- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 14139.82 | 12430.62 | 10229.8 | 9641.43 | 8240.01 |
| Other Income | 32.01 | 13.13 | 51.71 | 86.4 | 37.65 |
| Stock Adjustments | 74.42 | -22.14 | 20.32 | 11 | 15.67 |
| Total Income | 14246.25 | 12421.61 | 10301.83 | 9738.83 | 8293.33 |
| EXPENDITURE : | |||||
| Raw Materials | 1229.8 | 1067.43 | 843.84 | 771.23 | 738.01 |
| Excise Duty | 7664.39 | 6811.6 | 5500.61 | 4808.29 | 3551.9 |
| Power and Fuel Cost | 189.75 | 153.02 | 140.76 | 162.89 | 147.61 |
| Other Manufacturing Expenses | 2099.2 | 1745.06 | 1523.78 | 1556.05 | 1300.78 |
| Employee Cost | 448.43 | 399.22 | 356.28 | 338.6 | 300.97 |
| Selling and Administration Expenses | 1221.99 | 1106.51 | 1051.87 | 1044.33 | 1466.84 |
| Miscellaneous Expenses | 222.32 | 223.65 | 190.86 | 278.09 | 127.85 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 1170.37 | 915.12 | 693.83 | 779.35 | 659.37 |
| Interest and Financial Charges | 31.2 | 47.65 | 58.65 | 81.07 | 72.83 |
| Profit before Depreciation and Tax | 1139.17 | 867.47 | 635.18 | 698.28 | 586.54 |
| Depreciation | 259.86 | 259.65 | 287.05 | 243.63 | 207.54 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 879.31 | 607.82 | 348.13 | 454.65 | 379 |
| Tax | 316 | 213.19 | 118.21 | 155.98 | 118.78 |
| Profit After Tax | 563.31 | 394.63 | 229.92 | 298.67 | 260.22 |
| Minority Interest after PAT | 0.37 | 0.43 | 0.35 | 0.37 | 0.38 |
| Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
| Profit after Minority Interest and P/L of Assoc. Co. | 562.94 | 394.2 | 229.57 | 298.3 | 259.84 |
| Adjustment below Net Profit | -18.31 | -9.28 | -8.77 | -9.75 | -7.25 |
| P and L Balance brought forward | 1473.52 | 1158.91 | 991.95 | 759.89 | 608.13 |
| Appropriations | 109.41 | 70.31 | 53.84 | 56.49 | 135.32 |
| P and L Bal. carried down | 1908.74 | 1473.52 | 1158.91 | 991.95 | 725.4 |
| Equity Dividend | 52.88 | 30.41 | 30.41 | 26.53 | 26.44 |
| Preference Dividend | 0 | 0 | 0 | 0 | 2.22 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 5.87 |
| Equity Dividend (%) | 250 | 200 | 115 | 115 | 100 |
| Earning Per Share (Rs.) | 21.29 | 14.91 | 8.68 | 11.28 | 9.52 |
| Book Value | 120.41 | 101.75 | 88.28 | 81.21 | 69.99 |
| Extraordinary Items | 0.18 | -0.36 | -0.04 | 23.96 | -0.27 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 26.44 | 26.44 | 26.44 | 26.44 | 26.44 |
| Reserves and Surplus | 3157.33 | 2663.82 | 2307.77 | 2120.68 | 1824.17 |
| Total Shareholders Funds | 3183.77 | 2690.26 | 2334.21 | 2147.12 | 1850.61 |
| Secured Loans | 211.49 | 312.06 | 494.02 | 716.23 | 644.76 |
| Unsecured Loans | 11.18 | 10 | 107.73 | 98.47 | 196.77 |
| Total Debt | 222.67 | 322.06 | 601.75 | 814.7 | 841.53 |
| Minority Interest | 3.04 | 2.94 | 2.78 | 2.53 | 2.17 |
| Total Liabilities | 3409.48 | 3015.26 | 2938.74 | 2964.35 | 2694.31 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 4104.52 | 3897.22 | 3680.39 | 3472.36 | 3249.57 |
| Less: Accum. Depreciation | 2327.38 | 2167.41 | 1930.03 | 1650.11 | 1413.75 |
| Net Block | 1777.14 | 1729.81 | 1750.36 | 1822.25 | 1835.82 |
| Capital Work in Progress | 189.92 | 72.27 | 137.18 | 60.84 | 90.16 |
| Investments | 0.27 | 0.16 | 0.09 | 0.06 | 0.06 |
| Current Assets, Loans and Advances | |||||
| Inventories | 1032.46 | 808 | 750.84 | 688.05 | 559.1 |
| Sundry Debtors | 1510.99 | 1498.57 | 1295.4 | 1118.86 | 964.34 |
| Cash and Bank Balance | 46.17 | 24.24 | 24.29 | 14.03 | 13.12 |
| Loans and Advances | 874.62 | 641.46 | 554.36 | 696.61 | 454.38 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 1941.12 | 1678.58 | 1494.76 | 1357.24 | 1102.46 |
| Provisions | 80.97 | 80.67 | 79.02 | 79.11 | 120.21 |
| Net Current Assets | 1442.15 | 1213.02 | 1051.11 | 1081.2 | 768.27 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 3409.48 | 3015.26 | 2938.74 | 2964.35 | 2694.31 |
| Contingent Liabilities | 1074.97 | 869.43 | 780.91 | 736.96 | 530.59 |
If I had made LUMPSUM investment of ₹ 1,00,000
in UNITED BREWERIES LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
