UNO MINDA
|
UNO MINDA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹14,059 Cr | ₹11,269 Cr | ₹8,338 Cr | ₹6,374 Cr | ₹6,222 Cr |
| Sales | ₹13,664 Cr | ₹10,884 Cr | ₹8,018 Cr | ₹6,066 Cr | ₹6,007 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹275 Cr | ₹232 Cr | ₹229 Cr | ₹218 Cr | ₹146 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹121 Cr | ₹152 Cr | ₹92 Cr | ₹90 Cr | ₹69 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹14,031 Cr | ₹11,236 Cr | ₹8,313 Cr | ₹6,374 Cr | ₹6,222 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-97 Cr | ₹-221 Cr | ₹-81 Cr | ₹-66 Cr | ₹-18 Cr |
| Raw Material Consumed | ₹9,161 Cr | ₹7,446 Cr | ₹5,353 Cr | ₹3,985 Cr | ₹3,828 Cr |
| Opening Raw Materials | ₹589 Cr | ₹544 Cr | ₹358 Cr | ₹281 Cr | ₹297 Cr |
| Purchases Raw Materials | ₹8,332 Cr | ₹6,477 Cr | ₹4,534 Cr | ₹3,534 Cr | ₹3,201 Cr |
| Closing Raw Materials | ₹750 Cr | ₹589 Cr | ₹544 Cr | ₹358 Cr | ₹283 Cr |
| Other Direct Purchases / Brought in cost | ₹990 Cr | ₹1,015 Cr | ₹1,005 Cr | ₹529 Cr | ₹613 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹381 Cr | ₹332 Cr | ₹209 Cr | ₹150 Cr | ₹148 Cr |
| Electricity & Power | ₹381 Cr | ₹332 Cr | ₹209 Cr | ₹150 Cr | ₹148 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹1,779 Cr | ₹1,460 Cr | ₹1,207 Cr | ₹982 Cr | ₹944 Cr |
| Salaries, Wages & Bonus | ₹1,531 Cr | ₹1,253 Cr | ₹1,013 Cr | ₹850 Cr | ₹818 Cr |
| Contributions to EPF & Pension Funds | ₹120 Cr | ₹105 Cr | ₹86 Cr | ₹66 Cr | ₹72 Cr |
| Workmen and Staff Welfare Expenses | ₹86 Cr | ₹68 Cr | ₹60 Cr | ₹49 Cr | ₹52 Cr |
| Other Employees Cost | ₹42 Cr | ₹35 Cr | ₹48 Cr | ₹17 Cr | ₹1.20 Cr |
| Other Manufacturing Expenses | ₹538 Cr | ₹460 Cr | ₹343 Cr | ₹254 Cr | ₹258 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹98 Cr | ₹93 Cr | ₹85 Cr | ₹56 Cr | ₹61 Cr |
| Repairs and Maintenance | ₹117 Cr | ₹95 Cr | ₹73 Cr | ₹67 Cr | ₹69 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹323 Cr | ₹272 Cr | ₹186 Cr | ₹131 Cr | ₹127 Cr |
| General and Administration Expenses | ₹300 Cr | ₹221 Cr | ₹165 Cr | ₹114 Cr | ₹149 Cr |
| Rent , Rates & Taxes | ₹40 Cr | ₹41 Cr | ₹35 Cr | ₹26 Cr | ₹33 Cr |
| Insurance | ₹25 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr |
| Printing and stationery | ₹4.90 Cr | ₹3.95 Cr | ₹3.62 Cr | ₹3.96 Cr | ₹4.71 Cr |
| Professional and legal fees | ₹97 Cr | ₹61 Cr | ₹38 Cr | ₹23 Cr | ₹33 Cr |
| Traveling and conveyance | ₹108 Cr | ₹85 Cr | ₹63 Cr | ₹38 Cr | ₹60 Cr |
| Other Administration | ₹25 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹6.90 Cr |
| Selling and Distribution Expenses | ₹277 Cr | ₹213 Cr | ₹157 Cr | ₹146 Cr | ₹126 Cr |
| Advertisement & Sales Promotion | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹196 Cr | ₹174 Cr | ₹127 Cr | ₹118 Cr | ₹99 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹65 Cr | ₹25 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr |
| Miscellaneous Expenses | ₹107 Cr | ₹84 Cr | ₹74 Cr | ₹84 Cr | ₹115 Cr |
| Bad debts /advances written off | ₹0.16 Cr | ₹0.21 Cr | ₹0.26 Cr | - | - |
| Provision for doubtful debts | ₹15 Cr | - | ₹3.19 Cr | ₹4.73 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹7.15 Cr | ₹6.60 Cr | ₹5.00 Cr | ₹38 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹92 Cr | ₹76 Cr | ₹64 Cr | ₹74 Cr | ₹77 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹12,446 Cr | ₹9,995 Cr | ₹7,428 Cr | ₹5,649 Cr | ₹5,550 Cr |
| Operating Profit (Excl OI) | ₹1,585 Cr | ₹1,242 Cr | ₹885 Cr | ₹725 Cr | ₹672 Cr |
| Other Income | ₹34 Cr | ₹49 Cr | ₹63 Cr | ₹47 Cr | ₹40 Cr |
| Interest Received | ₹4.66 Cr | ₹12 Cr | ₹4.96 Cr | ₹5.85 Cr | ₹9.60 Cr |
| Dividend Received | - | - | - | - | ₹0.07 Cr |
| Profit on sale of Fixed Assets | ₹1.69 Cr | ₹4.50 Cr | ₹8.26 Cr | ₹2.50 Cr | ₹7.87 Cr |
| Profits on sale of Investments | ₹0.40 Cr | ₹0.50 Cr | ₹2.95 Cr | ₹4.30 Cr | - |
| Provision Written Back | ₹1.64 Cr | ₹4.36 Cr | ₹6.40 Cr | ₹3.21 Cr | ₹1.40 Cr |
| Foreign Exchange Gains | ₹12 Cr | - | - | ₹19 Cr | ₹6.17 Cr |
| Others | ₹13 Cr | ₹28 Cr | ₹40 Cr | ₹12 Cr | ₹15 Cr |
| Operating Profit | ₹1,619 Cr | ₹1,291 Cr | ₹948 Cr | ₹772 Cr | ₹712 Cr |
| Interest | ₹113 Cr | ₹70 Cr | ₹62 Cr | ₹74 Cr | ₹94 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹91 Cr | ₹49 Cr | ₹36 Cr | ₹61 Cr | ₹81 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹11 Cr | ₹10 Cr | ₹12 Cr | ₹4.44 Cr | ₹5.63 Cr |
| Other Interest | ₹11 Cr | ₹9.80 Cr | ₹14 Cr | ₹7.96 Cr | ₹7.64 Cr |
| PBDT | ₹1,506 Cr | ₹1,221 Cr | ₹886 Cr | ₹698 Cr | ₹618 Cr |
| Depreciation | ₹526 Cr | ₹430 Cr | ₹392 Cr | ₹375 Cr | ₹340 Cr |
| Profit Before Taxation & Exceptional Items | ₹980 Cr | ₹791 Cr | ₹494 Cr | ₹323 Cr | ₹278 Cr |
| Exceptional Income / Expenses | ₹27 Cr | - | - | ₹1.73 Cr | ₹-34 Cr |
| Profit Before Tax | ₹1,192 Cr | ₹891 Cr | ₹559 Cr | ₹325 Cr | ₹244 Cr |
| Provision for Tax | ₹267 Cr | ₹191 Cr | ₹147 Cr | ₹101 Cr | ₹69 Cr |
| Current Income Tax | ₹292 Cr | ₹226 Cr | ₹161 Cr | ₹98 Cr | ₹94 Cr |
| Deferred Tax | ₹-21 Cr | ₹-28 Cr | ₹-12 Cr | ₹2.24 Cr | ₹-25 Cr |
| Other taxes | ₹-4.64 Cr | ₹-7.14 Cr | ₹-1.84 Cr | - | - |
| Profit After Tax | ₹925 Cr | ₹700 Cr | ₹413 Cr | ₹224 Cr | ₹175 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-44 Cr | ₹-47 Cr | ₹-57 Cr | ₹-42 Cr | ₹-33 Cr |
| Share of Associate | - | - | - | ₹24 Cr | ₹13 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹880 Cr | ₹654 Cr | ₹356 Cr | ₹207 Cr | ₹155 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹2,201 Cr | ₹1,603 Cr | ₹1,281 Cr | ₹1,083 Cr | ₹1,011 Cr |
| Appropriations | ₹3,081 Cr | ₹2,256 Cr | ₹1,636 Cr | ₹1,290 Cr | ₹1,166 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹5.42 Cr |
| Other Appropriation | ₹73 Cr | ₹26 Cr | ₹19 Cr | ₹0.05 Cr | ₹64 Cr |
| Equity Dividend % | ₹100.00 | ₹75.00 | ₹75.00 | ₹42.50 | ₹20.00 |
| Earnings Per Share | ₹15.33 | ₹11.41 | ₹12.46 | ₹7.60 | ₹5.92 |
| Adjusted EPS | ₹15.33 | ₹11.41 | ₹6.23 | ₹3.80 | ₹2.94 |
Compare Income Statement of peers of UNO MINDA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| UNO MINDA | ₹71,225.3 Cr | 2.9% | -5% | 30.9% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹111,191.0 Cr | -1.5% | -0.3% | -15.8% | Stock Analytics | |
| BOSCH | ₹109,867.0 Cr | -4.5% | -2.4% | 3.1% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹39,951.1 Cr | -2.7% | 3.4% | 21.3% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹29,391.9 Cr | -2.3% | 14.7% | -30.1% | Stock Analytics | |
| ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹23,616.6 Cr | -3.6% | -3.5% | -8.4% | Stock Analytics | |
UNO MINDA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| UNO MINDA | 2.9% |
-5% |
30.9% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses