UNI ABEX ALLOY PRODUCTS
|
UNI ABEX ALLOY PRODUCTS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹193 Cr | ₹180 Cr | ₹163 Cr | ₹137 Cr | ₹105 Cr |
| Sales | ₹191 Cr | ₹179 Cr | ₹162 Cr | ₹136 Cr | ₹103 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.14 Cr | ₹1.31 Cr | ₹1.17 Cr | ₹1.11 Cr | ₹1.90 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹193 Cr | ₹180 Cr | ₹163 Cr | ₹137 Cr | ₹105 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹8.27 Cr | ₹-7.33 Cr | ₹1.75 Cr | ₹-2.38 Cr | ₹-0.67 Cr |
| Raw Material Consumed | ₹71 Cr | ₹78 Cr | ₹76 Cr | ₹61 Cr | ₹41 Cr |
| Opening Raw Materials | ₹22 Cr | ₹24 Cr | ₹32 Cr | ₹22 Cr | ₹20 Cr |
| Purchases Raw Materials | ₹72 Cr | ₹76 Cr | ₹63 Cr | ₹71 Cr | ₹43 Cr |
| Closing Raw Materials | ₹23 Cr | ₹22 Cr | ₹24 Cr | ₹32 Cr | ₹22 Cr |
| Other Direct Purchases / Brought in cost | - | - | ₹4.80 Cr | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹4.94 Cr | ₹5.01 Cr | ₹5.42 Cr | ₹5.95 Cr | ₹4.38 Cr |
| Electricity & Power | ₹4.94 Cr | ₹5.01 Cr | ₹5.42 Cr | ₹5.95 Cr | ₹4.37 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | ₹0.00 Cr | ₹0.01 Cr |
| Employee Cost | ₹12 Cr | ₹9.41 Cr | ₹10 Cr | ₹10 Cr | ₹8.53 Cr |
| Salaries, Wages & Bonus | ₹10 Cr | ₹8.13 Cr | ₹9.18 Cr | ₹9.25 Cr | ₹7.65 Cr |
| Contributions to EPF & Pension Funds | ₹0.57 Cr | ₹0.44 Cr | ₹0.38 Cr | ₹0.36 Cr | ₹0.34 Cr |
| Workmen and Staff Welfare Expenses | ₹0.64 Cr | ₹0.67 Cr | ₹0.56 Cr | ₹0.52 Cr | ₹0.41 Cr |
| Other Employees Cost | ₹0.31 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.14 Cr |
| Other Manufacturing Expenses | ₹35 Cr | ₹29 Cr | ₹23 Cr | ₹25 Cr | ₹18 Cr |
| Sub-contracted / Out sourced services | ₹27 Cr | ₹22 Cr | ₹16 Cr | ₹18 Cr | ₹13 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹2.91 Cr | ₹3.04 Cr | ₹2.57 Cr | ₹2.10 Cr | ₹1.18 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹4.86 Cr | ₹4.56 Cr | ₹4.34 Cr | ₹5.05 Cr | ₹3.84 Cr |
| General and Administration Expenses | ₹6.80 Cr | ₹7.04 Cr | ₹9.50 Cr | ₹8.23 Cr | ₹6.07 Cr |
| Rent , Rates & Taxes | ₹0.43 Cr | ₹0.63 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.28 Cr |
| Insurance | ₹0.33 Cr | ₹0.26 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.12 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹0.83 Cr | ₹1.11 Cr | ₹0.72 Cr | ₹0.58 Cr | ₹0.61 Cr |
| Traveling and conveyance | - | - | - | ₹0.18 Cr | ₹0.08 Cr |
| Other Administration | ₹5.22 Cr | ₹5.05 Cr | ₹8.34 Cr | ₹7.04 Cr | ₹4.99 Cr |
| Selling and Distribution Expenses | ₹6.47 Cr | ₹5.09 Cr | ₹6.43 Cr | ₹6.34 Cr | ₹4.25 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | ₹1.81 Cr | ₹1.26 Cr |
| Freight and Forwarding | - | - | - | ₹4.39 Cr | ₹2.79 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹6.47 Cr | ₹5.09 Cr | ₹6.43 Cr | ₹0.13 Cr | ₹0.20 Cr |
| Miscellaneous Expenses | ₹5.34 Cr | ₹3.85 Cr | ₹2.91 Cr | ₹1.42 Cr | ₹1.93 Cr |
| Bad debts /advances written off | ₹0.06 Cr | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹0.00 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.29 Cr | ₹3.85 Cr | ₹2.91 Cr | ₹1.42 Cr | ₹1.93 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹149 Cr | ₹131 Cr | ₹135 Cr | ₹115 Cr | ₹84 Cr |
| Operating Profit (Excl OI) | ₹44 Cr | ₹49 Cr | ₹28 Cr | ₹21 Cr | ₹21 Cr |
| Other Income | ₹6.98 Cr | ₹4.15 Cr | ₹2.04 Cr | ₹0.87 Cr | ₹1.10 Cr |
| Interest Received | ₹2.92 Cr | ₹1.77 Cr | ₹0.28 Cr | ₹0.24 Cr | ₹0.14 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - | - |
| Profit on sale of Fixed Assets | - | ₹0.01 Cr | ₹0.07 Cr | - | - |
| Profits on sale of Investments | ₹0.14 Cr | - | - | - | - |
| Provision Written Back | - | ₹0.08 Cr | ₹0.40 Cr | ₹0.11 Cr | ₹0.01 Cr |
| Foreign Exchange Gains | ₹0.98 Cr | ₹0.71 Cr | ₹0.89 Cr | ₹0.35 Cr | ₹0.72 Cr |
| Others | ₹2.94 Cr | ₹1.59 Cr | ₹0.41 Cr | ₹0.17 Cr | ₹0.24 Cr |
| Operating Profit | ₹51 Cr | ₹53 Cr | ₹30 Cr | ₹22 Cr | ₹22 Cr |
| Interest | ₹0.76 Cr | ₹0.63 Cr | ₹0.88 Cr | ₹1.02 Cr | ₹1.74 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.29 Cr | ₹0.17 Cr | ₹0.67 Cr | ₹0.44 Cr | ₹1.36 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.22 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.53 Cr | ₹0.32 Cr |
| Other Interest | ₹0.25 Cr | ₹0.29 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.06 Cr |
| PBDT | ₹50 Cr | ₹53 Cr | ₹29 Cr | ₹21 Cr | ₹20 Cr |
| Depreciation | ₹4.99 Cr | ₹4.68 Cr | ₹3.86 Cr | ₹4.15 Cr | ₹4.63 Cr |
| Profit Before Taxation & Exceptional Items | ₹45 Cr | ₹48 Cr | ₹25 Cr | ₹17 Cr | ₹15 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹45 Cr | ₹48 Cr | ₹25 Cr | ₹17 Cr | ₹15 Cr |
| Provision for Tax | ₹12 Cr | ₹13 Cr | ₹6.84 Cr | ₹4.63 Cr | ₹4.79 Cr |
| Current Income Tax | ₹11 Cr | ₹12 Cr | ₹6.31 Cr | ₹4.39 Cr | ₹3.24 Cr |
| Deferred Tax | ₹0.23 Cr | ₹0.31 Cr | ₹0.12 Cr | ₹0.18 Cr | ₹-0.35 Cr |
| Other taxes | ₹0.45 Cr | ₹0.28 Cr | ₹0.41 Cr | ₹0.06 Cr | ₹1.90 Cr |
| Profit After Tax | ₹34 Cr | ₹35 Cr | ₹19 Cr | ₹12 Cr | ₹11 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹101 Cr | ₹70 Cr | ₹54 Cr | ₹44 Cr | ₹34 Cr |
| Appropriations | ₹135 Cr | ₹105 Cr | ₹73 Cr | ₹56 Cr | ₹45 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹5.13 Cr | ₹3.87 Cr | ₹2.82 Cr | ₹1.97 Cr | ₹1.05 Cr |
| Equity Dividend % | ₹350.00 | ₹250.00 | ₹200.00 | ₹125.00 | ₹100.00 |
| Earnings Per Share | ₹169.99 | ₹179.54 | ₹93.82 | ₹62.27 | ₹54.12 |
| Adjusted EPS | ₹169.99 | ₹179.54 | ₹93.82 | ₹62.27 | ₹54.12 |
Compare Income Statement of peers of UNI ABEX ALLOY PRODUCTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| UNI ABEX ALLOY PRODUCTS | ₹632.1 Cr | -7.5% | -0.6% | -5.8% | Stock Analytics | |
| AIA ENGINEERING | ₹31,358.9 Cr | 1.8% | 10% | -18.5% | Stock Analytics | |
| PTC INDUSTRIES | ₹25,466.3 Cr | 1.1% | 11.7% | 29.8% | Stock Analytics | |
| KIRLOSKAR FERROUS INDUSTRIES | ₹8,599.4 Cr | 2.3% | -2.2% | -20% | Stock Analytics | |
| ELECTROSTEEL CASTINGS | ₹5,749.7 Cr | -3.2% | -5.3% | -48.9% | Stock Analytics | |
| STEELCAST | ₹2,260.8 Cr | 0.7% | 3.7% | 47.7% | Stock Analytics | |
UNI ABEX ALLOY PRODUCTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| UNI ABEX ALLOY PRODUCTS | -7.5% |
-0.6% |
-5.8% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses