UNITED BREWERIES
|
UNITED BREWERIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹18,380 Cr | ₹16,651 Cr | ₹13,124 Cr | ₹10,186 Cr | ₹14,651 Cr |
| Sales | ₹18,082 Cr | ₹16,441 Cr | ₹12,860 Cr | ₹9,985 Cr | ₹14,389 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹51 Cr | ₹41 Cr | ₹31 Cr | ₹16 Cr | ₹13 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹246 Cr | ₹169 Cr | ₹233 Cr | ₹185 Cr | ₹249 Cr |
| Less: Excise Duty | ₹10,257 Cr | ₹9,151 Cr | ₹7,285 Cr | ₹5,943 Cr | ₹8,142 Cr |
| Net Sales | ₹8,123 Cr | ₹7,500 Cr | ₹5,838 Cr | ₹4,243 Cr | ₹6,509 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-33 Cr | ₹-52 Cr | ₹23 Cr | ₹-9.50 Cr | ₹-9.89 Cr |
| Raw Material Consumed | ₹1,708 Cr | ₹1,678 Cr | ₹1,109 Cr | ₹749 Cr | ₹1,288 Cr |
| Opening Raw Materials | ₹470 Cr | ₹159 Cr | ₹255 Cr | ₹233 Cr | ₹264 Cr |
| Purchases Raw Materials | ₹1,419 Cr | ₹1,896 Cr | ₹818 Cr | ₹696 Cr | ₹1,062 Cr |
| Closing Raw Materials | ₹299 Cr | ₹470 Cr | ₹159 Cr | ₹255 Cr | ₹233 Cr |
| Other Direct Purchases / Brought in cost | ₹118 Cr | ₹92 Cr | ₹196 Cr | ₹74 Cr | ₹195 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹227 Cr | ₹228 Cr | ₹148 Cr | ₹118 Cr | ₹179 Cr |
| Electricity & Power | ₹227 Cr | ₹228 Cr | ₹148 Cr | ₹118 Cr | ₹179 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹647 Cr | ₹596 Cr | ₹523 Cr | ₹485 Cr | ₹504 Cr |
| Salaries, Wages & Bonus | ₹580 Cr | ₹528 Cr | ₹467 Cr | ₹424 Cr | ₹438 Cr |
| Contributions to EPF & Pension Funds | ₹19 Cr | ₹19 Cr | ₹18 Cr | ₹23 Cr | ₹23 Cr |
| Workmen and Staff Welfare Expenses | ₹42 Cr | ₹40 Cr | ₹29 Cr | ₹28 Cr | ₹33 Cr |
| Other Employees Cost | ₹7.32 Cr | ₹8.37 Cr | ₹8.60 Cr | ₹11 Cr | ₹9.89 Cr |
| Other Manufacturing Expenses | ₹3,267 Cr | ₹2,897 Cr | ₹1,975 Cr | ₹1,412 Cr | ₹2,078 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹107 Cr | ₹94 Cr | ₹68 Cr | ₹42 Cr | ₹70 Cr |
| Packing Material Consumed | ₹2,978 Cr | ₹2,639 Cr | ₹1,794 Cr | ₹1,290 Cr | ₹1,873 Cr |
| Other Mfg Exp | ₹182 Cr | ₹164 Cr | ₹113 Cr | ₹80 Cr | ₹135 Cr |
| General and Administration Expenses | ₹531 Cr | ₹469 Cr | ₹438 Cr | ₹332 Cr | ₹380 Cr |
| Rent , Rates & Taxes | ₹440 Cr | ₹389 Cr | ₹348 Cr | ₹268 Cr | ₹315 Cr |
| Insurance | ₹22 Cr | ₹22 Cr | ₹23 Cr | ₹22 Cr | ₹15 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹65 Cr | ₹54 Cr | ₹64 Cr | ₹39 Cr | ₹48 Cr |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹4.25 Cr | ₹4.47 Cr | ₹3.27 Cr | ₹2.28 Cr | ₹2.23 Cr |
| Selling and Distribution Expenses | ₹845 Cr | ₹884 Cr | ₹743 Cr | ₹606 Cr | ₹984 Cr |
| Advertisement & Sales Promotion | ₹340 Cr | ₹309 Cr | ₹276 Cr | ₹211 Cr | ₹367 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹400 Cr | ₹415 Cr | ₹302 Cr | ₹231 Cr | ₹372 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹105 Cr | ₹161 Cr | ₹165 Cr | ₹165 Cr | ₹245 Cr |
| Miscellaneous Expenses | ₹234 Cr | ₹184 Cr | ₹182 Cr | ₹170 Cr | ₹230 Cr |
| Bad debts /advances written off | ₹0.06 Cr | - | ₹3.01 Cr | ₹0.28 Cr | ₹0.68 Cr |
| Provision for doubtful debts | ₹16 Cr | ₹9.99 Cr | ₹23 Cr | ₹14 Cr | ₹35 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹4.22 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹218 Cr | ₹174 Cr | ₹156 Cr | ₹155 Cr | ₹190 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹7,426 Cr | ₹6,884 Cr | ₹5,142 Cr | ₹3,862 Cr | ₹5,633 Cr |
| Operating Profit (Excl OI) | ₹696 Cr | ₹616 Cr | ₹697 Cr | ₹381 Cr | ₹876 Cr |
| Other Income | ₹74 Cr | ₹49 Cr | ₹30 Cr | ₹50 Cr | ₹9.30 Cr |
| Interest Received | ₹45 Cr | ₹33 Cr | ₹15 Cr | ₹4.62 Cr | ₹2.41 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.37 Cr | ₹1.35 Cr | ₹0.08 Cr | ₹0.04 Cr | ₹0.12 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹7.80 Cr | ₹3.01 Cr | ₹6.96 Cr | ₹36 Cr | ₹2.74 Cr |
| Foreign Exchange Gains | ₹1.57 Cr | ₹3.28 Cr | ₹3.52 Cr | ₹3.56 Cr | - |
| Others | ₹19 Cr | ₹8.38 Cr | ₹3.95 Cr | ₹6.18 Cr | ₹4.03 Cr |
| Operating Profit | ₹770 Cr | ₹666 Cr | ₹726 Cr | ₹431 Cr | ₹885 Cr |
| Interest | ₹6.89 Cr | ₹4.64 Cr | ₹15 Cr | ₹23 Cr | ₹31 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.19 Cr | ₹0.21 Cr | ₹0.14 Cr | ₹0.23 Cr | ₹0.65 Cr |
| Other Interest | ₹6.70 Cr | ₹4.43 Cr | ₹15 Cr | ₹22 Cr | ₹30 Cr |
| PBDT | ₹763 Cr | ₹661 Cr | ₹712 Cr | ₹409 Cr | ₹854 Cr |
| Depreciation | ₹212 Cr | ₹211 Cr | ₹217 Cr | ₹232 Cr | ₹285 Cr |
| Profit Before Taxation & Exceptional Items | ₹551 Cr | ₹450 Cr | ₹494 Cr | ₹177 Cr | ₹569 Cr |
| Exceptional Income / Expenses | - | ₹-33 Cr | - | ₹-7.22 Cr | - |
| Profit Before Tax | ₹551 Cr | ₹417 Cr | ₹494 Cr | ₹169 Cr | ₹569 Cr |
| Provision for Tax | ₹140 Cr | ₹113 Cr | ₹128 Cr | ₹56 Cr | ₹141 Cr |
| Current Income Tax | ₹149 Cr | ₹120 Cr | ₹132 Cr | ₹68 Cr | ₹176 Cr |
| Deferred Tax | ₹-8.51 Cr | ₹-7.72 Cr | ₹-3.67 Cr | ₹-12 Cr | ₹-35 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹411 Cr | ₹305 Cr | ₹366 Cr | ₹114 Cr | ₹428 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.83 Cr | ₹-0.70 Cr | ₹-0.62 Cr | ₹-0.61 Cr | ₹-0.56 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹410 Cr | ₹304 Cr | ₹365 Cr | ₹113 Cr | ₹428 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹2,634 Cr | ₹2,605 Cr | ₹2,253 Cr | ₹2,202 Cr | ₹1,909 Cr |
| Appropriations | ₹3,044 Cr | ₹2,909 Cr | ₹2,618 Cr | ₹2,315 Cr | ₹2,336 Cr |
| General Reserves | ₹0.50 Cr | ₹0.50 Cr | ₹0.40 Cr | ₹11 Cr | ₹43 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹197 Cr | ₹274 Cr | ₹13 Cr | ₹51 Cr | ₹91 Cr |
| Equity Dividend % | ₹1,000.00 | ₹750.00 | ₹1,050.00 | ₹50.00 | ₹250.00 |
| Earnings Per Share | ₹15.51 | ₹11.50 | ₹13.82 | ₹4.28 | ₹16.18 |
| Adjusted EPS | ₹15.51 | ₹11.50 | ₹13.82 | ₹4.28 | ₹16.18 |
Compare Income Statement of peers of UNITED BREWERIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| UNITED BREWERIES | ₹47,206.0 Cr | -1.5% | 1.5% | -8.8% | Stock Analytics | |
| UNITED SPIRITS | ₹102,895.0 Cr | -2.5% | 5.8% | -2.5% | Stock Analytics | |
| RADICO KHAITAN | ₹43,863.6 Cr | 2.4% | 9.7% | 36.3% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹17,277.7 Cr | -8.2% | 13.3% | 87.5% | Stock Analytics | |
| TILAKNAGAR INDUSTRIES | ₹10,600.2 Cr | 1% | 11.1% | 46.3% | Stock Analytics | |
| PICCADILY AGRO INDUSTRIES | ₹6,347.7 Cr | -6.7% | -4.2% | -8.3% | Stock Analytics | |
UNITED BREWERIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| UNITED BREWERIES | -1.5% |
1.5% |
-8.8% |
| SENSEX | -0.1% |
2.6% |
6.5% |
You may also like the below Video Courses