USHA MARTIN
|
USHA MARTIN Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,486 Cr | ₹3,245 Cr | ₹3,288 Cr | ₹2,707 Cr | ₹2,112 Cr |
| Sales | ₹3,298 Cr | ₹3,098 Cr | ₹3,160 Cr | ₹2,591 Cr | ₹2,034 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹97 Cr | ₹60 Cr | ₹48 Cr | ₹52 Cr | ₹30 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹91 Cr | ₹87 Cr | ₹80 Cr | ₹64 Cr | ₹48 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,474 Cr | ₹3,225 Cr | ₹3,268 Cr | ₹2,688 Cr | ₹2,097 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-73 Cr | ₹-18 Cr | ₹-13 Cr | ₹-58 Cr | ₹9.63 Cr |
| Raw Material Consumed | ₹1,823 Cr | ₹1,652 Cr | ₹1,819 Cr | ₹1,545 Cr | ₹1,131 Cr |
| Opening Raw Materials | ₹258 Cr | ₹291 Cr | ₹264 Cr | ₹216 Cr | ₹169 Cr |
| Purchases Raw Materials | ₹1,806 Cr | ₹1,592 Cr | ₹1,826 Cr | ₹1,577 Cr | ₹1,169 Cr |
| Closing Raw Materials | ₹273 Cr | ₹258 Cr | ₹291 Cr | ₹264 Cr | ₹216 Cr |
| Other Direct Purchases / Brought in cost | ₹31 Cr | ₹27 Cr | ₹20 Cr | ₹16 Cr | ₹8.19 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹159 Cr | ₹147 Cr | ₹164 Cr | ₹126 Cr | ₹100 Cr |
| Electricity & Power | ₹159 Cr | ₹147 Cr | ₹164 Cr | ₹126 Cr | ₹100 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹474 Cr | ₹428 Cr | ₹373 Cr | ₹330 Cr | ₹298 Cr |
| Salaries, Wages & Bonus | ₹437 Cr | ₹394 Cr | ₹343 Cr | ₹302 Cr | ₹271 Cr |
| Contributions to EPF & Pension Funds | ₹21 Cr | ₹20 Cr | ₹16 Cr | ₹16 Cr | ₹14 Cr |
| Workmen and Staff Welfare Expenses | ₹10 Cr | ₹8.26 Cr | ₹7.53 Cr | ₹6.88 Cr | ₹6.96 Cr |
| Other Employees Cost | ₹6.88 Cr | ₹5.70 Cr | ₹5.85 Cr | ₹6.12 Cr | ₹5.58 Cr |
| Other Manufacturing Expenses | ₹153 Cr | ₹135 Cr | ₹115 Cr | ₹88 Cr | ₹105 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.04 Cr | ₹0.15 Cr | ₹0.19 Cr | ₹0.02 Cr | ₹0.22 Cr |
| Repairs and Maintenance | ₹72 Cr | ₹62 Cr | ₹55 Cr | ₹44 Cr | ₹36 Cr |
| Packing Material Consumed | - | - | - | - | ₹30 Cr |
| Other Mfg Exp | ₹80 Cr | ₹73 Cr | ₹60 Cr | ₹44 Cr | ₹39 Cr |
| General and Administration Expenses | ₹72 Cr | ₹66 Cr | ₹55 Cr | ₹52 Cr | ₹36 Cr |
| Rent , Rates & Taxes | ₹19 Cr | ₹20 Cr | ₹13 Cr | ₹14 Cr | ₹11 Cr |
| Insurance | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹8.77 Cr | ₹7.22 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹13 Cr | ₹14 Cr | ₹14 Cr | ₹22 Cr | ₹9.00 Cr |
| Traveling and conveyance | ₹18 Cr | ₹13 Cr | ₹12 Cr | ₹4.37 Cr | ₹5.61 Cr |
| Other Administration | ₹7.18 Cr | ₹5.86 Cr | ₹4.28 Cr | ₹3.55 Cr | ₹3.24 Cr |
| Selling and Distribution Expenses | ₹196 Cr | ₹148 Cr | ₹176 Cr | ₹168 Cr | ₹95 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹192 Cr | ₹144 Cr | ₹171 Cr | ₹163 Cr | ₹91 Cr |
| Handling and Clearing Charges | ₹4.20 Cr | ₹3.88 Cr | ₹5.05 Cr | ₹4.57 Cr | ₹3.66 Cr |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹73 Cr | ₹69 Cr | ₹66 Cr | ₹60 Cr | ₹38 Cr |
| Bad debts /advances written off | ₹1.96 Cr | ₹3.55 Cr | ₹0.91 Cr | ₹7.81 Cr | ₹0.83 Cr |
| Provision for doubtful debts | ₹0.79 Cr | - | ₹3.29 Cr | ₹4.76 Cr | ₹2.08 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹70 Cr | ₹66 Cr | ₹62 Cr | ₹48 Cr | ₹35 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,877 Cr | ₹2,627 Cr | ₹2,755 Cr | ₹2,311 Cr | ₹1,814 Cr |
| Operating Profit (Excl OI) | ₹597 Cr | ₹599 Cr | ₹513 Cr | ₹377 Cr | ₹284 Cr |
| Other Income | ₹39 Cr | ₹40 Cr | ₹29 Cr | ₹42 Cr | ₹29 Cr |
| Interest Received | ₹5.99 Cr | ₹4.45 Cr | ₹2.01 Cr | ₹4.89 Cr | ₹3.69 Cr |
| Dividend Received | ₹1.76 Cr | ₹2.18 Cr | ₹4.34 Cr | - | - |
| Profit on sale of Fixed Assets | ₹1.69 Cr | ₹0.32 Cr | ₹1.21 Cr | ₹0.92 Cr | ₹0.73 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹26 Cr | ₹10 Cr | ₹3.97 Cr | ₹18 Cr | ₹6.68 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹3.96 Cr | ₹23 Cr | ₹17 Cr | ₹18 Cr | ₹18 Cr |
| Operating Profit | ₹636 Cr | ₹639 Cr | ₹541 Cr | ₹419 Cr | ₹313 Cr |
| Interest | ₹30 Cr | ₹25 Cr | ₹30 Cr | ₹42 Cr | ₹57 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.78 Cr | ₹3.30 Cr | ₹2.15 Cr | ₹4.09 Cr | ₹4.69 Cr |
| Other Interest | ₹27 Cr | ₹21 Cr | ₹28 Cr | ₹38 Cr | ₹52 Cr |
| PBDT | ₹607 Cr | ₹614 Cr | ₹511 Cr | ₹376 Cr | ₹256 Cr |
| Depreciation | ₹98 Cr | ₹77 Cr | ₹67 Cr | ₹70 Cr | ₹68 Cr |
| Profit Before Taxation & Exceptional Items | ₹509 Cr | ₹537 Cr | ₹444 Cr | ₹307 Cr | ₹188 Cr |
| Exceptional Income / Expenses | - | - | - | ₹31 Cr | - |
| Profit Before Tax | ₹527 Cr | ₹550 Cr | ₹455 Cr | ₹346 Cr | ₹188 Cr |
| Provision for Tax | ₹121 Cr | ₹125 Cr | ₹105 Cr | ₹55 Cr | ₹36 Cr |
| Current Income Tax | ₹108 Cr | ₹128 Cr | ₹103 Cr | ₹37 Cr | ₹9.41 Cr |
| Deferred Tax | ₹13 Cr | ₹-0.54 Cr | ₹1.73 Cr | ₹18 Cr | ₹27 Cr |
| Other taxes | ₹-0.24 Cr | ₹-2.29 Cr | - | ₹-0.26 Cr | ₹-0.01 Cr |
| Profit After Tax | ₹406 Cr | ₹424 Cr | ₹351 Cr | ₹291 Cr | ₹151 Cr |
| Extra items | - | - | - | - | ₹-4.44 Cr |
| Minority Interest | ₹1.07 Cr | ₹-0.16 Cr | ₹-0.46 Cr | ₹-0.16 Cr | ₹-1.91 Cr |
| Share of Associate | - | - | - | - | ₹4.59 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹407 Cr | ₹424 Cr | ₹350 Cr | ₹291 Cr | ₹150 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,468 Cr | ₹1,127 Cr | ₹837 Cr | ₹-264 Cr | ₹-414 Cr |
| Appropriations | ₹1,876 Cr | ₹1,551 Cr | ₹1,187 Cr | ₹27 Cr | ₹-264 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹84 Cr | ₹83 Cr | ₹60 Cr | ₹-810 Cr | ₹0.33 Cr |
| Equity Dividend % | ₹300.00 | ₹275.00 | ₹250.00 | ₹200.00 | - |
| Earnings Per Share | ₹13.38 | ₹13.91 | ₹11.49 | ₹9.56 | ₹4.91 |
| Adjusted EPS | ₹13.38 | ₹13.91 | ₹11.49 | ₹9.56 | ₹4.91 |
Compare Income Statement of peers of USHA MARTIN
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| USHA MARTIN | ₹13,696.3 Cr | -1.4% | 1.6% | 8.9% | Stock Analytics | |
| JSW STEEL | ₹278,867.0 Cr | -1.9% | 0.1% | 16% | Stock Analytics | |
| TATA STEEL | ₹217,836.0 Cr | 1.3% | 0.7% | 12.3% | Stock Analytics | |
| JINDAL STAINLESS | ₹66,155.5 Cr | 1.3% | 0.2% | 14.4% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹53,449.0 Cr | 0.6% | -5.8% | 2.3% | Stock Analytics | |
| APL APOLLO TUBES | ₹48,700.1 Cr | 0% | 4.2% | 14% | Stock Analytics | |
USHA MARTIN Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| USHA MARTIN | -1.4% |
1.6% |
8.9% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses