UNITED VAN DER HORST
|
UNITED VAN DER HORST Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹30 Cr | ₹23 Cr | ₹17 Cr | ₹12 Cr | ₹8.99 Cr |
| Sales | ₹11 Cr | ₹9.94 Cr | ₹6.75 Cr | ₹4.61 Cr | ₹4.14 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹19 Cr | ₹13 Cr | ₹9.98 Cr | ₹6.99 Cr | ₹4.85 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.04 Cr | ₹0.11 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.01 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹30 Cr | ₹23 Cr | ₹17 Cr | ₹12 Cr | ₹8.99 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.59 Cr | ₹-1.22 Cr | ₹-1.52 Cr | ₹-0.07 Cr | ₹-0.05 Cr |
| Raw Material Consumed | ₹8.16 Cr | ₹8.66 Cr | ₹6.21 Cr | ₹4.25 Cr | ₹2.70 Cr |
| Opening Raw Materials | ₹2.30 Cr | ₹2.50 Cr | ₹2.35 Cr | ₹1.81 Cr | ₹0.79 Cr |
| Purchases Raw Materials | ₹9.52 Cr | ₹8.46 Cr | ₹6.36 Cr | ₹4.79 Cr | ₹3.72 Cr |
| Closing Raw Materials | ₹3.66 Cr | ₹2.30 Cr | ₹2.50 Cr | ₹2.35 Cr | ₹1.81 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | - | - | - | - | - |
| Electricity & Power | - | - | - | - | - |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹1.52 Cr | ₹1.06 Cr | ₹1.05 Cr | ₹0.84 Cr | ₹0.78 Cr |
| Salaries, Wages & Bonus | ₹1.37 Cr | ₹0.94 Cr | ₹0.92 Cr | ₹0.77 Cr | ₹0.70 Cr |
| Contributions to EPF & Pension Funds | ₹0.07 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Workmen and Staff Welfare Expenses | - | - | - | - | - |
| Other Employees Cost | ₹0.08 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.02 Cr | ₹0.03 Cr |
| Other Manufacturing Expenses | ₹5.35 Cr | ₹4.81 Cr | ₹3.31 Cr | ₹1.96 Cr | ₹1.13 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹5.35 Cr | ₹4.81 Cr | ₹3.29 Cr | ₹1.95 Cr | ₹1.12 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | - | - | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr |
| General and Administration Expenses | ₹1.96 Cr | ₹1.55 Cr | ₹0.88 Cr | ₹1.28 Cr | ₹1.06 Cr |
| Rent , Rates & Taxes | ₹0.76 Cr | - | - | ₹0.00 Cr | ₹0.00 Cr |
| Insurance | - | - | - | - | - |
| Printing and stationery | - | - | ₹0.03 Cr | ₹0.08 Cr | ₹0.02 Cr |
| Professional and legal fees | ₹0.32 Cr | ₹0.69 Cr | ₹0.47 Cr | ₹0.65 Cr | ₹0.70 Cr |
| Traveling and conveyance | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.08 Cr |
| Other Administration | ₹0.84 Cr | ₹0.81 Cr | ₹0.33 Cr | ₹0.50 Cr | ₹0.26 Cr |
| Selling and Distribution Expenses | ₹0.95 Cr | ₹0.88 Cr | ₹0.59 Cr | ₹0.46 Cr | ₹0.23 Cr |
| Advertisement & Sales Promotion | - | - | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹0.74 Cr | ₹0.65 Cr | ₹0.37 Cr | ₹0.27 Cr | ₹0.19 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.22 Cr | ₹0.23 Cr | ₹0.20 Cr | ₹0.17 Cr | ₹0.03 Cr |
| Miscellaneous Expenses | ₹0.81 Cr | ₹0.01 Cr | ₹0.41 Cr | ₹0.29 Cr | ₹0.16 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.13 Cr | - | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.01 Cr | - | - | ₹0.00 Cr |
| Losson foreign exchange fluctuations | ₹0.00 Cr | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.68 Cr | - | ₹0.41 Cr | ₹0.29 Cr | ₹0.15 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹19 Cr | ₹16 Cr | ₹11 Cr | ₹9.01 Cr | ₹6.00 Cr |
| Operating Profit (Excl OI) | ₹11 Cr | ₹7.14 Cr | ₹5.84 Cr | ₹2.63 Cr | ₹2.99 Cr |
| Other Income | ₹0.62 Cr | ₹0.47 Cr | ₹0.52 Cr | ₹0.68 Cr | ₹0.41 Cr |
| Interest Received | ₹0.03 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.17 Cr | ₹0.19 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.10 Cr | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.50 Cr | ₹0.46 Cr | ₹0.51 Cr | ₹0.51 Cr | ₹0.22 Cr |
| Operating Profit | ₹11 Cr | ₹7.61 Cr | ₹6.36 Cr | ₹3.31 Cr | ₹3.40 Cr |
| Interest | ₹2.84 Cr | ₹2.97 Cr | ₹1.86 Cr | ₹1.40 Cr | ₹1.34 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹2.64 Cr | ₹2.75 Cr | ₹1.79 Cr | ₹0.84 Cr | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.15 Cr | ₹0.17 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹0.00 Cr |
| Other Interest | ₹0.05 Cr | ₹0.05 Cr | ₹0.00 Cr | ₹0.54 Cr | ₹1.34 Cr |
| PBDT | ₹8.49 Cr | ₹4.64 Cr | ₹4.50 Cr | ₹1.91 Cr | ₹2.06 Cr |
| Depreciation | ₹2.63 Cr | ₹2.10 Cr | ₹1.42 Cr | ₹1.00 Cr | ₹0.88 Cr |
| Profit Before Taxation & Exceptional Items | ₹5.87 Cr | ₹2.53 Cr | ₹3.08 Cr | ₹0.92 Cr | ₹1.19 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹5.87 Cr | ₹2.53 Cr | ₹3.08 Cr | ₹0.92 Cr | ₹1.19 Cr |
| Provision for Tax | ₹1.51 Cr | ₹0.70 Cr | ₹0.74 Cr | ₹-0.83 Cr | ₹0.82 Cr |
| Current Income Tax | ₹1.19 Cr | ₹0.06 Cr | - | - | - |
| Deferred Tax | ₹0.24 Cr | ₹0.64 Cr | ₹0.74 Cr | ₹-0.83 Cr | ₹0.82 Cr |
| Other taxes | ₹0.08 Cr | - | - | - | - |
| Profit After Tax | ₹4.36 Cr | ₹1.84 Cr | ₹2.34 Cr | ₹1.75 Cr | ₹0.36 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹29 Cr | ₹28 Cr | ₹25 Cr | ₹24 Cr | ₹23 Cr |
| Appropriations | ₹33 Cr | ₹30 Cr | ₹28 Cr | ₹25 Cr | ₹24 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.69 Cr | - | - | - | - |
| Equity Dividend % | ₹30.00 | ₹20.00 | - | - | - |
| Earnings Per Share | ₹3.16 | ₹1.49 | ₹4.18 | ₹3.13 | ₹0.75 |
| Adjusted EPS | ₹3.16 | ₹1.49 | ₹2.09 | ₹1.56 | ₹0.38 |
Compare Income Statement of peers of UNITED VAN DER HORST
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| UNITED VAN DER HORST | ₹228.0 Cr | -14.1% | -18.2% | 78.8% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹100,701.0 Cr | 2.9% | 24.3% | 29.9% | Stock Analytics | |
| THERMAX | ₹34,802.6 Cr | -3.4% | -7.1% | -40% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹22,219.2 Cr | 3% | 5.8% | -6.5% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,380.4 Cr | 2.2% | 4.9% | -16.3% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹13,898.5 Cr | 0.8% | -11.3% | -10.2% | Stock Analytics | |
UNITED VAN DER HORST Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| UNITED VAN DER HORST | -14.1% |
-18.2% |
78.8% |
| SENSEX | 0.9% |
2.1% |
8.3% |
You may also like the below Video Courses