ULTRATECH CEMENT
|
ULTRATECH CEMENT Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹90,564 Cr | ₹80,934 Cr | ₹71,497 Cr | ₹59,470 Cr | ₹50,079 Cr |
| Sales | ₹89,526 Cr | ₹79,831 Cr | ₹70,594 Cr | ₹58,578 Cr | ₹49,593 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹98 Cr | ₹101 Cr | ₹123 Cr | ₹1.38 Cr | ₹0.33 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹940 Cr | ₹1,002 Cr | ₹781 Cr | ₹891 Cr | ₹486 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹75,955 Cr | ₹70,908 Cr | ₹63,240 Cr | ₹52,599 Cr | ₹44,726 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹12 Cr | ₹-83 Cr | ₹-518 Cr | ₹-383 Cr | ₹450 Cr |
| Raw Material Consumed | ₹13,691 Cr | ₹11,986 Cr | ₹10,233 Cr | ₹8,348 Cr | ₹6,636 Cr |
| Opening Raw Materials | ₹789 Cr | ₹820 Cr | ₹724 Cr | ₹482 Cr | ₹368 Cr |
| Purchases Raw Materials | ₹12,168 Cr | ₹10,221 Cr | ₹9,029 Cr | ₹7,339 Cr | ₹5,907 Cr |
| Closing Raw Materials | ₹1,136 Cr | ₹789 Cr | ₹820 Cr | ₹724 Cr | ₹482 Cr |
| Other Direct Purchases / Brought in cost | ₹1,870 Cr | ₹1,734 Cr | ₹1,300 Cr | ₹1,252 Cr | ₹842 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹18,419 Cr | ₹18,283 Cr | ₹18,491 Cr | ₹12,137 Cr | ₹8,331 Cr |
| Electricity & Power | ₹18,419 Cr | ₹18,283 Cr | ₹18,491 Cr | ₹12,137 Cr | ₹8,331 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹3,605 Cr | ₹3,038 Cr | ₹2,739 Cr | ₹2,535 Cr | ₹2,353 Cr |
| Salaries, Wages & Bonus | ₹3,100 Cr | ₹2,670 Cr | ₹2,410 Cr | ₹2,226 Cr | ₹2,132 Cr |
| Contributions to EPF & Pension Funds | ₹39 Cr | ₹33 Cr | ₹31 Cr | ₹25 Cr | ₹27 Cr |
| Workmen and Staff Welfare Expenses | ₹221 Cr | ₹131 Cr | ₹111 Cr | ₹112 Cr | ₹71 Cr |
| Other Employees Cost | ₹245 Cr | ₹204 Cr | ₹186 Cr | ₹172 Cr | ₹123 Cr |
| Other Manufacturing Expenses | ₹5,475 Cr | ₹4,898 Cr | ₹4,344 Cr | ₹3,890 Cr | ₹3,067 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹1,678 Cr | ₹1,479 Cr | ₹1,232 Cr | ₹1,058 Cr | ₹844 Cr |
| Packing Material Consumed | ₹2,193 Cr | ₹1,928 Cr | ₹1,923 Cr | ₹1,798 Cr | ₹1,358 Cr |
| Other Mfg Exp | ₹1,604 Cr | ₹1,491 Cr | ₹1,190 Cr | ₹1,033 Cr | ₹865 Cr |
| General and Administration Expenses | ₹611 Cr | ₹613 Cr | ₹567 Cr | ₹462 Cr | ₹421 Cr |
| Rent , Rates & Taxes | ₹446 Cr | ₹408 Cr | ₹373 Cr | ₹316 Cr | ₹280 Cr |
| Insurance | ₹138 Cr | ₹182 Cr | ₹174 Cr | ₹129 Cr | ₹122 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹27 Cr | ₹23 Cr | ₹20 Cr | ₹17 Cr | ₹19 Cr |
| Selling and Distribution Expenses | ₹18,976 Cr | ₹17,468 Cr | ₹15,305 Cr | ₹12,831 Cr | ₹10,856 Cr |
| Advertisement & Sales Promotion | ₹1,516 Cr | ₹1,588 Cr | ₹1,296 Cr | ₹1,119 Cr | ₹812 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹17,460 Cr | ₹15,881 Cr | ₹14,009 Cr | ₹11,712 Cr | ₹10,043 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2,710 Cr | ₹1,832 Cr | ₹1,531 Cr | ₹1,323 Cr | ₹1,068 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | ₹65 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2,710 Cr | ₹1,832 Cr | ₹1,531 Cr | ₹1,258 Cr | ₹1,068 Cr |
| Less: Expenses Capitalised | ₹101 Cr | ₹96 Cr | ₹72 Cr | ₹58 Cr | ₹23 Cr |
| Total Expenditure | ₹63,398 Cr | ₹57,940 Cr | ₹52,620 Cr | ₹41,084 Cr | ₹33,158 Cr |
| Operating Profit (Excl OI) | ₹12,557 Cr | ₹12,969 Cr | ₹10,620 Cr | ₹11,514 Cr | ₹11,568 Cr |
| Other Income | ₹744 Cr | ₹617 Cr | ₹503 Cr | ₹508 Cr | ₹746 Cr |
| Interest Received | ₹292 Cr | ₹241 Cr | ₹272 Cr | ₹164 Cr | ₹101 Cr |
| Dividend Received | ₹0.81 Cr | ₹0.16 Cr | - | - | - |
| Profit on sale of Fixed Assets | ₹56 Cr | ₹0.67 Cr | ₹0.34 Cr | ₹3.22 Cr | ₹4.11 Cr |
| Profits on sale of Investments | ₹234 Cr | ₹98 Cr | ₹31 Cr | ₹186 Cr | ₹154 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹38 Cr | ₹55 Cr | ₹105 Cr | - | ₹37 Cr |
| Others | ₹122 Cr | ₹222 Cr | ₹94 Cr | ₹155 Cr | ₹451 Cr |
| Operating Profit | ₹13,302 Cr | ₹13,586 Cr | ₹11,123 Cr | ₹12,022 Cr | ₹12,314 Cr |
| Interest | ₹1,651 Cr | ₹968 Cr | ₹823 Cr | ₹945 Cr | ₹1,498 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1,286 Cr | ₹639 Cr | ₹560 Cr | ₹740 Cr | ₹1,327 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹13 Cr | ₹3.90 Cr | ₹6.23 Cr | ₹13 Cr | ₹5.13 Cr |
| Other Interest | ₹351 Cr | ₹325 Cr | ₹257 Cr | ₹191 Cr | ₹166 Cr |
| PBDT | ₹11,651 Cr | ₹12,618 Cr | ₹10,300 Cr | ₹11,077 Cr | ₹10,816 Cr |
| Depreciation | ₹4,015 Cr | ₹3,145 Cr | ₹2,888 Cr | ₹2,715 Cr | ₹2,700 Cr |
| Profit Before Taxation & Exceptional Items | ₹7,636 Cr | ₹9,472 Cr | ₹7,412 Cr | ₹8,363 Cr | ₹8,116 Cr |
| Exceptional Income / Expenses | ₹-97 Cr | ₹-72 Cr | - | - | ₹-261 Cr |
| Profit Before Tax | ₹7,528 Cr | ₹9,422 Cr | ₹7,416 Cr | ₹8,364 Cr | ₹7,858 Cr |
| Provision for Tax | ₹1,488 Cr | ₹2,418 Cr | ₹2,343 Cr | ₹1,190 Cr | ₹2,539 Cr |
| Current Income Tax | ₹828 Cr | ₹2,218 Cr | ₹2,071 Cr | ₹1,211 Cr | ₹1,415 Cr |
| Deferred Tax | ₹660 Cr | ₹200 Cr | ₹272 Cr | ₹-21 Cr | ₹1,124 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹6,040 Cr | ₹7,004 Cr | ₹5,073 Cr | ₹7,174 Cr | ₹5,319 Cr |
| Extra items | - | - | - | ₹160 Cr | ₹143 Cr |
| Minority Interest | ₹-0.53 Cr | ₹1.04 Cr | ₹-9.44 Cr | ₹10 Cr | ₹1.25 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹6,039 Cr | ₹7,005 Cr | ₹5,064 Cr | ₹7,344 Cr | ₹5,463 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹9,925 Cr | ₹9,046 Cr | ₹8,054 Cr | ₹6,574 Cr | ₹5,935 Cr |
| Appropriations | ₹15,964 Cr | ₹16,051 Cr | ₹13,118 Cr | ₹13,918 Cr | ₹11,398 Cr |
| General Reserves | ₹3,500 Cr | ₹5,000 Cr | ₹3,000 Cr | ₹4,790 Cr | ₹4,500 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1,424 Cr | ₹1,127 Cr | ₹1,071 Cr | ₹1,074 Cr | ₹324 Cr |
| Equity Dividend % | ₹775.00 | ₹700.00 | ₹380.00 | ₹380.00 | ₹370.00 |
| Earnings Per Share | ₹204.94 | ₹242.65 | ₹175.41 | ₹254.42 | ₹189.26 |
| Adjusted EPS | ₹204.94 | ₹242.65 | ₹175.41 | ₹254.42 | ₹189.26 |
Compare Income Statement of peers of ULTRATECH CEMENT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ULTRATECH CEMENT | ₹349,237.2 Cr | -0.8% | -2.7% | 6.9% | Stock Analytics | |
| AMBUJA CEMENTS | ₹138,113.0 Cr | -1.2% | -2% | -4.2% | Stock Analytics | |
| SHREE CEMENT | ₹98,755.7 Cr | -3.2% | -7.4% | 8.8% | Stock Analytics | |
| JK CEMENT | ₹43,520.2 Cr | -9.4% | -13% | 31.5% | Stock Analytics | |
| DALMIA BHARAT | ₹38,268.9 Cr | -2.7% | -9.1% | 11.2% | Stock Analytics | |
| ACC | ₹34,594.2 Cr | -2.1% | -0.8% | -21.2% | Stock Analytics | |
ULTRATECH CEMENT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ULTRATECH CEMENT | -0.8% |
-2.7% |
6.9% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses