,325 Cr | ₹465 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹13,748 Cr | ₹11,642 Cr | ₹9,604 Cr | ₹8,764 Cr | ₹9,393 Cr |
Contingent Liabilities | ₹772 Cr | ₹946 Cr | ₹955 Cr | ₹1,442 Cr | ₹1,376 Cr |
Total Debt | - | ₹25 Cr | ₹1.00 Cr | ₹342 Cr | ₹879 Cr |
Book Value | 111.77 | 98.21 | 82.76 | 68.19 | 56.61 |
Adjusted Book Value | 111.77 | 98.21 | 82.76 | 68.19 | 56.61 |
Compare Balance Sheet of peers of UNITED SPIRITS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
UNITED SPIRITS | ₹93,823.7 Cr | -3.7% | -6.8% | -11.8% | Stock Analytics | |
UNITED BREWERIES | ₹50,780.3 Cr | -1% | -2.5% | -1.5% | Stock Analytics | |
RADICO KHAITAN | ₹37,671.7 Cr | 0.6% | 4.4% | 70.3% | Stock Analytics | |
ALLIED BLENDERS AND DISTILLERS | ₹13,882.0 Cr | -6.3% | 11.8% | 67.7% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹9,087.0 Cr | -8.7% | 37% | 99.3% | Stock Analytics | |
PICCADILY AGRO INDUSTRIES | ₹6,023.2 Cr | -5.9% | 6.5% | -23.3% | Stock Analytics |
UNITED SPIRITS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
UNITED SPIRITS | -3.7% |
-6.8% |
-11.8% |
SENSEX | -0.9% |
-4.4% |
1.6% |
You may also like the below Video Courses