ULTRACAB (INDIA)
|
ULTRACAB (INDIA) Last 5 Year Income Statement History
[Standalone]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹145 Cr | ₹107 Cr | ₹100 Cr | ₹83 Cr | ₹78 Cr |
| Sales | ₹144 Cr | ₹107 Cr | ₹100 Cr | ₹83 Cr | ₹78 Cr |
| Job Work/ Contract Receipts | - | - | ₹0.00 Cr | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.78 Cr | ₹0.58 Cr | ₹0.18 Cr | - | - |
| Less: Excise Duty | ₹21 Cr | - | ₹15 Cr | ₹12 Cr | ₹12 Cr |
| Net Sales | ₹124 Cr | ₹107 Cr | ₹85 Cr | ₹71 Cr | ₹66 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹1.48 Cr | ₹-6.86 Cr | ₹-4.75 Cr | ₹-7.13 Cr | ₹-8.02 Cr |
| Raw Material Consumed | ₹97 Cr | ₹91 Cr | ₹73 Cr | ₹62 Cr | ₹60 Cr |
| Opening Raw Materials | ₹2.34 Cr | ₹3.37 Cr | ₹1.41 Cr | ₹1.09 Cr | ₹1.16 Cr |
| Purchases Raw Materials | ₹101 Cr | ₹90 Cr | ₹74 Cr | ₹62 Cr | ₹60 Cr |
| Closing Raw Materials | ₹6.53 Cr | ₹2.34 Cr | ₹3.37 Cr | ₹1.41 Cr | ₹1.09 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.39 Cr | ₹1.18 Cr | ₹1.01 Cr | ₹0.97 Cr | ₹1.08 Cr |
| Electricity & Power | ₹1.39 Cr | ₹1.11 Cr | ₹0.95 Cr | ₹0.93 Cr | ₹1.04 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | ₹0.06 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Employee Cost | ₹3.08 Cr | ₹2.64 Cr | ₹2.86 Cr | ₹3.27 Cr | ₹2.72 Cr |
| Salaries, Wages & Bonus | ₹2.53 Cr | ₹2.23 Cr | ₹2.46 Cr | ₹2.86 Cr | ₹2.24 Cr |
| Contributions to EPF & Pension Funds | ₹0.03 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Workmen and Staff Welfare Expenses | ₹0.43 Cr | ₹0.37 Cr | ₹0.30 Cr | ₹0.27 Cr | ₹0.37 Cr |
| Other Employees Cost | ₹0.09 Cr | - | ₹0.06 Cr | ₹0.11 Cr | ₹0.06 Cr |
| Other Manufacturing Expenses | ₹1.39 Cr | ₹1.34 Cr | ₹0.64 Cr | ₹0.62 Cr | ₹0.73 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | ₹0.00 Cr | ₹0.03 Cr |
| Repairs and Maintenance | ₹0.57 Cr | ₹0.56 Cr | ₹0.49 Cr | ₹0.36 Cr | ₹0.39 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.81 Cr | ₹0.78 Cr | ₹0.15 Cr | ₹0.27 Cr | ₹0.32 Cr |
| General and Administration Expenses | ₹4.05 Cr | ₹2.94 Cr | ₹1.44 Cr | ₹1.58 Cr | ₹1.35 Cr |
| Rent , Rates & Taxes | - | ₹0.06 Cr | ₹0.07 Cr | ₹0.24 Cr | ₹0.06 Cr |
| Insurance | ₹0.10 Cr | ₹0.09 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.13 Cr |
| Printing and stationery | - | ₹0.04 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.07 Cr |
| Professional and legal fees | ₹0.77 Cr | ₹0.50 Cr | ₹0.68 Cr | ₹0.73 Cr | ₹0.63 Cr |
| Traveling and conveyance | ₹0.30 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.04 Cr |
| Other Administration | ₹2.88 Cr | ₹2.19 Cr | ₹0.51 Cr | ₹0.49 Cr | ₹0.43 Cr |
| Selling and Distribution Expenses | ₹2.60 Cr | ₹3.07 Cr | ₹2.60 Cr | ₹2.48 Cr | ₹2.91 Cr |
| Advertisement & Sales Promotion | ₹0.25 Cr | ₹0.35 Cr | ₹0.54 Cr | ₹0.42 Cr | ₹0.52 Cr |
| Sales Commissions & Incentives | - | ₹0.33 Cr | ₹0.16 Cr | ₹0.25 Cr | ₹0.14 Cr |
| Freight and Forwarding | ₹2.35 Cr | ₹1.93 Cr | ₹1.69 Cr | ₹1.19 Cr | ₹1.55 Cr |
| Handling and Clearing Charges | - | ₹0.20 Cr | ₹0.06 Cr | ₹0.10 Cr | ₹0.08 Cr |
| Other Selling Expenses | - | ₹0.26 Cr | ₹0.15 Cr | ₹0.52 Cr | ₹0.63 Cr |
| Miscellaneous Expenses | ₹0.10 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.01 Cr | - |
| Bad debts /advances written off | - | ₹0.02 Cr | ₹0.05 Cr | ₹0.01 Cr | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.10 Cr | - | ₹0.00 Cr | ₹0.00 Cr | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹111 Cr | ₹95 Cr | ₹76 Cr | ₹64 Cr | ₹61 Cr |
| Operating Profit (Excl OI) | ₹13 Cr | ₹12 Cr | ₹8.77 Cr | ₹7.08 Cr | ₹5.62 Cr |
| Other Income | ₹0.34 Cr | ₹0.31 Cr | ₹0.12 Cr | ₹0.66 Cr | ₹0.23 Cr |
| Interest Received | ₹0.15 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.59 Cr | ₹0.17 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | ₹0.01 Cr | - | - | - |
| Foreign Exchange Gains | ₹0.05 Cr | ₹0.07 Cr | - | - | - |
| Others | ₹0.14 Cr | ₹0.13 Cr | ₹0.03 Cr | ₹0.07 Cr | ₹0.06 Cr |
| Operating Profit | ₹13 Cr | ₹12 Cr | ₹8.90 Cr | ₹7.74 Cr | ₹5.85 Cr |
| Interest | ₹4.02 Cr | ₹3.89 Cr | ₹3.67 Cr | ₹4.39 Cr | ₹3.50 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.39 Cr | ₹0.51 Cr | ₹0.43 Cr | ₹0.29 Cr | ₹0.07 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.37 Cr | ₹0.58 Cr | ₹0.60 Cr | ₹0.45 Cr | ₹0.40 Cr |
| Other Interest | ₹3.26 Cr | ₹2.81 Cr | ₹2.63 Cr | ₹3.65 Cr | ₹3.03 Cr |
| PBDT | ₹9.40 Cr | ₹8.59 Cr | ₹5.23 Cr | ₹3.35 Cr | ₹2.35 Cr |
| Depreciation | ₹0.87 Cr | ₹0.78 Cr | ₹0.75 Cr | ₹0.71 Cr | ₹0.58 Cr |
| Profit Before Taxation & Exceptional Items | ₹8.53 Cr | ₹7.81 Cr | ₹4.48 Cr | ₹2.64 Cr | ₹1.77 Cr |
| Exceptional Income / Expenses | ₹-0.10 Cr | ₹-0.04 Cr | ₹0.01 Cr | ₹-0.08 Cr | ₹-0.06 Cr |
| Profit Before Tax | ₹8.44 Cr | ₹7.77 Cr | ₹4.49 Cr | ₹2.56 Cr | ₹1.71 Cr |
| Provision for Tax | ₹2.46 Cr | ₹1.95 Cr | ₹1.34 Cr | ₹0.52 Cr | ₹0.67 Cr |
| Current Income Tax | ₹2.46 Cr | ₹1.94 Cr | ₹1.35 Cr | ₹0.65 Cr | ₹0.57 Cr |
| Deferred Tax | ₹0.00 Cr | ₹0.01 Cr | ₹-0.01 Cr | ₹-0.14 Cr | ₹0.11 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹5.98 Cr | ₹5.82 Cr | ₹3.14 Cr | ₹2.04 Cr | ₹1.04 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | ₹0.00 Cr |
| Profit Balance B/F | ₹13 Cr | ₹7.08 Cr | ₹7.34 Cr | ₹5.30 Cr | ₹4.26 Cr |
| Appropriations | ₹19 Cr | ₹13 Cr | ₹10 Cr | ₹7.34 Cr | ₹5.30 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | ₹3.39 Cr | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹0.63 | ₹0.61 | ₹0.33 | ₹1.61 | ₹0.82 |
| Adjusted EPS | ₹0.61 | ₹0.59 | ₹0.32 | ₹0.21 | ₹0.11 |
Compare Income Statement of peers of ULTRACAB (INDIA)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ULTRACAB (INDIA) | ₹125.5 Cr | -1.9% | 5.4% | -37.3% | Stock Analytics | |
| POLYCAB INDIA | ₹113,126.0 Cr | -0.9% | -1.9% | 6.9% | Stock Analytics | |
| KEI INDUSTRIES | ₹39,041.9 Cr | -2.2% | -1.1% | 2% | Stock Analytics | |
| RR KABEL | ₹14,188.0 Cr | -1.7% | -0.9% | -26.7% | Stock Analytics | |
| FINOLEX CABLES | ₹12,104.4 Cr | -0% | -5.2% | -39.8% | Stock Analytics | |
| STERLITE TECHNOLOGIES | ₹5,582.9 Cr | -2.3% | -7.2% | -4.9% | Stock Analytics | |
ULTRACAB (INDIA) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ULTRACAB (INDIA) | -1.9% |
5.4% |
-37.3% |
| SENSEX | 2.4% |
2.3% |
4.4% |
You may also like the below Video Courses