Equity Analysis

Profit & Loss

    United Breweries Ltd
    Industry :  Breweries & Distilleries
    BSE Code
    ISIN Demat
    Book Value()
    532478
    INE686F01025
    159.6436573
    NSE Symbol
    P/E(TTM)
    Mar.Cap( Cr.)
    UBL
    115.3
    50547.65
    EPS(TTM)
    Face Value()
    Div & Yield %:
    16.58
    1
    0.52
     
Particulars(INCOME)Mar 2024
( Cr)
Mar 2023
( Cr)
Mar 2022
( Cr)
Mar 2021
( Cr)
Mar 2020
( Cr)
Mar 2019
( Cr)
Sales Turnover 18372.2416642.8813117.4110183.4014646.4614136.82
Excise Duty10256.859151.177285.485942.678141.917664.39
Net Sales8115.397491.715831.934240.736504.556472.43
Other Income 72.9349.2729.66105.209.1131.70
Stock Adjustments 32.9051.40-22.899.959.5574.47
Total Income8221.227592.385838.704355.886523.216578.60
EXPENDITURE :
Raw Materials 1716.311686.341115.57755.941297.121239.63
Power & Fuel Cost219.04219.34142.02114.51172.95183.55
Employee Cost 642.78591.44519.36482.29499.77443.86
Other Manufacturing Expenses 3265.672894.821973.771411.042076.682054.49
Selling & Administrative Expenses 1375.611353.051181.61937.831363.551313.71
Miscellaneous Expenses 233.96216.98181.79231.79229.63173.90
Less : Pre-operative Expenses Capitalised 0.000.000.000.000.000.00
Total Expenditure7453.376961.975114.123933.405639.705409.14
Operating Profit767.85630.41724.58422.48883.511169.46
Interest 6.894.6414.7822.6731.1231.20
Gross Profit760.96625.77709.80399.81852.391138.26
Depreciation211.64210.32216.91231.85284.97259.78
Profit Before Tax549.32415.45492.89167.96567.42878.48
Tax148.42119.67131.5967.33175.50322.34
Fringe Benefit tax0.000.000.000.000.000.00
Deferred Tax-8.49-7.68-3.71-12.22-35.31-6.64
Reported Net Profit409.39303.46365.01112.85427.23562.78
Extraordinary Items 0.27-22.630.08-4.300.080.18
Adjusted Net Profit409.12326.09364.93117.15427.15562.60
Adjustment below Net Profit 1.723.420.6014.90-25.05-18.22
P & L Balance brought forward2635.242605.992253.602203.241909.881474.48
Statutory Appropriations0.000.000.000.000.000.00
Appropriations 198.30277.6313.2277.39108.82109.16
P & L Balance carried down2848.052635.242605.992253.602203.241909.88
Dividend0.000.000.000.000.000.00
Preference Dividend0.000.000.000.000.000.00
Equity Dividend %1000.00750.001050.0050.00250.00250.00
Dividend Per Share(Rs)10.007.5010.500.502.502.50
Earnings Per Share-Unit Curr15.4811.4813.814.2716.1621.29
Earnings Per Share(Adj)-Unit Curr15.4811.4813.814.2716.1621.29
Book Value-Unit Curr157.87149.82148.71135.39133.05120.34
Book Value(Adj)-Unit Curr157.87149.82148.71135.39133.05120.34