ULTRAMARINE & PIGMENTS
|
ULTRAMARINE & PIGMENTS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹695 Cr | ₹561 Cr | ₹557 Cr | ₹490 Cr | ₹308 Cr |
| Sales | ₹639 Cr | ₹506 Cr | ₹500 Cr | ₹454 Cr | ₹276 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹53 Cr | ₹53 Cr | ₹54 Cr | ₹34 Cr | ₹30 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.87 Cr | ₹2.16 Cr | ₹2.83 Cr | ₹2.22 Cr | ₹1.93 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹695 Cr | ₹561 Cr | ₹557 Cr | ₹490 Cr | ₹308 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.56 Cr | ₹6.41 Cr | ₹-20 Cr | ₹-8.92 Cr | ₹-2.49 Cr |
| Raw Material Consumed | ₹391 Cr | ₹294 Cr | ₹306 Cr | ₹290 Cr | ₹147 Cr |
| Opening Raw Materials | ₹20 Cr | ₹21 Cr | ₹20 Cr | ₹12 Cr | ₹12 Cr |
| Purchases Raw Materials | ₹390 Cr | ₹292 Cr | ₹295 Cr | ₹295 Cr | ₹147 Cr |
| Closing Raw Materials | ₹30 Cr | ₹20 Cr | ₹21 Cr | ₹20 Cr | ₹12 Cr |
| Other Direct Purchases / Brought in cost | ₹10 Cr | ₹1.52 Cr | ₹11 Cr | ₹3.55 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹38 Cr | ₹32 Cr | ₹36 Cr | ₹25 Cr | ₹13 Cr |
| Electricity & Power | ₹11 Cr | ₹9.09 Cr | ₹8.00 Cr | ₹25 Cr | ₹13 Cr |
| Oil, Fuel & Natural gas | ₹26 Cr | ₹23 Cr | ₹28 Cr | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.30 Cr | ₹0.38 Cr | ₹0.19 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Employee Cost | ₹64 Cr | ₹60 Cr | ₹56 Cr | ₹47 Cr | ₹39 Cr |
| Salaries, Wages & Bonus | ₹54 Cr | ₹51 Cr | ₹47 Cr | ₹35 Cr | ₹34 Cr |
| Contributions to EPF & Pension Funds | ₹3.36 Cr | ₹3.27 Cr | ₹3.27 Cr | ₹2.44 Cr | ₹2.11 Cr |
| Workmen and Staff Welfare Expenses | ₹4.36 Cr | ₹4.31 Cr | ₹4.48 Cr | ₹2.25 Cr | ₹1.82 Cr |
| Other Employees Cost | ₹2.40 Cr | ₹1.09 Cr | ₹0.95 Cr | ₹7.26 Cr | ₹0.67 Cr |
| Other Manufacturing Expenses | ₹36 Cr | ₹33 Cr | ₹31 Cr | ₹17 Cr | ₹13 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹2.98 Cr | ₹2.74 Cr |
| Repairs and Maintenance | ₹10 Cr | ₹9.25 Cr | ₹7.45 Cr | ₹5.18 Cr | ₹3.37 Cr |
| Packing Material Consumed | ₹8.80 Cr | ₹7.08 Cr | ₹7.00 Cr | ₹5.61 Cr | ₹4.32 Cr |
| Other Mfg Exp | ₹4.60 Cr | ₹3.51 Cr | ₹4.34 Cr | ₹2.87 Cr | ₹3.01 Cr |
| General and Administration Expenses | ₹23 Cr | ₹19 Cr | ₹17 Cr | ₹14 Cr | ₹9.95 Cr |
| Rent , Rates & Taxes | ₹1.83 Cr | ₹1.69 Cr | ₹1.19 Cr | ₹1.41 Cr | ₹0.75 Cr |
| Insurance | ₹1.85 Cr | ₹1.82 Cr | ₹1.12 Cr | ₹1.03 Cr | ₹0.76 Cr |
| Printing and stationery | ₹0.26 Cr | ₹0.31 Cr | ₹0.28 Cr | ₹0.19 Cr | - |
| Professional and legal fees | ₹3.32 Cr | ₹2.30 Cr | ₹2.44 Cr | ₹1.85 Cr | ₹1.36 Cr |
| Traveling and conveyance | ₹2.43 Cr | ₹2.73 Cr | ₹2.33 Cr | ₹1.24 Cr | ₹0.57 Cr |
| Other Administration | ₹13 Cr | ₹10 Cr | ₹9.33 Cr | ₹8.03 Cr | ₹6.51 Cr |
| Selling and Distribution Expenses | ₹19 Cr | ₹15 Cr | ₹20 Cr | ₹19 Cr | ₹9.02 Cr |
| Advertisement & Sales Promotion | ₹1.73 Cr | ₹2.41 Cr | ₹2.65 Cr | ₹1.59 Cr | ₹1.68 Cr |
| Sales Commissions & Incentives | ₹1.18 Cr | ₹0.29 Cr | ₹0.27 Cr | ₹0.14 Cr | ₹0.08 Cr |
| Freight and Forwarding | ₹16 Cr | ₹13 Cr | ₹17 Cr | ₹17 Cr | ₹7.26 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹6.94 Cr | ₹6.77 Cr | ₹9.37 Cr | ₹5.00 Cr | ₹3.94 Cr |
| Bad debts /advances written off | - | - | - | ₹0.04 Cr | ₹0.03 Cr |
| Provision for doubtful debts | ₹0.03 Cr | ₹0.16 Cr | ₹3.11 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹0.57 Cr | ₹0.38 Cr | ₹0.36 Cr | ₹0.20 Cr | ₹0.32 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | ₹0.20 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹6.33 Cr | ₹6.23 Cr | ₹5.90 Cr | ₹4.76 Cr | ₹3.39 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹576 Cr | ₹466 Cr | ₹455 Cr | ₹406 Cr | ₹232 Cr |
| Operating Profit (Excl OI) | ₹119 Cr | ₹95 Cr | ₹101 Cr | ₹84 Cr | ₹76 Cr |
| Other Income | ₹12 Cr | ₹10 Cr | ₹12 Cr | ₹9.08 Cr | ₹9.63 Cr |
| Interest Received | ₹5.65 Cr | ₹4.85 Cr | ₹3.99 Cr | ₹3.56 Cr | ₹4.62 Cr |
| Dividend Received | ₹2.05 Cr | ₹3.07 Cr | ₹5.11 Cr | ₹4.50 Cr | - |
| Profit on sale of Fixed Assets | ₹0.12 Cr | - | - | - | - |
| Profits on sale of Investments | ₹0.70 Cr | ₹0.81 Cr | ₹0.32 Cr | ₹0.30 Cr | ₹0.98 Cr |
| Provision Written Back | ₹0.04 Cr | ₹0.26 Cr | ₹0.18 Cr | ₹0.04 Cr | ₹0.93 Cr |
| Foreign Exchange Gains | ₹1.65 Cr | ₹0.73 Cr | ₹1.53 Cr | ₹0.27 Cr | - |
| Others | ₹2.18 Cr | ₹0.67 Cr | ₹0.42 Cr | ₹0.41 Cr | ₹3.10 Cr |
| Operating Profit | ₹131 Cr | ₹105 Cr | ₹113 Cr | ₹93 Cr | ₹85 Cr |
| Interest | ₹7.27 Cr | ₹7.25 Cr | ₹5.06 Cr | ₹3.64 Cr | ₹1.67 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹6.93 Cr | ₹6.01 Cr | ₹4.68 Cr | ₹2.98 Cr | ₹2.32 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.53 Cr | ₹0.65 Cr | ₹0.57 Cr | ₹0.68 Cr | ₹0.59 Cr |
| Other Interest | ₹-0.18 Cr | ₹0.59 Cr | ₹-0.19 Cr | ₹-0.03 Cr | ₹-1.25 Cr |
| PBDT | ₹124 Cr | ₹98 Cr | ₹108 Cr | ₹90 Cr | ₹84 Cr |
| Depreciation | ₹24 Cr | ₹22 Cr | ₹17 Cr | ₹12 Cr | ₹8.78 Cr |
| Profit Before Taxation & Exceptional Items | ₹100 Cr | ₹76 Cr | ₹91 Cr | ₹78 Cr | ₹75 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹100 Cr | ₹76 Cr | ₹91 Cr | ₹78 Cr | ₹75 Cr |
| Provision for Tax | ₹25 Cr | ₹18 Cr | ₹22 Cr | ₹19 Cr | ₹19 Cr |
| Current Income Tax | ₹23 Cr | ₹16 Cr | ₹21 Cr | ₹18 Cr | ₹18 Cr |
| Deferred Tax | ₹1.47 Cr | ₹1.81 Cr | ₹1.02 Cr | ₹1.25 Cr | ₹0.99 Cr |
| Other taxes | - | - | - | ₹0.10 Cr | - |
| Profit After Tax | ₹75 Cr | ₹58 Cr | ₹69 Cr | ₹58 Cr | ₹56 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹75 Cr | ₹58 Cr | ₹69 Cr | ₹58 Cr | ₹56 Cr |
| Adjustments to PAT | ₹0.04 Cr | - | - | - | - |
| Profit Balance B/F | ₹394 Cr | ₹351 Cr | ₹296 Cr | ₹253 Cr | ₹197 Cr |
| Appropriations | ₹469 Cr | ₹408 Cr | ₹365 Cr | ₹311 Cr | ₹253 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | - |
| Equity Dividend % | ₹300.00 | ₹250.00 | ₹250.00 | ₹250.00 | ₹250.00 |
| Earnings Per Share | ₹25.70 | ₹19.72 | ₹23.70 | ₹19.97 | ₹19.11 |
| Adjusted EPS | ₹25.70 | ₹19.72 | ₹23.70 | ₹19.97 | ₹19.11 |
Compare Income Statement of peers of ULTRAMARINE & PIGMENTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ULTRAMARINE & PIGMENTS | ₹1,086.1 Cr | -2.8% | -11.8% | -27.7% | Stock Analytics | |
| SUDARSHAN CHEMICAL INDUSTRIES | ₹7,280.9 Cr | 1.9% | 5.8% | -27.4% | Stock Analytics | |
| KIRI INDUSTRIES | ₹2,569.3 Cr | -0.1% | 0.4% | -34.5% | Stock Analytics | |
| VIDHI SPECIALTY FOOD INGREDIENTS | ₹1,423.4 Cr | -2.1% | -2.9% | -32.7% | Stock Analytics | |
| SHREE PUSHKAR CHEMICALS & FERTILISERS | ₹1,276.9 Cr | 3% | 9.6% | 22.6% | Stock Analytics | |
| BODAL CHEMICALS | ₹885.3 Cr | 5.1% | 2.4% | -7.1% | Stock Analytics | |
ULTRAMARINE & PIGMENTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ULTRAMARINE & PIGMENTS | -2.8% |
-11.8% |
-27.7% |
| SENSEX | 1.7% |
2.1% |
-6% |
You may also like the below Video Courses