UNITED SPIRITS
|
UNITED SPIRITS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹27,276 Cr | ₹26,018 Cr | ₹27,816 Cr | ₹31,062 Cr | ₹27,419 Cr |
Sales | ₹26,640 Cr | ₹25,251 Cr | ₹27,449 Cr | ₹30,626 Cr | ₹27,079 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹636 Cr | ₹767 Cr | ₹367 Cr | ₹436 Cr | ₹339 Cr |
Less: Excise Duty | ₹15,207 Cr | ₹14,697 Cr | ₹17,204 Cr | ₹21,349 Cr | ₹19,287 Cr |
Net Sales | ₹12,069 Cr | ₹11,321 Cr | ₹10,612 Cr | ₹9,712 Cr | ₹8,131 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹90 Cr | ₹119 Cr | ₹-137 Cr | ₹-83 Cr | ₹133 Cr |
Raw Material Consumed | ₹4,179 Cr | ₹3,937 Cr | ₹4,361 Cr | ₹3,520 Cr | ₹2,813 Cr |
Opening Raw Materials | ₹390 Cr | ₹398 Cr | ₹293 Cr | ₹327 Cr | ₹148 Cr |
Purchases Raw Materials | ₹3,490 Cr | ₹3,254 Cr | ₹3,602 Cr | ₹2,909 Cr | ₹2,642 Cr |
Closing Raw Materials | ₹565 Cr | ₹390 Cr | ₹398 Cr | ₹293 Cr | ₹327 Cr |
Other Direct Purchases / Brought in cost | ₹864 Cr | ₹675 Cr | ₹864 Cr | ₹577 Cr | ₹349 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹19 Cr | ₹18 Cr | ₹17 Cr | ₹18 Cr | ₹20 Cr |
Electricity & Power | ₹19 Cr | ₹18 Cr | ₹17 Cr | ₹18 Cr | ₹20 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹609 Cr | ₹547 Cr | ₹610 Cr | ₹653 Cr | ₹556 Cr |
Salaries, Wages & Bonus | ₹527 Cr | ₹440 Cr | ₹525 Cr | ₹558 Cr | ₹477 Cr |
Contributions to EPF & Pension Funds | ₹21 Cr | ₹23 Cr | ₹10.00 Cr | ₹11 Cr | ₹13 Cr |
Workmen and Staff Welfare Expenses | ₹38 Cr | ₹37 Cr | ₹36 Cr | ₹35 Cr | ₹37 Cr |
Other Employees Cost | ₹23 Cr | ₹47 Cr | ₹39 Cr | ₹49 Cr | ₹30 Cr |
Other Manufacturing Expenses | ₹2,323 Cr | ₹2,209 Cr | ₹2,056 Cr | ₹2,123 Cr | ₹1,789 Cr |
Sub-contracted / Out sourced services | ₹79 Cr | ₹83 Cr | ₹91 Cr | ₹109 Cr | ₹112 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹65 Cr | ₹66 Cr | ₹71 Cr | ₹79 Cr | ₹84 Cr |
Packing Material Consumed | ₹2,128 Cr | ₹1,992 Cr | ₹1,840 Cr | ₹1,855 Cr | ₹1,510 Cr |
Other Mfg Exp | ₹51 Cr | ₹68 Cr | ₹54 Cr | ₹80 Cr | ₹83 Cr |
General and Administration Expenses | ₹812 Cr | ₹746 Cr | ₹861 Cr | ₹702 Cr | ₹768 Cr |
Rent , Rates & Taxes | ₹402 Cr | ₹357 Cr | ₹369 Cr | ₹298 Cr | ₹386 Cr |
Insurance | ₹4.00 Cr | ₹3.00 Cr | ₹19 Cr | ₹21 Cr | ₹20 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹323 Cr | ₹308 Cr | ₹316 Cr | ₹242 Cr | ₹209 Cr |
Traveling and conveyance | ₹63 Cr | ₹60 Cr | ₹55 Cr | ₹35 Cr | ₹26 Cr |
Other Administration | ₹20 Cr | ₹18 Cr | ₹102 Cr | ₹107 Cr | ₹128 Cr |
Selling and Distribution Expenses | ₹1,577 Cr | ₹1,480 Cr | ₹1,373 Cr | ₹1,112 Cr | ₹912 Cr |
Advertisement & Sales Promotion | ₹1,130 Cr | ₹1,048 Cr | ₹922 Cr | ₹695 Cr | ₹575 Cr |
Sales Commissions & Incentives | ₹14 Cr | ₹17 Cr | ₹13 Cr | ₹14 Cr | ₹8.70 Cr |
Freight and Forwarding | ₹433 Cr | ₹415 Cr | ₹284 Cr | ₹276 Cr | ₹225 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | ₹154 Cr | ₹127 Cr | ₹103 Cr |
Miscellaneous Expenses | ₹226 Cr | ₹264 Cr | ₹54 Cr | ₹72 Cr | ₹88 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | ₹41 Cr | ₹5.00 Cr | ₹16 Cr | ₹57 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹226 Cr | ₹223 Cr | ₹49 Cr | ₹57 Cr | ₹31 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹9,835 Cr | ₹9,320 Cr | ₹9,195 Cr | ₹8,117 Cr | ₹7,079 Cr |
Operating Profit (Excl OI) | ₹2,234 Cr | ₹2,001 Cr | ₹1,417 Cr | ₹1,595 Cr | ₹1,053 Cr |
Other Income | ₹345 Cr | ₹225 Cr | ₹73 Cr | ₹48 Cr | ₹40 Cr |
Interest Received | ₹108 Cr | ₹130 Cr | ₹32 Cr | ₹6.10 Cr | ₹11 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹99 Cr | ₹12 Cr | ₹20 Cr | ₹12 Cr | ₹17 Cr |
Profits on sale of Investments | - | - | - | ₹0.60 Cr | - |
Provision Written Back | ₹9.00 Cr | - | - | ₹26 Cr | ₹8.60 Cr |
Foreign Exchange Gains | - | - | - | ₹0.40 Cr | ₹0.80 Cr |
Others | ₹129 Cr | ₹83 Cr | ₹21 Cr | ₹2.70 Cr | ₹2.30 Cr |
Operating Profit | ₹2,579 Cr | ₹2,226 Cr | ₹1,490 Cr | ₹1,644 Cr | ₹1,092 Cr |
Interest | ₹89 Cr | ₹76 Cr | ₹104 Cr | ₹88 Cr | ₹188 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | ₹20 Cr | ₹38 Cr | ₹112 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹89 Cr | ₹76 Cr | ₹84 Cr | ₹50 Cr | ₹76 Cr |
PBDT | ₹2,490 Cr | ₹2,150 Cr | ₹1,386 Cr | ₹1,556 Cr | ₹905 Cr |
Depreciation | ₹283 Cr | ₹275 Cr | ₹282 Cr | ₹304 Cr | ₹299 Cr |
Profit Before Taxation & Exceptional Items | ₹2,207 Cr | ₹1,875 Cr | ₹1,104 Cr | ₹1,252 Cr | ₹606 Cr |
Exceptional Income / Expenses | ₹-65 Cr | ₹-17 Cr | ₹176 Cr | ₹-165 Cr | ₹-64 Cr |
Profit Before Tax | ₹2,135 Cr | ₹1,857 Cr | ₹1,279 Cr | ₹1,087 Cr | ₹540 Cr |
Provision for Tax | ₹553 Cr | ₹449 Cr | ₹153 Cr | ₹276 Cr | ₹178 Cr |
Current Income Tax | ₹555 Cr | ₹450 Cr | ₹281 Cr | ₹259 Cr | ₹176 Cr |
Deferred Tax | ₹9.00 Cr | ₹9.00 Cr | ₹-13 Cr | ₹41 Cr | ₹4.60 Cr |
Other taxes | ₹-11 Cr | ₹-10.00 Cr | ₹-115 Cr | ₹-25 Cr | ₹-3.10 Cr |
Profit After Tax | ₹1,582 Cr | ₹1,408 Cr | ₹1,126 Cr | ₹811 Cr | ₹362 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | ₹11 Cr | ₹18 Cr | ₹22 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,582 Cr | ₹1,408 Cr | ₹1,137 Cr | ₹829 Cr | ₹384 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹814 Cr | ₹-308 Cr | ₹-1,354 Cr | ₹-2,195 Cr | ₹-2,584 Cr |
Appropriations | ₹2,396 Cr | ₹1,100 Cr | ₹-217 Cr | ₹-1,367 Cr | ₹-2,200 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹310 Cr | ₹-5.00 Cr | ₹90 Cr | ₹-12 Cr | ₹-5.00 Cr |
Equity Dividend % | ₹600.00 | ₹450.00 | - | - | - |
Earnings Per Share | ₹21.82 | ₹19.42 | ₹15.68 | ₹11.41 | ₹5.28 |
Adjusted EPS | ₹21.82 | ₹19.42 | ₹15.68 | ₹11.41 | ₹5.28 |
Compare Income Statement of peers of UNITED SPIRITS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
UNITED SPIRITS | ₹96,711.5 Cr | 1.7% | -0.9% | -6.7% | Stock Analytics | |
UNITED BREWERIES | ₹49,541.6 Cr | -1.5% | -7.1% | -5.9% | Stock Analytics | |
RADICO KHAITAN | ₹38,664.3 Cr | 1.1% | 4.6% | 67.8% | Stock Analytics | |
ALLIED BLENDERS AND DISTILLERS | ₹14,593.9 Cr | 5.1% | 10.1% | 69.2% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹9,471.7 Cr | -5% | 3.3% | 100.7% | Stock Analytics | |
PICCADILY AGRO INDUSTRIES | ₹5,664.1 Cr | -1.4% | -1.8% | -18.7% | Stock Analytics |
UNITED SPIRITS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
UNITED SPIRITS | 1.7% |
-0.9% |
-6.7% |
SENSEX | 0.9% |
-1.1% |
0.6% |
You may also like the below Video Courses