UNI ABEX ALLOY PRODUCTS
|
UNI ABEX ALLOY PRODUCTS Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹164 Cr | ₹137 Cr | ₹105 Cr | ₹102 Cr | ₹90 Cr |
Sales | ₹163 Cr | ₹136 Cr | ₹103 Cr | ₹99 Cr | ₹86 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.17 Cr | ₹1.11 Cr | ₹1.90 Cr | ₹3.78 Cr | ₹4.06 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹164 Cr | ₹137 Cr | ₹105 Cr | ₹102 Cr | ₹90 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹1.75 Cr | ₹-2.38 Cr | ₹-0.67 Cr | ₹0.97 Cr | ₹-5.08 Cr |
Raw Material Consumed | ₹76 Cr | ₹61 Cr | ₹41 Cr | ₹37 Cr | ₹35 Cr |
Opening Raw Materials | ₹32 Cr | ₹22 Cr | ₹20 Cr | ₹22 Cr | ₹11 Cr |
Purchases Raw Materials | ₹63 Cr | ₹71 Cr | ₹43 Cr | ₹36 Cr | ₹46 Cr |
Closing Raw Materials | ₹24 Cr | ₹32 Cr | ₹22 Cr | ₹20 Cr | ₹22 Cr |
Other Direct Purchases / Brought in cost | ₹4.80 Cr | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.42 Cr | ₹5.95 Cr | ₹4.38 Cr | ₹4.80 Cr | ₹5.00 Cr |
Electricity & Power | ₹5.42 Cr | ₹5.95 Cr | ₹4.37 Cr | ₹4.79 Cr | ₹4.98 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr |
Employee Cost | ₹10 Cr | ₹10 Cr | ₹8.53 Cr | ₹8.22 Cr | ₹7.63 Cr |
Salaries, Wages & Bonus | ₹9.04 Cr | ₹9.25 Cr | ₹7.65 Cr | ₹7.32 Cr | ₹6.77 Cr |
Contributions to EPF & Pension Funds | ₹0.38 Cr | ₹0.36 Cr | ₹0.34 Cr | ₹0.29 Cr | ₹0.25 Cr |
Workmen and Staff Welfare Expenses | ₹0.56 Cr | ₹0.52 Cr | ₹0.41 Cr | ₹0.48 Cr | ₹0.50 Cr |
Other Employees Cost | ₹0.14 Cr | ₹0.09 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.11 Cr |
Other Manufacturing Expenses | ₹23 Cr | ₹25 Cr | ₹18 Cr | ₹21 Cr | ₹19 Cr |
Sub-contracted / Out sourced services | ₹16 Cr | ₹18 Cr | ₹13 Cr | ₹14 Cr | ₹13 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹2.57 Cr | ₹2.10 Cr | ₹1.18 Cr | ₹0.97 Cr | ₹0.67 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹5.07 Cr | ₹5.05 Cr | ₹3.84 Cr | ₹5.70 Cr | ₹5.89 Cr |
General and Administration Expenses | ₹10 Cr | ₹8.23 Cr | ₹6.07 Cr | ₹4.56 Cr | ₹4.70 Cr |
Rent , Rates & Taxes | ₹0.26 Cr | ₹0.26 Cr | ₹0.28 Cr | ₹0.31 Cr | ₹0.52 Cr |
Insurance | ₹0.18 Cr | ₹0.18 Cr | ₹0.12 Cr | ₹0.10 Cr | ₹0.08 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.72 Cr | ₹0.58 Cr | ₹0.61 Cr | ₹0.41 Cr | ₹1.20 Cr |
Traveling and conveyance | ₹0.46 Cr | ₹0.18 Cr | ₹0.08 Cr | ₹0.38 Cr | ₹0.34 Cr |
Other Administration | ₹9.27 Cr | ₹7.22 Cr | ₹5.07 Cr | ₹3.74 Cr | ₹2.89 Cr |
Selling and Distribution Expenses | ₹6.33 Cr | ₹6.34 Cr | ₹4.25 Cr | ₹4.13 Cr | ₹3.96 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.14 Cr | ₹0.13 Cr | ₹0.20 Cr | ₹0.17 Cr | ₹0.22 Cr |
Miscellaneous Expenses | ₹2.17 Cr | ₹1.42 Cr | ₹1.93 Cr | ₹2.76 Cr | ₹2.39 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | ₹0.00 Cr | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | ₹0.01 Cr | - |
Other Miscellaneous Expenses | ₹2.17 Cr | ₹1.42 Cr | ₹1.93 Cr | ₹2.74 Cr | ₹2.39 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹136 Cr | ₹115 Cr | ₹84 Cr | ₹83 Cr | ₹73 Cr |
Operating Profit (Excl OI) | ₹28 Cr | ₹21 Cr | ₹21 Cr | ₹19 Cr | ₹16 Cr |
Other Income | ₹2.21 Cr | ₹0.87 Cr | ₹1.10 Cr | ₹1.33 Cr | ₹0.78 Cr |
Interest Received | ₹0.30 Cr | ₹0.24 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.15 Cr |
Dividend Received | ₹0.00 Cr | - | - | ₹0.00 Cr | ₹0.00 Cr |
Profit on sale of Fixed Assets | ₹0.07 Cr | - | - | - | - |
Profits on sale of Investments | - | - | - | - | ₹0.02 Cr |
Provision Written Back | ₹0.40 Cr | ₹0.11 Cr | ₹0.01 Cr | ₹0.16 Cr | - |
Foreign Exchange Gains | ₹0.89 Cr | ₹0.35 Cr | ₹0.72 Cr | ₹0.77 Cr | ₹0.28 Cr |
Others | ₹0.55 Cr | ₹0.17 Cr | ₹0.24 Cr | ₹0.26 Cr | ₹0.33 Cr |
Operating Profit | ₹31 Cr | ₹22 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr |
Interest | ₹1.31 Cr | ₹1.02 Cr | ₹1.74 Cr | ₹2.86 Cr | ₹4.03 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.67 Cr | ₹0.44 Cr | ₹1.36 Cr | ₹2.26 Cr | ₹3.67 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.57 Cr | ₹0.53 Cr | ₹0.32 Cr | ₹0.56 Cr | ₹0.36 Cr |
Other Interest | ₹0.07 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.05 Cr | - |
PBDT | ₹29 Cr | ₹21 Cr | ₹20 Cr | ₹18 Cr | ₹13 Cr |
Depreciation | ₹3.86 Cr | ₹4.15 Cr | ₹4.63 Cr | ₹4.71 Cr | ₹4.67 Cr |
Profit Before Taxation & Exceptional Items | ₹25 Cr | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹8.48 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹25 Cr | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹8.48 Cr |
Provision for Tax | ₹6.84 Cr | ₹4.63 Cr | ₹4.79 Cr | ₹7.59 Cr | ₹-0.93 Cr |
Current Income Tax | ₹6.31 Cr | ₹4.39 Cr | ₹3.24 Cr | ₹2.25 Cr | ₹1.90 Cr |
Deferred Tax | ₹0.12 Cr | ₹0.18 Cr | ₹-0.35 Cr | ₹5.34 Cr | ₹-2.83 Cr |
Other taxes | ₹0.41 Cr | ₹0.06 Cr | ₹1.90 Cr | - | - |
Profit After Tax | ₹19 Cr | ₹12 Cr | ₹11 Cr | ₹5.36 Cr | ₹9.41 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | ₹-0.03 Cr |
Consolidated Net Profit | ₹19 Cr | ₹12 Cr | ₹11 Cr | ₹5.36 Cr | ₹9.38 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹54 Cr | ₹44 Cr | ₹34 Cr | ₹30 Cr | ₹21 Cr |
Appropriations | ₹73 Cr | ₹56 Cr | ₹45 Cr | ₹36 Cr | ₹31 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2.82 Cr | ₹1.97 Cr | ₹1.05 Cr | ₹1.68 Cr | ₹0.36 Cr |
Equity Dividend % | ₹200.00 | ₹125.00 | ₹100.00 | ₹50.00 | ₹75.00 |
Earnings Per Share | ₹93.82 | ₹62.27 | ₹54.12 | ₹27.15 | ₹47.64 |
Adjusted EPS | ₹93.82 | ₹62.27 | ₹54.12 | ₹27.15 | ₹47.64 |
Compare Income Statement of peers of UNI ABEX ALLOY PRODUCTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
UNI ABEX ALLOY PRODUCTS | ₹548.9 Cr | -5% | -12% | 167.8% | Stock Analytics | |
AIA ENGINEERING | ₹36,843.4 Cr | 1.8% | 4.8% | 40.3% | Stock Analytics | |
ELECTROSTEEL CASTINGS | ₹11,937.1 Cr | 1.2% | 27.8% | 488.7% | Stock Analytics | |
PTC INDUSTRIES | ₹11,085.7 Cr | 2.3% | 1.9% | 221.9% | Stock Analytics | |
KIRLOSKAR FERROUS INDUSTRIES | ₹8,457.1 Cr | -1.8% | 14.1% | 36.5% | Stock Analytics | |
ALICON CASTALLOY | ₹1,503.6 Cr | 6.7% | 13.9% | 19.4% | Stock Analytics |
UNI ABEX ALLOY PRODUCTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
UNI ABEX ALLOY PRODUCTS | -5% |
-12% |
167.8% |
SENSEX | 0.9% |
1.5% |
23.6% |
You may also like the below Video Courses