UNITED SPIRITS
|
UNITED SPIRITS Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹26,780 Cr | ₹26,018 Cr | ₹27,816 Cr | ₹310,618 Cr | ₹27,419 Cr |
| Sales | ₹26,640 Cr | ₹25,251 Cr | ₹27,449 Cr | ₹306,257 Cr | ₹27,079 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹140 Cr | ₹767 Cr | ₹367 Cr | ₹4,361 Cr | ₹339 Cr |
| Less: Excise Duty | ₹15,207 Cr | ₹14,697 Cr | ₹17,204 Cr | ₹213,494 Cr | ₹19,287 Cr |
| Net Sales | ₹11,573 Cr | ₹11,321 Cr | ₹10,612 Cr | ₹97,124 Cr | ₹8,131 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹90 Cr | ₹119 Cr | ₹-137 Cr | ₹-827 Cr | ₹133 Cr |
| Raw Material Consumed | ₹4,179 Cr | ₹3,937 Cr | ₹4,361 Cr | ₹35,196 Cr | ₹2,813 Cr |
| Opening Raw Materials | ₹390 Cr | ₹398 Cr | ₹293 Cr | ₹3,268 Cr | ₹148 Cr |
| Purchases Raw Materials | ₹3,490 Cr | ₹3,254 Cr | ₹3,602 Cr | ₹29,086 Cr | ₹2,642 Cr |
| Closing Raw Materials | ₹565 Cr | ₹390 Cr | ₹398 Cr | ₹2,931 Cr | ₹327 Cr |
| Other Direct Purchases / Brought in cost | ₹864 Cr | ₹675 Cr | ₹864 Cr | ₹5,773 Cr | ₹349 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹19 Cr | ₹18 Cr | ₹17 Cr | ₹182 Cr | ₹20 Cr |
| Electricity & Power | ₹19 Cr | ₹18 Cr | ₹17 Cr | ₹182 Cr | ₹20 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹609 Cr | ₹547 Cr | ₹610 Cr | ₹6,531 Cr | ₹556 Cr |
| Salaries, Wages & Bonus | ₹527 Cr | ₹440 Cr | ₹525 Cr | ₹5,580 Cr | ₹477 Cr |
| Contributions to EPF & Pension Funds | ₹21 Cr | ₹23 Cr | ₹10.00 Cr | ₹114 Cr | ₹13 Cr |
| Workmen and Staff Welfare Expenses | ₹38 Cr | ₹37 Cr | ₹36 Cr | ₹351 Cr | ₹37 Cr |
| Other Employees Cost | ₹23 Cr | ₹47 Cr | ₹39 Cr | ₹486 Cr | ₹30 Cr |
| Other Manufacturing Expenses | ₹2,284 Cr | ₹2,209 Cr | ₹2,056 Cr | ₹21,226 Cr | ₹1,789 Cr |
| Sub-contracted / Out sourced services | ₹79 Cr | ₹83 Cr | ₹91 Cr | ₹1,091 Cr | ₹112 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹65 Cr | ₹66 Cr | ₹71 Cr | ₹786 Cr | ₹84 Cr |
| Packing Material Consumed | ₹2,128 Cr | ₹1,992 Cr | ₹1,840 Cr | ₹18,546 Cr | ₹1,510 Cr |
| Other Mfg Exp | ₹12 Cr | ₹68 Cr | ₹54 Cr | ₹803 Cr | ₹83 Cr |
| General and Administration Expenses | ₹566 Cr | ₹746 Cr | ₹861 Cr | ₹7,022 Cr | ₹768 Cr |
| Rent , Rates & Taxes | ₹396 Cr | ₹357 Cr | ₹369 Cr | ₹2,977 Cr | ₹386 Cr |
| Insurance | - | ₹3.00 Cr | ₹19 Cr | ₹208 Cr | ₹20 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹111 Cr | ₹308 Cr | ₹316 Cr | ₹2,417 Cr | ₹209 Cr |
| Traveling and conveyance | ₹48 Cr | ₹60 Cr | ₹55 Cr | ₹348 Cr | ₹26 Cr |
| Other Administration | ₹11 Cr | ₹18 Cr | ₹102 Cr | ₹1,072 Cr | ₹128 Cr |
| Selling and Distribution Expenses | ₹1,554 Cr | ₹1,480 Cr | ₹1,373 Cr | ₹11,118 Cr | ₹912 Cr |
| Advertisement & Sales Promotion | ₹1,121 Cr | ₹1,048 Cr | ₹922 Cr | ₹6,949 Cr | ₹575 Cr |
| Sales Commissions & Incentives | - | ₹17 Cr | ₹13 Cr | ₹135 Cr | ₹8.70 Cr |
| Freight and Forwarding | ₹433 Cr | ₹415 Cr | ₹284 Cr | ₹2,764 Cr | ₹225 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | ₹154 Cr | ₹1,270 Cr | ₹103 Cr |
| Miscellaneous Expenses | ₹221 Cr | ₹264 Cr | ₹54 Cr | ₹724 Cr | ₹88 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | ₹41 Cr | ₹5.00 Cr | ₹158 Cr | ₹57 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹221 Cr | ₹223 Cr | ₹49 Cr | ₹566 Cr | ₹31 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹9,522 Cr | ₹9,320 Cr | ₹9,195 Cr | ₹81,172 Cr | ₹7,079 Cr |
| Operating Profit (Excl OI) | ₹2,051 Cr | ₹2,001 Cr | ₹1,417 Cr | ₹15,952 Cr | ₹1,053 Cr |
| Other Income | ₹334 Cr | ₹225 Cr | ₹73 Cr | ₹484 Cr | ₹40 Cr |
| Interest Received | ₹60 Cr | ₹130 Cr | ₹32 Cr | ₹61 Cr | ₹11 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹99 Cr | ₹12 Cr | ₹20 Cr | ₹123 Cr | ₹17 Cr |
| Profits on sale of Investments | ₹47 Cr | - | - | ₹6.00 Cr | - |
| Provision Written Back | ₹9.00 Cr | - | - | ₹263 Cr | ₹8.60 Cr |
| Foreign Exchange Gains | - | - | - | ₹4.00 Cr | ₹0.80 Cr |
| Others | ₹119 Cr | ₹83 Cr | ₹21 Cr | ₹27 Cr | ₹2.30 Cr |
| Operating Profit | ₹2,385 Cr | ₹2,226 Cr | ₹1,490 Cr | ₹16,436 Cr | ₹1,092 Cr |
| Interest | ₹89 Cr | ₹76 Cr | ₹104 Cr | ₹880 Cr | ₹188 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | ₹20 Cr | ₹381 Cr | ₹112 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹89 Cr | ₹76 Cr | ₹84 Cr | ₹499 Cr | ₹76 Cr |
| PBDT | ₹2,296 Cr | ₹2,150 Cr | ₹1,386 Cr | ₹15,556 Cr | ₹905 Cr |
| Depreciation | ₹274 Cr | ₹275 Cr | ₹282 Cr | ₹3,038 Cr | ₹299 Cr |
| Profit Before Taxation & Exceptional Items | ₹2,022 Cr | ₹1,875 Cr | ₹1,104 Cr | ₹12,518 Cr | ₹606 Cr |
| Exceptional Income / Expenses | ₹-65 Cr | ₹-17 Cr | ₹176 Cr | ₹-1,652 Cr | ₹-64 Cr |
| Profit Before Tax | ₹1,950 Cr | ₹1,857 Cr | ₹1,279 Cr | ₹10,866 Cr | ₹540 Cr |
| Provision for Tax | ₹505 Cr | ₹449 Cr | ₹153 Cr | ₹2,760 Cr | ₹178 Cr |
| Current Income Tax | ₹506 Cr | ₹450 Cr | ₹281 Cr | ₹2,593 Cr | ₹176 Cr |
| Deferred Tax | ₹10.00 Cr | ₹9.00 Cr | ₹-13 Cr | ₹414 Cr | ₹4.60 Cr |
| Other taxes | ₹-11 Cr | ₹-10.00 Cr | ₹-115 Cr | ₹-247 Cr | ₹-3.10 Cr |
| Profit After Tax | ₹1,445 Cr | ₹1,408 Cr | ₹1,126 Cr | ₹8,106 Cr | ₹362 Cr |
| Extra items | ₹137 Cr | - | - | - | - |
| Minority Interest | - | - | ₹11 Cr | ₹180 Cr | ₹22 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹1,582 Cr | ₹1,408 Cr | ₹1,137 Cr | ₹8,286 Cr | ₹384 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹814 Cr | ₹-308 Cr | ₹-1,354 Cr | ₹-21,954 Cr | ₹-2,584 Cr |
| Appropriations | ₹2,396 Cr | ₹1,100 Cr | ₹-217 Cr | ₹-13,668 Cr | ₹-2,200 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹310 Cr | ₹-5.00 Cr | ₹90 Cr | ₹-124 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 | ₹100,835.8 Cr | -1.7% | 9% | -0.7% | Stock Analytics | |
| RADICO KHAITAN | ₹54,252.1 Cr | -0.6% | 14.4% | 53.8% | Stock Analytics | |
| UNITED BREWERIES | ₹35,721.1 Cr | 1.9% | -0% | -33% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹17,430.1 Cr | -7.6% | -3.4% | 44% | Stock Analytics | |
| TILAKNAGAR INDUSTRIES | ₹11,042.3 Cr | 1.2% | 2.8% | 32.7% | Stock Analytics | |
| INDIA GLYCOLS | ₹7,386.0 Cr | 6.2% | 12% | 6.1% | Stock Analytics | |
UNITED SPIRITS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| UNITED SPIRITS | -1.7% |
9% |
-0.7% |
| SENSEX | -1.4% |
4.4% |
-7.6% |
You may also like the below Video Courses