|
|
|
Financials-United Spirits Limited| Sector: Breweries and Distilleries - Others | | BSE:532432 | NSE:MCDOWELL-N | Bloomberg:UNSP@IN | Reuters:UNSP.BO | | Market Lot: 1 | Face Value: 2 | ISIN Demat: INE854D01024 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Mar-2021(3) |
31-Mar-2021(3) |
| Sales of Products/Services |
76721.00 |
76721.00 |
| Other Operating Income |
0.00 |
0.00 |
| Other Income |
61.00 |
61.00 |
| Total Income |
76782.00 |
76782.00 |
| Total Expenses |
-73548.00 |
-73548.00 |
| OPBDIT |
150330.00 |
150330.00 |
| Interest |
0.00 |
0.00 |
| Depreciation |
-670.00 |
-670.00 |
| Exceptional & Extraordinary Items |
-764.00 |
-764.00 |
| Prior Period Adjustments |
0.00 |
0.00 |
| Provision for Tax |
-797.00 |
-797.00 |
| After Tax Profit |
1673.00 |
1673.00 |
| Equity Capital |
0.00 |
0.00 |
| Reserves |
0.00 |
0.00 |
| Notes to Accounts |
|
|
|
| As on( Months ) |
31-Mar-08(12) |
|
31-Mar-07(12) |
|
31-Mar-06(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
27941.57 |
88.60 |
24433.46 |
87.73 |
17574.73 |
86.07 |
| Operating Income (OI) |
31538.43 |
100.00 |
27851.01 |
100.00 |
20419.93 |
100.00 |
| OPBDIT |
6288.81 |
19.94 |
4850.12 |
17.41 |
2472.48 |
12.11 |
| OPBDT |
5067.49 |
16.07 |
3732.69 |
13.40 |
712.42 |
3.49 |
| OPBT |
4741.37 |
15.03 |
3423.34 |
12.29 |
303.42 |
1.49 |
| Non-Operating Income |
112.34 |
0.36 |
173.97 |
0.62 |
224.38 |
1.10 |
| Extraordinary/Prior Period |
9.04 |
0.03 |
2680.30 |
9.62 |
48.02 |
0.24 |
| Tax |
1750.00 |
5.55 |
1337.42 |
4.80 |
155.61 |
0.76 |
| Profit after tax(PAT) |
3112.76 |
9.87 |
4940.19 |
17.74 |
420.20 |
2.06 |
| Cash Profit |
3438.87 |
10.90 |
5249.54 |
18.85 |
829.20 |
4.06 |
| Dividend-Equity |
150.33 |
0.48 |
240.69 |
0.86 |
188.96 |
0.93 |
|
| As on |
31-Mar-08 |
|
31-Mar-07 |
|
31-Mar-06 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
6530.73 |
16.44 |
5862.05 |
17.29 |
5637.16 |
17.86 |
| Net Block |
4928.34 |
12.41 |
4538.70 |
13.39 |
4598.73 |
14.57 |
| Capital WIP |
361.22 |
0.91 |
106.10 |
0.31 |
26.02 |
0.08 |
| Investments |
6515.32 |
16.40 |
6585.31 |
19.43 |
6987.33 |
22.14 |
| Inventory |
3843.83 |
9.68 |
2936.50 |
8.66 |
2818.61 |
8.93 |
| Receivables |
4135.00 |
10.41 |
3552.46 |
10.48 |
2971.66 |
9.42 |
| Other Current Assets |
19938.19 |
50.19 |
16181.89 |
47.73 |
14159.46 |
44.86 |
| Balance Sheet Total(BT) |
39721.90 |
100.00 |
33900.96 |
100.00 |
31561.81 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
1001.63 |
2.52 |
944.82 |
2.79 |
604.71 |
1.92 |
| Reserves |
19091.60 |
48.06 |
12397.91 |
36.57 |
8356.26 |
26.48 |
| Total Debt |
11620.78 |
29.26 |
14705.96 |
43.38 |
15307.56 |
48.50 |
| Creditors and Acceptances |
5074.93 |
12.78 |
4478.28 |
13.21 |
5664.65 |
17.95 |
| Other current liab/prov. |
2932.97 |
7.38 |
1374.00 |
4.05 |
1628.62 |
5.16 |
| Balance Sheet Total(BT) |
39721.90 |
100.00 |
33900.96 |
100.00 |
31561.81 |
100.00 |
|
| As on |
31-Mar-08 |
31-Mar-07 |
31-Mar-06 |
| OPBIT/Prod.cap.empl.(%) |
24.06 |
21.30 |
11.98 |
| PBIT/Cap. Employed (%) |
19.41 |
26.47 |
9.64 |
| PAT/Networth (%) |
15.49 |
37.03 |
4.69 |
| Tax/PBT (%) |
35.99 |
21.30 |
27.03 |
| Total Debt/Networth (x) |
0.58 |
1.10 |
1.71 |
| Long Term Debt/Networth (x) |
0.30 |
0.80 |
1.24 |
| PBDIT/Finance Charges (x) |
5.25 |
6.89 |
1.56 |
| Current Ratio (x) |
3.49 |
3.87 |
2.74 |
| RM Inventory (days consumption) |
70.55 |
63.02 |
64.84 |
| FG inventory (days cost of sales) |
22.07 |
15.82 |
24.56 |
| Receivables (days gross sales) |
29.23 |
29.66 |
32.56 |
| Creditors (days cost of sales) |
73.36 |
71.07 |
115.20 |
| Op. curr. assets (days OI) |
145.00 |
180.00 |
202.00 |
|
|
Financials