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 | ₹11,787.3 Cr | 4.5% | 24.1% | -1.5% | Stock Analytics | |
JSW STEEL | ₹252,713.0 Cr | -0.4% | 4.8% | 10.6% | Stock Analytics | |
TATA STEEL | ₹199,548.0 Cr | NA | 5.1% | -5.7% | Stock Analytics | |
JINDAL STAINLESS | ₹55,892.8 Cr | -0.9% | 1.2% | -14.4% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹55,183.8 Cr | -0.6% | 5.2% | -12.2% | Stock Analytics | |
APL APOLLO TUBES | ₹47,019.6 Cr | -0.4% | -5.8% | 10.6% | Stock Analytics |
USHA MARTIN Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
USHA MARTIN | 4.5% |
24.1% |
-1.5% |
SENSEX | -1.1% |
0.8% |
2.2% |
You may also like the below Video Courses