UNIVERSAL CABLES
|
UNIVERSAL CABLES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,021 Cr | ₹2,202 Cr | ₹1,814 Cr | ₹1,281 Cr | ₹1,569 Cr |
| Sales | ₹1,877 Cr | ₹2,100 Cr | ₹1,732 Cr | ₹1,185 Cr | ₹1,444 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹125 Cr | ₹86 Cr | ₹66 Cr | ₹79 Cr | ₹115 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹16 Cr | ₹10 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,021 Cr | ₹2,202 Cr | ₹1,814 Cr | ₹1,281 Cr | ₹1,569 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-19 Cr | ₹5.38 Cr | ₹-13 Cr | ₹1.12 Cr | ₹-2.60 Cr |
| Raw Material Consumed | ₹1,491 Cr | ₹1,668 Cr | ₹1,412 Cr | ₹937 Cr | ₹1,100 Cr |
| Opening Raw Materials | ₹110 Cr | ₹126 Cr | ₹89 Cr | ₹91 Cr | ₹102 Cr |
| Purchases Raw Materials | ₹1,416 Cr | ₹1,586 Cr | ₹1,398 Cr | ₹882 Cr | ₹1,027 Cr |
| Closing Raw Materials | ₹95 Cr | ₹110 Cr | ₹126 Cr | ₹99 Cr | ₹102 Cr |
| Other Direct Purchases / Brought in cost | ₹60 Cr | ₹67 Cr | ₹51 Cr | ₹62 Cr | ₹74 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹27 Cr | ₹25 Cr | ₹21 Cr | ₹20 Cr | ₹23 Cr |
| Electricity & Power | ₹27 Cr | ₹25 Cr | ₹21 Cr | ₹20 Cr | ₹23 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹95 Cr | ₹87 Cr | ₹80 Cr | ₹69 Cr | ₹70 Cr |
| Salaries, Wages & Bonus | ₹87 Cr | ₹78 Cr | ₹70 Cr | ₹61 Cr | ₹60 Cr |
| Contributions to EPF & Pension Funds | ₹4.82 Cr | ₹5.50 Cr | ₹5.50 Cr | ₹5.08 Cr | ₹5.16 Cr |
| Workmen and Staff Welfare Expenses | ₹3.83 Cr | ₹3.80 Cr | ₹3.71 Cr | ₹3.42 Cr | ₹4.82 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹220 Cr | ₹178 Cr | ₹153 Cr | ₹137 Cr | ₹179 Cr |
| Sub-contracted / Out sourced services | ₹115 Cr | ₹70 Cr | ₹62 Cr | ₹69 Cr | ₹86 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹7.15 Cr | ₹9.11 Cr | ₹6.08 Cr | ₹4.72 Cr | ₹12 Cr |
| Packing Material Consumed | ₹46 Cr | ₹46 Cr | ₹39 Cr | ₹29 Cr | ₹38 Cr |
| Other Mfg Exp | ₹52 Cr | ₹52 Cr | ₹46 Cr | ₹34 Cr | ₹43 Cr |
| General and Administration Expenses | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹9.81 Cr | ₹10 Cr |
| Rent , Rates & Taxes | ₹7.58 Cr | ₹7.99 Cr | ₹5.79 Cr | ₹6.38 Cr | ₹7.93 Cr |
| Insurance | ₹3.84 Cr | ₹4.14 Cr | ₹4.22 Cr | ₹2.93 Cr | ₹1.95 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹1.06 Cr | ₹1.09 Cr | ₹0.65 Cr | ₹0.49 Cr | ₹0.51 Cr |
| Selling and Distribution Expenses | ₹12 Cr | ₹17 Cr | ₹10 Cr | ₹5.21 Cr | ₹6.35 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹12 Cr | ₹17 Cr | ₹10 Cr | ₹4.81 Cr | ₹5.16 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.44 Cr | ₹0.20 Cr | ₹0.41 Cr | ₹0.41 Cr | ₹1.19 Cr |
| Miscellaneous Expenses | ₹21 Cr | ₹23 Cr | ₹16 Cr | ₹12 Cr | ₹17 Cr |
| Bad debts /advances written off | ₹0.44 Cr | ₹0.96 Cr | ₹0.24 Cr | ₹0.06 Cr | ₹0.43 Cr |
| Provision for doubtful debts | ₹0.50 Cr | ₹0.78 Cr | ₹1.00 Cr | - | ₹2.52 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.02 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹20 Cr | ₹21 Cr | ₹15 Cr | ₹12 Cr | ₹14 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,859 Cr | ₹2,017 Cr | ₹1,691 Cr | ₹1,190 Cr | ₹1,403 Cr |
| Operating Profit (Excl OI) | ₹162 Cr | ₹185 Cr | ₹123 Cr | ₹91 Cr | ₹166 Cr |
| Other Income | ₹24 Cr | ₹18 Cr | ₹19 Cr | ₹13 Cr | ₹15 Cr |
| Interest Received | ₹0.66 Cr | ₹0.32 Cr | ₹1.72 Cr | ₹0.65 Cr | ₹0.76 Cr |
| Dividend Received | ₹8.53 Cr | ₹4.34 Cr | ₹4.15 Cr | ₹3.91 Cr | ₹5.94 Cr |
| Profit on sale of Fixed Assets | ₹0.54 Cr | ₹0.02 Cr | - | ₹0.25 Cr | ₹0.64 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹2.33 Cr | - | ₹4.25 Cr | - | - |
| Foreign Exchange Gains | ₹4.54 Cr | ₹5.85 Cr | ₹2.83 Cr | ₹2.44 Cr | ₹1.28 Cr |
| Others | ₹7.01 Cr | ₹7.09 Cr | ₹6.55 Cr | ₹6.23 Cr | ₹6.30 Cr |
| Operating Profit | ₹185 Cr | ₹203 Cr | ₹142 Cr | ₹104 Cr | ₹181 Cr |
| Interest | ₹91 Cr | ₹97 Cr | ₹78 Cr | ₹63 Cr | ₹77 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹8.54 Cr | ₹11 Cr | ₹14 Cr | ₹7.17 Cr | ₹9.60 Cr |
| Other Interest | ₹83 Cr | ₹86 Cr | ₹64 Cr | ₹56 Cr | ₹68 Cr |
| PBDT | ₹94 Cr | ₹106 Cr | ₹65 Cr | ₹41 Cr | ₹104 Cr |
| Depreciation | ₹24 Cr | ₹22 Cr | ₹24 Cr | ₹26 Cr | ₹23 Cr |
| Profit Before Taxation & Exceptional Items | ₹70 Cr | ₹83 Cr | ₹40 Cr | ₹15 Cr | ₹81 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹144 Cr | ₹152 Cr | ₹99 Cr | ₹90 Cr | ₹147 Cr |
| Provision for Tax | ₹36 Cr | ₹33 Cr | ₹24 Cr | ₹22 Cr | ₹57 Cr |
| Current Income Tax | ₹17 Cr | ₹21 Cr | ₹10 Cr | ₹3.23 Cr | ₹20 Cr |
| Deferred Tax | ₹19 Cr | ₹12 Cr | ₹13 Cr | ₹19 Cr | ₹34 Cr |
| Other taxes | ₹0.07 Cr | ₹-0.32 Cr | ₹0.23 Cr | ₹-0.25 Cr | ₹2.84 Cr |
| Profit After Tax | ₹108 Cr | ₹118 Cr | ₹75 Cr | ₹67 Cr | ₹90 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹108 Cr | ₹118 Cr | ₹75 Cr | ₹67 Cr | ₹90 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹886 Cr | ₹773 Cr | ₹701 Cr | ₹641 Cr | ₹558 Cr |
| Appropriations | ₹994 Cr | ₹891 Cr | ₹776 Cr | ₹708 Cr | ₹648 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹9.67 Cr | ₹4.84 Cr | ₹3.38 Cr | ₹7.38 Cr | ₹7.15 Cr |
| Equity Dividend % | ₹30.00 | ₹30.00 | ₹15.00 | ₹10.00 | ₹20.00 |
| Earnings Per Share | ₹31.19 | ₹34.05 | ₹21.60 | ₹19.38 | ₹25.96 |
| Adjusted EPS | ₹31.19 | ₹34.05 | ₹21.60 | ₹19.38 | ₹25.96 |
Compare Income Statement of peers of UNIVERSAL CABLES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| UNIVERSAL CABLES | ₹2,551.5 Cr | 4.6% | 4.1% | 10.9% | Stock Analytics | |
| POLYCAB INDIA | ₹115,989.0 Cr | 0.5% | 5.7% | 23.3% | Stock Analytics | |
| KEI INDUSTRIES | ₹38,506.5 Cr | -1.4% | -0.9% | 7.2% | Stock Analytics | |
| RR KABEL | ₹15,953.8 Cr | 6.2% | 11.8% | -3% | Stock Analytics | |
| FINOLEX CABLES | ₹12,016.4 Cr | -1.1% | -3.9% | -34.6% | Stock Analytics | |
| STERLITE TECHNOLOGIES | ₹5,731.8 Cr | -1.7% | 3.7% | 4.1% | Stock Analytics | |
UNIVERSAL CABLES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| UNIVERSAL CABLES | 4.6% |
4.1% |
10.9% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses