UDAIPUR CEMENT WORKS
|
UDAIPUR CEMENT WORKS Last 5 Year Income Statement History
[Standalone]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,164 Cr | ₹1,031 Cr | ₹876 Cr | ₹735 Cr | ₹686 Cr |
| Sales | ₹1,164 Cr | ₹1,031 Cr | ₹876 Cr | ₹726 Cr | ₹673 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | ₹8.94 Cr | ₹12 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,164 Cr | ₹1,031 Cr | ₹876 Cr | ₹735 Cr | ₹686 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-30 Cr | ₹-7.65 Cr | ₹2.19 Cr | ₹13 Cr | ₹-15 Cr |
| Raw Material Consumed | ₹407 Cr | ₹380 Cr | ₹325 Cr | ₹290 Cr | ₹309 Cr |
| Opening Raw Materials | ₹4.43 Cr | ₹3.90 Cr | ₹1.46 Cr | ₹1.91 Cr | ₹0.70 Cr |
| Purchases Raw Materials | ₹166 Cr | ₹130 Cr | ₹125 Cr | ₹81 Cr | ₹81 Cr |
| Closing Raw Materials | ₹5.64 Cr | ₹4.43 Cr | ₹3.90 Cr | ₹1.46 Cr | ₹1.89 Cr |
| Other Direct Purchases / Brought in cost | ₹242 Cr | ₹250 Cr | ₹203 Cr | ₹209 Cr | ₹229 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹381 Cr | ₹350 Cr | ₹224 Cr | ₹144 Cr | ₹142 Cr |
| Electricity & Power | ₹381 Cr | ₹350 Cr | ₹224 Cr | ₹144 Cr | ₹142 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹44 Cr | ₹39 Cr | ₹36 Cr | ₹35 Cr | ₹31 Cr |
| Salaries, Wages & Bonus | ₹36 Cr | ₹31 Cr | ₹30 Cr | ₹29 Cr | ₹25 Cr |
| Contributions to EPF & Pension Funds | ₹2.97 Cr | ₹2.69 Cr | ₹2.34 Cr | ₹2.18 Cr | ₹1.96 Cr |
| Workmen and Staff Welfare Expenses | ₹5.24 Cr | ₹4.83 Cr | ₹3.97 Cr | ₹3.73 Cr | ₹3.45 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹74 Cr | ₹60 Cr | ₹54 Cr | ₹40 Cr | ₹33 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹16 Cr | ₹18 Cr | ₹13 Cr | ₹7.76 Cr | ₹6.84 Cr |
| Packing Material Consumed | ₹27 Cr | ₹27 Cr | ₹26 Cr | ₹16 Cr | ₹13 Cr |
| Other Mfg Exp | ₹30 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr | ₹13 Cr |
| General and Administration Expenses | ₹4.56 Cr | ₹7.04 Cr | ₹6.96 Cr | ₹11 Cr | ₹5.90 Cr |
| Rent , Rates & Taxes | ₹2.93 Cr | ₹5.62 Cr | ₹5.75 Cr | ₹6.45 Cr | ₹5.40 Cr |
| Insurance | ₹1.40 Cr | ₹1.22 Cr | ₹1.00 Cr | ₹0.72 Cr | ₹0.34 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | ₹3.60 Cr | - |
| Other Administration | ₹0.23 Cr | ₹0.20 Cr | ₹0.21 Cr | ₹0.09 Cr | ₹0.16 Cr |
| Selling and Distribution Expenses | ₹86 Cr | ₹61 Cr | ₹72 Cr | ₹54 Cr | ₹39 Cr |
| Advertisement & Sales Promotion | ₹9.82 Cr | ₹7.57 Cr | ₹10 Cr | ₹9.23 Cr | - |
| Sales Commissions & Incentives | ₹5.04 Cr | ₹3.51 Cr | ₹4.71 Cr | ₹2.69 Cr | ₹2.18 Cr |
| Freight and Forwarding | ₹71 Cr | ₹50 Cr | ₹57 Cr | ₹42 Cr | ₹37 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹11 Cr | ₹8.45 Cr | ₹7.06 Cr | - | ₹16 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹11 Cr | ₹8.45 Cr | ₹7.06 Cr | - | ₹16 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹977 Cr | ₹897 Cr | ₹727 Cr | ₹586 Cr | ₹561 Cr |
| Operating Profit (Excl OI) | ₹186 Cr | ₹134 Cr | ₹149 Cr | ₹149 Cr | ₹125 Cr |
| Other Income | ₹11 Cr | ₹1.29 Cr | ₹5.12 Cr | ₹2.56 Cr | ₹1.11 Cr |
| Interest Received | ₹8.86 Cr | ₹0.46 Cr | ₹0.80 Cr | ₹0.80 Cr | ₹0.46 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | ₹0.99 Cr | ₹0.34 Cr | ₹3.48 Cr | ₹1.05 Cr | ₹0.22 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.92 Cr | ₹0.49 Cr | ₹0.84 Cr | ₹0.71 Cr | ₹0.43 Cr |
| Operating Profit | ₹197 Cr | ₹135 Cr | ₹154 Cr | ₹151 Cr | ₹126 Cr |
| Interest | ₹68 Cr | ₹48 Cr | ₹50 Cr | ₹54 Cr | ₹65 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.63 Cr | ₹0.10 Cr | ₹0.37 Cr | ₹1.91 Cr | ₹0.41 Cr |
| Other Interest | ₹67 Cr | ₹47 Cr | ₹50 Cr | ₹52 Cr | ₹65 Cr |
| PBDT | ₹129 Cr | ₹87 Cr | ₹104 Cr | ₹98 Cr | ₹61 Cr |
| Depreciation | ₹53 Cr | ₹37 Cr | ₹35 Cr | ₹33 Cr | ₹34 Cr |
| Profit Before Taxation & Exceptional Items | ₹76 Cr | ₹50 Cr | ₹68 Cr | ₹64 Cr | ₹27 Cr |
| Exceptional Income / Expenses | ₹8.89 Cr | - | ₹-3.60 Cr | ₹-6.93 Cr | - |
| Profit Before Tax | ₹85 Cr | ₹50 Cr | ₹65 Cr | ₹57 Cr | ₹27 Cr |
| Provision for Tax | ₹23 Cr | ₹15 Cr | ₹16 Cr | ₹2.14 Cr | ₹12 Cr |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | ₹23 Cr | ₹15 Cr | ₹16 Cr | ₹2.14 Cr | ₹12 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹61 Cr | ₹36 Cr | ₹49 Cr | ₹55 Cr | ₹16 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹112 Cr | ₹76 Cr | ₹27 Cr | ₹-28 Cr | ₹-43 Cr |
| Appropriations | ₹173 Cr | ₹112 Cr | ₹76 Cr | ₹27 Cr | ₹-28 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹1.10 | ₹1.15 | ₹1.56 | ₹1.77 | ₹0.50 |
| Adjusted EPS | ₹1.10 | ₹0.90 | ₹1.22 | ₹1.38 | ₹0.39 |
Compare Income Statement of peers of UDAIPUR CEMENT WORKS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| UDAIPUR CEMENT WORKS | ₹2,028.4 Cr | -1.1% | -2.7% | 7.4% | Stock Analytics | |
| ULTRATECH CEMENT | ₹350,860.0 Cr | -1.2% | -1.3% | 6.8% | Stock Analytics | |
| AMBUJA CEMENTS | ₹138,101.0 Cr | -1.7% | -2.7% | -2.3% | Stock Analytics | |
| SHREE CEMENT | ₹98,959.2 Cr | -4.6% | -6.3% | 10.1% | Stock Analytics | |
| JK CEMENT | ₹44,097.8 Cr | -8.6% | -10% | 33.7% | Stock Analytics | |
| ACC | ₹34,459.9 Cr | -1.3% | -0.1% | -21.1% | Stock Analytics | |
UDAIPUR CEMENT WORKS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| UDAIPUR CEMENT WORKS | -1.1% |
-2.7% |
7.4% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses