THE UGAR SUGAR WORKS
|
THE UGAR SUGAR WORKS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,277 Cr | ₹1,940 Cr | ₹1,302 Cr | ₹1,118 Cr | ₹1,011 Cr |
| Sales | ₹1,240 Cr | ₹1,891 Cr | ₹1,229 Cr | ₹1,028 Cr | ₹935 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹37 Cr | ₹49 Cr | ₹72 Cr | ₹90 Cr | ₹76 Cr |
| Less: Excise Duty | ₹126 Cr | ₹146 Cr | ₹164 Cr | ₹162 Cr | ₹141 Cr |
| Net Sales | ₹1,151 Cr | ₹1,794 Cr | ₹1,137 Cr | ₹956 Cr | ₹870 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-106 Cr | ₹403 Cr | ₹-137 Cr | ₹-43 Cr | ₹71 Cr |
| Raw Material Consumed | ₹970 Cr | ₹957 Cr | ₹986 Cr | ₹782 Cr | ₹579 Cr |
| Opening Raw Materials | ₹1.62 Cr | ₹1.34 Cr | ₹1.46 Cr | ₹1.18 Cr | ₹1.33 Cr |
| Purchases Raw Materials | ₹915 Cr | ₹884 Cr | ₹939 Cr | ₹743 Cr | ₹544 Cr |
| Closing Raw Materials | ₹11 Cr | ₹1.62 Cr | ₹1.34 Cr | ₹1.46 Cr | ₹1.18 Cr |
| Other Direct Purchases / Brought in cost | ₹64 Cr | ₹74 Cr | ₹47 Cr | ₹39 Cr | ₹35 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹16 Cr | ₹8.02 Cr | ₹11 Cr | ₹7.55 Cr | ₹7.15 Cr |
| Electricity & Power | ₹16 Cr | ₹8.02 Cr | ₹11 Cr | ₹7.55 Cr | ₹7.15 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹95 Cr | ₹108 Cr | ₹78 Cr | ₹69 Cr | ₹70 Cr |
| Salaries, Wages & Bonus | ₹87 Cr | ₹100 Cr | ₹71 Cr | ₹63 Cr | ₹63 Cr |
| Contributions to EPF & Pension Funds | ₹4.66 Cr | ₹4.60 Cr | ₹4.20 Cr | ₹3.99 Cr | ₹4.40 Cr |
| Workmen and Staff Welfare Expenses | ₹0.72 Cr | ₹0.87 Cr | ₹1.14 Cr | ₹0.39 Cr | ₹0.73 Cr |
| Other Employees Cost | ₹2.17 Cr | ₹2.04 Cr | ₹2.26 Cr | ₹2.28 Cr | ₹2.08 Cr |
| Other Manufacturing Expenses | ₹67 Cr | ₹70 Cr | ₹67 Cr | ₹49 Cr | ₹47 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹30 Cr | ₹29 Cr | ₹23 Cr | ₹16 Cr | ₹18 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹37 Cr | ₹41 Cr | ₹45 Cr | ₹33 Cr | ₹29 Cr |
| General and Administration Expenses | ₹25 Cr | ₹22 Cr | ₹15 Cr | ₹11 Cr | ₹12 Cr |
| Rent , Rates & Taxes | ₹9.33 Cr | ₹6.56 Cr | ₹4.30 Cr | ₹3.14 Cr | ₹4.64 Cr |
| Insurance | ₹1.67 Cr | ₹1.57 Cr | ₹1.25 Cr | ₹1.19 Cr | ₹0.88 Cr |
| Printing and stationery | ₹0.30 Cr | ₹0.27 Cr | ₹0.20 Cr | ₹0.12 Cr | ₹0.17 Cr |
| Professional and legal fees | ₹2.76 Cr | ₹2.16 Cr | ₹1.69 Cr | ₹1.14 Cr | ₹1.02 Cr |
| Traveling and conveyance | ₹1.50 Cr | ₹1.97 Cr | ₹0.52 Cr | ₹0.21 Cr | ₹0.81 Cr |
| Other Administration | ₹8.97 Cr | ₹9.46 Cr | ₹6.79 Cr | ₹5.36 Cr | ₹4.47 Cr |
| Selling and Distribution Expenses | ₹8.62 Cr | ₹13 Cr | ₹12 Cr | ₹9.51 Cr | ₹11 Cr |
| Advertisement & Sales Promotion | ₹0.61 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.18 Cr | ₹0.13 Cr |
| Sales Commissions & Incentives | ₹2.06 Cr | ₹1.64 Cr | ₹1.87 Cr | ₹1.43 Cr | ₹3.40 Cr |
| Freight and Forwarding | ₹5.95 Cr | ₹11 Cr | ₹9.76 Cr | ₹7.90 Cr | ₹7.50 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹6.18 Cr | ₹5.51 Cr | ₹5.89 Cr | ₹2.10 Cr | ₹5.67 Cr |
| Bad debts /advances written off | - | ₹0.09 Cr | ₹1.45 Cr | ₹0.22 Cr | ₹0.02 Cr |
| Provision for doubtful debts | ₹0.91 Cr | ₹0.54 Cr | ₹1.44 Cr | ₹0.06 Cr | ₹1.24 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | ₹0.10 Cr | ₹0.10 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.03 Cr |
| Other Miscellaneous Expenses | ₹5.17 Cr | ₹4.79 Cr | ₹2.93 Cr | ₹1.78 Cr | ₹4.38 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,081 Cr | ₹1,585 Cr | ₹1,038 Cr | ₹888 Cr | ₹802 Cr |
| Operating Profit (Excl OI) | ₹70 Cr | ₹209 Cr | ₹99 Cr | ₹68 Cr | ₹68 Cr |
| Other Income | ₹33 Cr | ₹6.42 Cr | ₹2.23 Cr | ₹5.85 Cr | ₹2.81 Cr |
| Interest Received | ₹2.96 Cr | ₹0.74 Cr | ₹0.65 Cr | ₹1.17 Cr | ₹0.76 Cr |
| Dividend Received | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Profit on sale of Fixed Assets | ₹0.03 Cr | - | ₹0.00 Cr | - | - |
| Profits on sale of Investments | ₹0.04 Cr | - | - | - | - |
| Provision Written Back | ₹23 Cr | ₹0.26 Cr | ₹0.02 Cr | ₹1.97 Cr | ₹0.43 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹6.67 Cr | ₹5.42 Cr | ₹1.54 Cr | ₹2.70 Cr | ₹1.61 Cr |
| Operating Profit | ₹103 Cr | ₹215 Cr | ₹101 Cr | ₹74 Cr | ₹71 Cr |
| Interest | ₹44 Cr | ₹49 Cr | ₹44 Cr | ₹43 Cr | ₹43 Cr |
| InterestonDebenture / Bonds | - | - | ₹41 Cr | ₹39 Cr | ₹41 Cr |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.43 Cr | ₹4.58 Cr | ₹2.14 Cr | ₹3.32 Cr | ₹2.42 Cr |
| Other Interest | ₹41 Cr | ₹44 Cr | - | - | - |
| PBDT | ₹59 Cr | ₹166 Cr | ₹58 Cr | ₹31 Cr | ₹28 Cr |
| Depreciation | ₹29 Cr | ₹18 Cr | ₹11 Cr | ₹12 Cr | ₹14 Cr |
| Profit Before Taxation & Exceptional Items | ₹30 Cr | ₹148 Cr | ₹46 Cr | ₹19 Cr | ₹14 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹30 Cr | ₹148 Cr | ₹46 Cr | ₹19 Cr | ₹14 Cr |
| Provision for Tax | ₹8.66 Cr | ₹45 Cr | ₹3.04 Cr | ₹1.55 Cr | ₹0.14 Cr |
| Current Income Tax | ₹7.94 Cr | ₹36 Cr | ₹13 Cr | ₹3.09 Cr | - |
| Deferred Tax | ₹0.72 Cr | ₹1.61 Cr | ₹-0.16 Cr | ₹-1.54 Cr | ₹0.14 Cr |
| Other taxes | - | ₹8.18 Cr | ₹-9.52 Cr | - | - |
| Profit After Tax | ₹21 Cr | ₹103 Cr | ₹43 Cr | ₹17 Cr | ₹14 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹171 Cr | ₹71 Cr | ₹30 Cr | ₹14 Cr | ₹-61 Cr |
| Appropriations | ₹192 Cr | ₹174 Cr | ₹73 Cr | ₹31 Cr | ₹-47 Cr |
| General Reserves | - | - | - | - | ₹-61 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹5.63 Cr | ₹2.81 Cr | ₹2.25 Cr | ₹1.13 Cr | - |
| Equity Dividend % | ₹25.00 | ₹50.00 | ₹25.00 | ₹20.00 | ₹10.00 |
| Earnings Per Share | ₹1.88 | ₹9.16 | ₹3.85 | ₹1.52 | ₹1.22 |
| Adjusted EPS | ₹1.88 | ₹9.16 | ₹3.85 | ₹1.52 | ₹1.22 |
Compare Income Statement of peers of THE UGAR SUGAR WORKS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THE UGAR SUGAR WORKS | ₹455.1 Cr | -0.7% | -6% | -44.8% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,218.6 Cr | -0.6% | -1.4% | 23.2% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹9,069.6 Cr | -3% | -3.2% | -11.1% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,778.5 Cr | -2.5% | -0.2% | -2% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹5,715.0 Cr | -5% | -10.1% | -28.6% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,505.2 Cr | -2.1% | 5.4% | -3.5% | Stock Analytics | |
THE UGAR SUGAR WORKS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THE UGAR SUGAR WORKS | -0.7% |
-6% |
-44.8% |
| SENSEX | -0.1% |
0% |
9% |
You may also like the below Video Courses