UTTAM SUGAR MILLS
|
UTTAM SUGAR MILLS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,047 Cr | ₹2,059 Cr | ₹2,034 Cr | ₹1,819 Cr | ₹1,645 Cr |
| Sales | ₹1,979 Cr | ₹1,990 Cr | ₹1,951 Cr | ₹1,685 Cr | ₹1,456 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹68 Cr | ₹69 Cr | ₹83 Cr | ₹134 Cr | ₹189 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,047 Cr | ₹2,059 Cr | ₹2,034 Cr | ₹1,819 Cr | ₹1,645 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-76 Cr | ₹-53 Cr | ₹136 Cr | ₹1.43 Cr | ₹58 Cr |
| Raw Material Consumed | ₹1,570 Cr | ₹1,587 Cr | ₹1,355 Cr | ₹1,343 Cr | ₹1,165 Cr |
| Opening Raw Materials | ₹2.06 Cr | ₹8.44 Cr | ₹1.33 Cr | ₹2.79 Cr | ₹1.65 Cr |
| Purchases Raw Materials | ₹1,575 Cr | ₹1,580 Cr | ₹1,361 Cr | ₹1,342 Cr | ₹1,166 Cr |
| Closing Raw Materials | ₹6.78 Cr | ₹2.06 Cr | ₹8.44 Cr | ₹1.33 Cr | ₹2.79 Cr |
| Other Direct Purchases / Brought in cost | ₹0.06 Cr | ₹0.08 Cr | ₹0.40 Cr | ₹0.25 Cr | ₹0.73 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹7.04 Cr | ₹6.45 Cr | ₹11 Cr | ₹9.16 Cr | ₹14 Cr |
| Electricity & Power | ₹7.04 Cr | ₹6.45 Cr | ₹11 Cr | ₹9.16 Cr | ₹14 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹108 Cr | ₹100 Cr | ₹86 Cr | ₹81 Cr | ₹71 Cr |
| Salaries, Wages & Bonus | ₹102 Cr | ₹94 Cr | ₹81 Cr | ₹76 Cr | ₹67 Cr |
| Contributions to EPF & Pension Funds | ₹2.56 Cr | ₹2.46 Cr | ₹2.54 Cr | ₹2.14 Cr | ₹2.12 Cr |
| Workmen and Staff Welfare Expenses | ₹3.33 Cr | ₹3.07 Cr | ₹2.37 Cr | ₹2.53 Cr | ₹2.13 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹119 Cr | ₹117 Cr | ₹110 Cr | ₹98 Cr | ₹89 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹6.61 Cr | ₹7.91 Cr | ₹10 Cr | ₹12 Cr | ₹11 Cr |
| Repairs and Maintenance | ₹45 Cr | ₹41 Cr | ₹40 Cr | ₹32 Cr | ₹31 Cr |
| Packing Material Consumed | ₹31 Cr | ₹34 Cr | ₹30 Cr | ₹29 Cr | ₹21 Cr |
| Other Mfg Exp | ₹37 Cr | ₹33 Cr | ₹30 Cr | ₹26 Cr | ₹25 Cr |
| General and Administration Expenses | ₹20 Cr | ₹17 Cr | ₹18 Cr | ₹19 Cr | ₹16 Cr |
| Rent , Rates & Taxes | ₹6.65 Cr | ₹5.00 Cr | ₹5.39 Cr | ₹7.93 Cr | ₹5.35 Cr |
| Insurance | ₹2.24 Cr | ₹2.29 Cr | ₹2.48 Cr | ₹2.44 Cr | ₹1.49 Cr |
| Printing and stationery | ₹0.42 Cr | ₹0.47 Cr | ₹0.46 Cr | ₹0.51 Cr | ₹0.49 Cr |
| Professional and legal fees | ₹5.93 Cr | ₹4.99 Cr | ₹5.20 Cr | ₹4.01 Cr | ₹3.82 Cr |
| Traveling and conveyance | ₹2.85 Cr | ₹2.71 Cr | ₹2.32 Cr | ₹1.86 Cr | ₹2.93 Cr |
| Other Administration | ₹1.45 Cr | ₹1.44 Cr | ₹1.73 Cr | ₹2.19 Cr | ₹1.56 Cr |
| Selling and Distribution Expenses | ₹28 Cr | ₹38 Cr | ₹44 Cr | ₹48 Cr | ₹48 Cr |
| Advertisement & Sales Promotion | ₹0.05 Cr | - | ₹0.03 Cr | ₹0.02 Cr | ₹0.22 Cr |
| Sales Commissions & Incentives | ₹4.74 Cr | ₹5.23 Cr | ₹8.04 Cr | ₹9.73 Cr | ₹21 Cr |
| Freight and Forwarding | ₹19 Cr | ₹28 Cr | ₹30 Cr | ₹30 Cr | ₹23 Cr |
| Handling and Clearing Charges | ₹2.39 Cr | ₹3.05 Cr | ₹3.40 Cr | ₹4.10 Cr | ₹1.43 Cr |
| Other Selling Expenses | ₹1.97 Cr | ₹2.41 Cr | ₹2.39 Cr | ₹4.25 Cr | ₹1.58 Cr |
| Miscellaneous Expenses | ₹4.69 Cr | ₹2.33 Cr | ₹5.09 Cr | ₹3.32 Cr | ₹1.37 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.02 Cr | - | ₹1.22 Cr | ₹1.62 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.67 Cr | ₹2.33 Cr | ₹3.87 Cr | ₹1.70 Cr | ₹1.37 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,781 Cr | ₹1,814 Cr | ₹1,765 Cr | ₹1,603 Cr | ₹1,463 Cr |
| Operating Profit (Excl OI) | ₹266 Cr | ₹245 Cr | ₹270 Cr | ₹216 Cr | ₹182 Cr |
| Other Income | ₹8.55 Cr | ₹8.81 Cr | ₹16 Cr | ₹8.61 Cr | ₹10 Cr |
| Interest Received | ₹6.84 Cr | ₹6.82 Cr | ₹7.81 Cr | ₹6.19 Cr | ₹5.57 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.06 Cr | ₹0.21 Cr | ₹4.57 Cr | ₹0.72 Cr | ₹1.22 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | ₹0.10 Cr | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹1.66 Cr | ₹1.79 Cr | ₹3.19 Cr | ₹1.70 Cr | ₹3.64 Cr |
| Operating Profit | ₹274 Cr | ₹254 Cr | ₹285 Cr | ₹225 Cr | ₹193 Cr |
| Interest | ₹56 Cr | ₹52 Cr | ₹75 Cr | ₹86 Cr | ₹79 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.21 Cr | ₹3.11 Cr | ₹3.19 Cr | ₹4.15 Cr | ₹2.83 Cr |
| Other Interest | ₹54 Cr | ₹49 Cr | ₹72 Cr | ₹82 Cr | ₹76 Cr |
| PBDT | ₹219 Cr | ₹201 Cr | ₹210 Cr | ₹139 Cr | ₹114 Cr |
| Depreciation | ₹40 Cr | ₹36 Cr | ₹33 Cr | ₹29 Cr | ₹29 Cr |
| Profit Before Taxation & Exceptional Items | ₹179 Cr | ₹165 Cr | ₹177 Cr | ₹110 Cr | ₹84 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹179 Cr | ₹165 Cr | ₹177 Cr | ₹110 Cr | ₹84 Cr |
| Provision for Tax | ₹47 Cr | ₹41 Cr | ₹42 Cr | ₹50 Cr | ₹33 Cr |
| Current Income Tax | ₹41 Cr | ₹37 Cr | - | - | ₹15 Cr |
| Deferred Tax | ₹5.16 Cr | ₹4.34 Cr | ₹42 Cr | ₹36 Cr | ₹16 Cr |
| Other taxes | ₹0.22 Cr | - | - | ₹14 Cr | ₹1.95 Cr |
| Profit After Tax | ₹132 Cr | ₹124 Cr | ₹135 Cr | ₹60 Cr | ₹52 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹323 Cr | ₹209 Cr | ₹102 Cr | ₹53 Cr | ₹44 Cr |
| Appropriations | ₹455 Cr | ₹333 Cr | ₹237 Cr | ₹113 Cr | ₹95 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹14 Cr | ₹9.80 Cr | ₹28 Cr | ₹11 Cr | ₹0.66 Cr |
| Equity Dividend % | ₹25.00 | ₹25.00 | ₹20.00 | - | - |
| Earnings Per Share | ₹34.67 | ₹32.41 | ₹35.38 | ₹15.67 | ₹13.54 |
| Adjusted EPS | ₹34.67 | ₹32.41 | ₹35.38 | ₹15.67 | ₹13.54 |
Compare Income Statement of peers of UTTAM SUGAR MILLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| UTTAM SUGAR MILLS | ₹911.5 Cr | -1.1% | -6.8% | -25.7% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,248.6 Cr | 0.1% | -1.3% | 24.6% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹9,402.8 Cr | 0.9% | 0.5% | -22.9% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,977.7 Cr | -0.1% | 4.6% | -9.9% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹6,000.2 Cr | -1.5% | -5.2% | -33.6% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,489.2 Cr | 0.8% | 6.7% | 0.4% | Stock Analytics | |
UTTAM SUGAR MILLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| UTTAM SUGAR MILLS | -1.1% |
-6.8% |
-25.7% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses