UNIPARTS INDIA
|
UNIPARTS INDIA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,140 Cr | ₹1,366 Cr | ₹1,227 Cr | ₹903 Cr | ₹907 Cr |
| Sales | ₹1,096 Cr | ₹1,313 Cr | ₹1,177 Cr | ₹869 Cr | ₹873 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | ₹1.74 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹43 Cr | ₹53 Cr | ₹51 Cr | ₹34 Cr | ₹33 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,140 Cr | ₹1,366 Cr | ₹1,227 Cr | ₹903 Cr | ₹907 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹26 Cr | ₹-9.15 Cr | ₹-100 Cr | ₹15 Cr | ₹-3.53 Cr |
| Raw Material Consumed | ₹397 Cr | ₹497 Cr | ₹501 Cr | ₹338 Cr | ₹332 Cr |
| Opening Raw Materials | ₹48 Cr | ₹48 Cr | ₹49 Cr | ₹48 Cr | ₹66 Cr |
| Purchases Raw Materials | ₹394 Cr | ₹497 Cr | ₹500 Cr | ₹339 Cr | ₹314 Cr |
| Closing Raw Materials | ₹45 Cr | ₹48 Cr | ₹48 Cr | ₹49 Cr | ₹48 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹44 Cr | ₹51 Cr | ₹48 Cr | ₹33 Cr | ₹34 Cr |
| Electricity & Power | ₹44 Cr | ₹51 Cr | ₹48 Cr | ₹33 Cr | ₹34 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹246 Cr | ₹240 Cr | ₹220 Cr | ₹185 Cr | ₹212 Cr |
| Salaries, Wages & Bonus | ₹227 Cr | ₹222 Cr | ₹202 Cr | ₹172 Cr | ₹198 Cr |
| Contributions to EPF & Pension Funds | ₹8.44 Cr | ₹7.79 Cr | ₹7.19 Cr | ₹6.25 Cr | ₹6.43 Cr |
| Workmen and Staff Welfare Expenses | ₹9.65 Cr | ₹9.59 Cr | ₹9.26 Cr | ₹6.35 Cr | ₹6.45 Cr |
| Other Employees Cost | ₹0.18 Cr | ₹0.28 Cr | ₹0.89 Cr | ₹0.40 Cr | ₹0.59 Cr |
| Other Manufacturing Expenses | ₹159 Cr | ₹180 Cr | ₹183 Cr | ₹142 Cr | ₹145 Cr |
| Sub-contracted / Out sourced services | ₹58 Cr | ₹65 Cr | ₹70 Cr | ₹54 Cr | ₹63 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹35 Cr | ₹34 Cr | ₹29 Cr | ₹23 Cr | ₹26 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹67 Cr | ₹81 Cr | ₹84 Cr | ₹65 Cr | ₹56 Cr |
| General and Administration Expenses | ₹34 Cr | ₹30 Cr | ₹24 Cr | ₹23 Cr | ₹31 Cr |
| Rent , Rates & Taxes | ₹8.40 Cr | ₹8.74 Cr | ₹7.10 Cr | ₹7.24 Cr | ₹10 Cr |
| Insurance | ₹5.04 Cr | ₹4.77 Cr | ₹3.80 Cr | ₹3.32 Cr | ₹4.17 Cr |
| Printing and stationery | ₹0.92 Cr | ₹0.87 Cr | ₹0.78 Cr | ₹0.60 Cr | ₹0.66 Cr |
| Professional and legal fees | ₹9.11 Cr | ₹4.90 Cr | ₹5.77 Cr | ₹5.17 Cr | ₹5.14 Cr |
| Traveling and conveyance | ₹4.61 Cr | ₹3.41 Cr | ₹1.52 Cr | ₹0.66 Cr | ₹5.15 Cr |
| Other Administration | ₹5.70 Cr | ₹7.16 Cr | ₹5.24 Cr | ₹5.64 Cr | ₹5.44 Cr |
| Selling and Distribution Expenses | ₹41 Cr | ₹87 Cr | ₹96 Cr | ₹41 Cr | ₹39 Cr |
| Advertisement & Sales Promotion | ₹1.75 Cr | ₹1.12 Cr | ₹0.59 Cr | ₹0.16 Cr | ₹0.82 Cr |
| Sales Commissions & Incentives | ₹3.66 Cr | - | - | - | - |
| Freight and Forwarding | ₹36 Cr | ₹86 Cr | ₹95 Cr | ₹41 Cr | ₹38 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹3.37 Cr | ₹2.87 Cr | ₹2.03 Cr | ₹14 Cr | ₹24 Cr |
| Bad debts /advances written off | ₹0.07 Cr | ₹0.04 Cr | ₹0.14 Cr | ₹0.38 Cr | ₹0.21 Cr |
| Provision for doubtful debts | - | - | - | - | ₹0.34 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.86 Cr | ₹0.13 Cr | ₹8.35 Cr | ₹22 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.30 Cr | ₹1.98 Cr | ₹1.76 Cr | ₹4.84 Cr | ₹1.74 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹951 Cr | ₹1,077 Cr | ₹974 Cr | ₹790 Cr | ₹814 Cr |
| Operating Profit (Excl OI) | ₹189 Cr | ₹289 Cr | ₹253 Cr | ₹113 Cr | ₹93 Cr |
| Other Income | ₹22 Cr | ₹25 Cr | ₹18 Cr | ₹51 Cr | ₹35 Cr |
| Interest Received | ₹5.70 Cr | ₹1.76 Cr | ₹0.88 Cr | ₹0.78 Cr | ₹1.24 Cr |
| Dividend Received | ₹0.02 Cr | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.11 Cr | - | - | - | ₹6.27 Cr |
| Profits on sale of Investments | - | - | - | ₹0.03 Cr | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹12 Cr | ₹8.38 Cr | ₹15 Cr | ₹6.64 Cr | ₹3.27 Cr |
| Others | ₹3.60 Cr | ₹14 Cr | ₹2.74 Cr | ₹44 Cr | ₹24 Cr |
| Operating Profit | ₹211 Cr | ₹313 Cr | ₹272 Cr | ₹164 Cr | ₹128 Cr |
| Interest | ₹5.64 Cr | ₹5.97 Cr | ₹5.70 Cr | ₹8.11 Cr | ₹18 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.35 Cr | ₹1.20 Cr | ₹1.05 Cr | ₹0.83 Cr | ₹2.36 Cr |
| Other Interest | ₹4.29 Cr | ₹4.77 Cr | ₹4.65 Cr | ₹7.28 Cr | ₹16 Cr |
| PBDT | ₹205 Cr | ₹307 Cr | ₹266 Cr | ₹156 Cr | ₹110 Cr |
| Depreciation | ₹42 Cr | ₹39 Cr | ₹37 Cr | ₹37 Cr | ₹35 Cr |
| Profit Before Taxation & Exceptional Items | ₹163 Cr | ₹268 Cr | ₹229 Cr | ₹119 Cr | ₹74 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹163 Cr | ₹268 Cr | ₹229 Cr | ₹119 Cr | ₹74 Cr |
| Provision for Tax | ₹39 Cr | ₹63 Cr | ₹61 Cr | ₹27 Cr | ₹12 Cr |
| Current Income Tax | ₹40 Cr | ₹66 Cr | ₹65 Cr | ₹25 Cr | ₹13 Cr |
| Deferred Tax | ₹-1.87 Cr | ₹-2.26 Cr | ₹-3.07 Cr | ₹2.60 Cr | ₹-2.90 Cr |
| Other taxes | ₹0.20 Cr | ₹-0.52 Cr | ₹-1.89 Cr | ₹0.08 Cr | ₹1.91 Cr |
| Profit After Tax | ₹125 Cr | ₹205 Cr | ₹169 Cr | ₹91 Cr | ₹63 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹125 Cr | ₹205 Cr | ₹169 Cr | ₹91 Cr | ₹63 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹796 Cr | ₹637 Cr | ₹506 Cr | ₹414 Cr | ₹353 Cr |
| Appropriations | ₹921 Cr | ₹842 Cr | ₹675 Cr | ₹505 Cr | ₹416 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-1.02 Cr | ₹8.12 Cr | ₹13 Cr | ₹-1.15 Cr | ₹1.89 Cr |
| Equity Dividend % | ₹140.00 | ₹142.50 | ₹92.00 | - | - |
| Earnings Per Share | ₹27.63 | ₹45.92 | ₹37.83 | ₹20.44 | ₹14.04 |
| Adjusted EPS | ₹27.63 | ₹45.92 | ₹37.83 | ₹20.44 | ₹14.04 |
Compare Income Statement of peers of UNIPARTS INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| UNIPARTS INDIA | ₹2,096.9 Cr | -11.7% | 8.8% | 6.8% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹80,522.7 Cr | -0.6% | -3.2% | -5.4% | Stock Analytics | |
| THERMAX | ₹39,029.1 Cr | 4.2% | -2.5% | -38.2% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹20,559.1 Cr | -2.1% | -1.2% | -15.2% | Stock Analytics | |
| TRIVENI TURBINE | ₹16,656.9 Cr | 0.5% | -1.1% | -30.9% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹15,289.8 Cr | -2.4% | -3.1% | 5.1% | Stock Analytics | |
UNIPARTS INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| UNIPARTS INDIA | -11.7% |
8.8% |
6.8% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses