UPL
|
UPL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹53,157 Cr | ₹64,454 Cr | ₹54,751 Cr | ₹45,583 Cr | ₹41,943 Cr |
| Sales | ₹52,377 Cr | ₹63,909 Cr | ₹54,409 Cr | ₹45,249 Cr | ₹41,635 Cr |
| Job Work/ Contract Receipts | ₹281 Cr | ₹103 Cr | ₹73 Cr | ₹58 Cr | ₹30 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹499 Cr | ₹442 Cr | ₹269 Cr | ₹276 Cr | ₹278 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹43,098 Cr | ₹53,576 Cr | ₹46,240 Cr | ₹38,694 Cr | ₹35,756 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹916 Cr | ₹-1,985 Cr | ₹-2,022 Cr | ₹-843 Cr | ₹946 Cr |
| Raw Material Consumed | ₹23,578 Cr | ₹29,266 Cr | ₹24,094 Cr | ₹19,939 Cr | ₹17,797 Cr |
| Opening Raw Materials | ₹3,012 Cr | ₹4,167 Cr | ₹2,634 Cr | ₹1,969 Cr | ₹2,434 Cr |
| Purchases Raw Materials | ₹18,783 Cr | ₹28,111 Cr | ₹25,627 Cr | ₹20,604 Cr | ₹17,332 Cr |
| Closing Raw Materials | ₹2,662 Cr | ₹3,012 Cr | ₹4,167 Cr | ₹2,634 Cr | ₹1,969 Cr |
| Other Direct Purchases / Brought in cost | ₹4,445 Cr | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹786 Cr | ₹1,150 Cr | ₹890 Cr | ₹581 Cr | ₹464 Cr |
| Electricity & Power | ₹786 Cr | ₹1,150 Cr | ₹890 Cr | ₹581 Cr | ₹464 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹4,682 Cr | ₹5,056 Cr | ₹4,622 Cr | ₹3,712 Cr | ₹3,391 Cr |
| Salaries, Wages & Bonus | ₹4,180 Cr | ₹4,411 Cr | ₹4,246 Cr | ₹3,452 Cr | ₹3,093 Cr |
| Contributions to EPF & Pension Funds | ₹169 Cr | ₹162 Cr | ₹63 Cr | ₹33 Cr | ₹31 Cr |
| Workmen and Staff Welfare Expenses | ₹303 Cr | ₹327 Cr | ₹260 Cr | ₹190 Cr | ₹168 Cr |
| Other Employees Cost | ₹30 Cr | ₹156 Cr | ₹53 Cr | ₹37 Cr | ₹99 Cr |
| Other Manufacturing Expenses | ₹3,894 Cr | ₹4,580 Cr | ₹5,204 Cr | ₹4,123 Cr | ₹3,203 Cr |
| Sub-contracted / Out sourced services | ₹657 Cr | ₹825 Cr | ₹1,725 Cr | ₹1,440 Cr | ₹1,068 Cr |
| Processing Charges | ₹395 Cr | ₹387 Cr | ₹366 Cr | ₹264 Cr | ₹206 Cr |
| Repairs and Maintenance | ₹361 Cr | ₹390 Cr | ₹332 Cr | ₹289 Cr | ₹316 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹2,481 Cr | ₹2,978 Cr | ₹2,781 Cr | ₹2,130 Cr | ₹1,613 Cr |
| General and Administration Expenses | ₹2,740 Cr | ₹2,864 Cr | ₹2,411 Cr | ₹1,807 Cr | ₹2,009 Cr |
| Rent , Rates & Taxes | ₹343 Cr | ₹364 Cr | ₹381 Cr | ₹274 Cr | ₹274 Cr |
| Insurance | ₹359 Cr | ₹288 Cr | ₹215 Cr | ₹186 Cr | ₹155 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹821 Cr | ₹904 Cr | ₹867 Cr | ₹601 Cr | ₹629 Cr |
| Traveling and conveyance | ₹496 Cr | ₹596 Cr | ₹363 Cr | ₹240 Cr | ₹447 Cr |
| Other Administration | ₹721 Cr | ₹712 Cr | ₹585 Cr | ₹506 Cr | ₹504 Cr |
| Selling and Distribution Expenses | ₹857 Cr | ₹1,235 Cr | ₹803 Cr | ₹615 Cr | ₹689 Cr |
| Advertisement & Sales Promotion | ₹658 Cr | ₹1,002 Cr | ₹651 Cr | ₹476 Cr | ₹540 Cr |
| Sales Commissions & Incentives | ₹199 Cr | ₹233 Cr | ₹152 Cr | ₹139 Cr | ₹149 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹1,106 Cr | ₹1,214 Cr | ₹724 Cr | ₹409 Cr | ₹484 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | ₹123 Cr | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹976 Cr | ₹964 Cr | ₹636 Cr | ₹207 Cr | ₹331 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹130 Cr | ₹127 Cr | ₹88 Cr | ₹202 Cr | ₹153 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹38,559 Cr | ₹43,380 Cr | ₹36,726 Cr | ₹30,343 Cr | ₹28,983 Cr |
| Operating Profit (Excl OI) | ₹4,539 Cr | ₹10,196 Cr | ₹9,514 Cr | ₹8,351 Cr | ₹6,773 Cr |
| Other Income | ₹483 Cr | ₹477 Cr | ₹296 Cr | ₹259 Cr | ₹266 Cr |
| Interest Received | ₹449 Cr | ₹341 Cr | ₹159 Cr | ₹215 Cr | ₹87 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹15 Cr | ₹21 Cr | ₹42 Cr | ₹8.00 Cr | ₹3.00 Cr |
| Profits on sale of Investments | - | - | - | - | ₹6.00 Cr |
| Provision Written Back | ₹17 Cr | ₹104 Cr | ₹90 Cr | ₹1.00 Cr | - |
| Foreign Exchange Gains | - | - | - | - | ₹159 Cr |
| Others | ₹2.00 Cr | ₹11 Cr | ₹5.00 Cr | ₹35 Cr | ₹11 Cr |
| Operating Profit | ₹5,022 Cr | ₹10,673 Cr | ₹9,810 Cr | ₹8,610 Cr | ₹7,039 Cr |
| Interest | ₹3,852 Cr | ₹2,963 Cr | ₹2,295 Cr | ₹2,060 Cr | ₹1,643 Cr |
| InterestonDebenture / Bonds | - | ₹6.00 Cr | ₹26 Cr | ₹49 Cr | ₹56 Cr |
| Interest on Term Loan | ₹1,432 Cr | ₹959 Cr | ₹566 Cr | ₹699 Cr | ₹898 Cr |
| Intereston Fixed deposits | - | ₹34 Cr | ₹5.00 Cr | ₹8.00 Cr | ₹11 Cr |
| Bank Charges etc | ₹160 Cr | ₹166 Cr | ₹171 Cr | - | - |
| Other Interest | ₹2,260 Cr | ₹1,798 Cr | ₹1,527 Cr | ₹1,304 Cr | ₹678 Cr |
| PBDT | ₹1,170 Cr | ₹7,710 Cr | ₹7,515 Cr | ₹6,550 Cr | ₹5,396 Cr |
| Depreciation | ₹2,763 Cr | ₹2,547 Cr | ₹2,359 Cr | ₹2,173 Cr | ₹2,012 Cr |
| Profit Before Taxation & Exceptional Items | ₹-1,593 Cr | ₹5,163 Cr | ₹5,156 Cr | ₹4,377 Cr | ₹3,384 Cr |
| Exceptional Income / Expenses | ₹-252 Cr | ₹-170 Cr | ₹-324 Cr | ₹-238 Cr | ₹-623 Cr |
| Profit Before Tax | ₹-2,087 Cr | ₹5,150 Cr | ₹4,966 Cr | ₹4,181 Cr | ₹2,764 Cr |
| Provision for Tax | ₹-209 Cr | ₹736 Cr | ₹529 Cr | ₹686 Cr | ₹586 Cr |
| Current Income Tax | ₹800 Cr | ₹1,566 Cr | ₹1,048 Cr | ₹936 Cr | ₹759 Cr |
| Deferred Tax | ₹-999 Cr | ₹-770 Cr | ₹-567 Cr | ₹-145 Cr | ₹-181 Cr |
| Other taxes | ₹-10.00 Cr | ₹-60 Cr | ₹48 Cr | ₹-105 Cr | ₹8.00 Cr |
| Profit After Tax | ₹-1,878 Cr | ₹4,414 Cr | ₹4,437 Cr | ₹3,495 Cr | ₹2,178 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹678 Cr | ₹-844 Cr | ₹-811 Cr | ₹-624 Cr | ₹-402 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-1,200 Cr | ₹3,570 Cr | ₹3,626 Cr | ₹2,871 Cr | ₹1,776 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹20,341 Cr | ₹15,395 Cr | ₹12,668 Cr | ₹10,377 Cr | ₹12,312 Cr |
| Appropriations | ₹19,141 Cr | ₹18,965 Cr | ₹16,294 Cr | ₹13,248 Cr | ₹14,088 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹949 Cr | ₹-1,376 Cr | ₹899 Cr | ₹580 Cr | ₹18 Cr |
| Equity Dividend % | ₹50.00 | ₹500.00 | ₹500.00 | ₹500.00 | ₹300.00 |
| Earnings Per Share | ₹-16.00 | ₹47.60 | ₹47.40 | ₹37.53 | ₹23.22 |
| Adjusted EPS | ₹-15.35 | ₹45.66 | ₹45.46 | ₹36.00 | ₹22.27 |
Compare Income Statement of peers of UPL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| UPL | ₹60,813.7 Cr | 6% | 9.8% | 41.5% | Stock Analytics | |
| PI INDUSTRIES | ₹54,223.3 Cr | -0.9% | 1.7% | -17.5% | Stock Analytics | |
| SUMITOMO CHEMICAL INDIA | ₹25,079.6 Cr | -3% | -5.7% | -1.1% | Stock Analytics | |
| BAYER CROPSCIENCE | ₹21,944.3 Cr | -2.8% | 1.6% | -23.9% | Stock Analytics | |
| BASF INDIA | ₹19,103.2 Cr | -0.5% | 0.4% | -39.4% | Stock Analytics | |
| DHANUKA AGRITECH | ₹6,194.9 Cr | -2.9% | -10.6% | 0.7% | Stock Analytics | |
UPL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| UPL | 6% |
9.8% |
41.5% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses