Nifty

:

18534.40

Sensex

:

62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

Login

Nifty
Sensex

:
:

18534.40
62622.24

-99.45 (-0.53%)
-346.89 (-0.55%)

United Breweries Ltd.

Breweries & Distilleries

Rating :

61/99

BSE: 532478 | NSE: UBL

Watchlist

NSE BSE

1454.70

31-May-2023

Day's Open
Day's High
Day's Low
Previous Close

1448.00
1461.00
1444.85
1450.05

Volume
Traded Value (lacs)
52 Week High
52 Week Low

110787
1611.16
1806.45
1353.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

38,482.85
125.96
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

37,573.17
0.52%
9.66

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.12
0.77
-3.56

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.86
-5.04
-4.48

PAT CAGR (%)

10 Years
5 Years
3 Years

7.82
-1.50
-5.11

P:E (Median)

8 Years
5 Years
3 Years

90.18
90.64
126.76

P:BV (Average)

8 Years
5 Years
3 Years

10.74
10.43
9.95

EV:EBITDA (Average)

8 Years
5 Years
3 Years

44.44
50.46
61.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 4,079.60 3,662.40 11.39% 3,698.51 3,509.92 5.37% 3,670.75 3,293.91 11.44% 5,194.02 2,651.18 95.91%
Expenses 4,026.15 3,402.07 18.34% 3,621.86 3,336.35 8.56% 3,451.64 3,128.31 10.34% 4,928.97 2,555.76 92.86%
EBITDA 53.45 260.33 -79.47% 76.65 173.57 -55.84% 219.11 165.60 32.31% 265.05 95.42 177.77%
EBIDTM 1.31% 7.11% 2.07% 4.95% 5.97% 5.03% 5.10% 3.60%
Other Income 11.63 12.98 -10.40% 12.97 6.04 114.74% 14.31 4.55 214.51% 10.36 6.09 70.11%
Interest 1.22 2.50 -51.20% 1.60 3.69 -56.64% 0.99 4.73 -79.07% 0.83 3.86 -78.50%
Depreciation 50.65 53.18 -4.76% 50.16 52.94 -5.25% 51.98 55.64 -6.58% 57.53 55.15 4.32%
PBT 13.21 217.63 -93.93% 4.74 122.98 -96.15% 180.45 109.78 64.37% 217.05 42.50 410.71%
Tax 3.48 54.67 -93.63% 6.88 32.42 -78.78% 46.26 29.13 58.81% 55.37 11.66 374.87%
PAT 9.73 162.96 -94.03% -2.14 90.56 - 134.19 80.65 66.39% 161.68 30.84 424.25%
PATM 0.24% 4.45% -0.06% 2.58% 3.66% 2.45% 3.11% 1.16%
EPS 0.37 6.16 -93.99% -0.08 3.43 - 5.08 3.05 66.56% 6.11 1.17 422.22%

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 4,081.01 3,664.71 11.36% 3,700.49 3,511.85 5.37% 3,673.51 3,294.73 11.50% 5,196.08 2,652.63 95.88%
Expenses 4,027.38 3,403.24 18.34% 3,623.45 3,337.68 8.56% 3,454.09 3,129.34 10.38% 4,929.94 2,557.04 92.80%
EBITDA 53.63 261.47 -79.49% 77.04 174.17 -55.77% 219.42 165.39 32.67% 266.14 95.59 178.42%
EBIDTM 1.31% 7.13% 2.08% 4.96% 5.97% 5.02% 5.12% 3.60%
Other Income 11.79 13.05 -9.66% 13.05 6.13 112.89% 14.16 4.45 218.20% 10.43 6.16 69.32%
Interest 1.22 2.50 -51.20% 1.60 3.69 -56.64% 0.99 4.73 -79.07% 0.83 3.86 -78.50%
Depreciation 50.72 53.24 -4.73% 50.23 53.03 -5.28% 52.04 55.68 -6.54% 57.60 55.24 4.27%
PBT 13.48 218.78 -93.84% 5.14 123.58 -95.84% 180.55 109.43 64.99% 218.14 42.65 411.47%
Tax 3.61 55.00 -93.44% 6.95 32.56 -78.65% 46.43 29.09 59.61% 55.64 11.71 375.15%
PAT 9.87 163.78 -93.97% -1.81 91.02 - 134.12 80.34 66.94% 162.50 30.94 425.21%
PATM 0.24% 4.47% -0.05% 2.59% 3.65% 2.44% 3.13% 1.17%
EPS 0.37 6.18 -94.01% -0.07 3.43 - 5.07 3.04 66.78% 6.13 1.17 423.93%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 16,642.88 5,831.93 4,240.73 6,504.55 6,472.43 5,628.73 4,734.12 4,838.81 4,692.29 4,235.50 3,903.14 Net Sales Growth 26.88% 37.52% -34.80% 0.50% 14.99% 18.90% -2.16% 3.12% 10.78% 8.52% Cost Of Goods Sold 4,274.28 1,138.46 745.99 1,287.57 1,165.16 1,110.97 839.79 778.14 737.73 677.53 629.85 Gross Profit 12,368.60 4,693.47 3,494.74 5,216.98 5,307.27 4,517.76 3,894.33 4,060.67 3,954.56 3,557.97 3,273.29 GP Margin 74.32% 80.48% 82.41% 80.21% 82.00% 80.26% 82.26% 83.92% 84.28% 84.00% 83.86% Total Expenditure 16,028.62 5,137.01 3,861.23 5,630.15 5,334.67 4,727.63 4,092.95 4,146.96 4,071.53 3,638.99 3,426.78 Power & Fuel Cost - 142.02 114.51 172.95 183.55 147.85 136.05 157.10 141.92 144.49 154.60 % Of Sales - 2.44% 2.70% 2.66% 2.84% 2.63% 2.87% 3.25% 3.02% 3.41% 3.96% Employee Cost - 519.36 482.29 499.77 443.86 394.63 352.09 334.29 297.37 259.46 241.00 % Of Sales - 8.91% 11.37% 7.68% 6.86% 7.01% 7.44% 6.91% 6.34% 6.13% 6.17% Manufacturing Exp. - 1,973.77 1,411.04 2,076.68 2,053.54 1,704.73 1,486.09 1,521.89 1,300.03 1,176.04 1,130.45 % Of Sales - 33.84% 33.27% 31.93% 31.73% 30.29% 31.39% 31.45% 27.71% 27.77% 28.96% General & Admin Exp. - 438.19 331.39 379.44 345.30 326.54 162.03 133.21 93.18 79.27 73.65 % Of Sales - 7.51% 7.81% 5.83% 5.33% 5.80% 3.42% 2.75% 1.99% 1.87% 1.89% Selling & Distn. Exp. - 743.42 606.44 984.11 969.36 819.63 926.38 944.40 1,368.63 1,165.56 1,067.67 % Of Sales - 12.75% 14.30% 15.13% 14.98% 14.56% 19.57% 19.52% 29.17% 27.52% 27.35% Miscellaneous Exp. - 181.79 169.57 229.63 173.90 223.28 190.52 277.93 132.67 136.64 1,067.67 % Of Sales - 3.12% 4.00% 3.53% 2.69% 3.97% 4.02% 5.74% 2.83% 3.23% 3.32% EBITDA 614.26 694.92 379.50 874.40 1,137.76 901.10 641.17 691.85 620.76 596.51 476.36 EBITDA Margin 3.69% 11.92% 8.95% 13.44% 17.58% 16.01% 13.54% 14.30% 13.23% 14.08% 12.20% Other Income 49.27 29.66 50.20 9.11 31.70 12.98 51.60 86.16 37.59 15.13 39.22 Interest 4.64 14.78 22.67 31.12 31.20 47.65 58.65 81.07 72.99 79.83 79.89 Depreciation 210.32 216.91 231.85 284.97 259.78 259.60 286.95 243.51 207.39 197.67 170.24 PBT 415.45 492.89 175.18 567.42 878.48 606.83 347.17 453.43 377.97 334.14 265.45 Tax 111.99 127.88 55.11 140.19 315.70 212.84 117.84 155.56 118.44 108.53 93.24 Tax Rate 26.96% 25.94% 32.81% 24.71% 35.94% 35.07% 33.94% 34.31% 31.34% 32.48% 35.13% PAT 303.46 365.01 112.85 427.23 562.78 393.99 229.33 297.87 259.53 225.61 172.21 PAT before Minority Interest 303.46 365.01 112.85 427.23 562.78 393.99 229.33 297.87 259.53 225.61 172.21 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.82% 6.26% 2.66% 6.57% 8.70% 7.00% 4.84% 6.16% 5.53% 5.33% 4.41% PAT Growth -16.86% 223.45% -73.59% -24.09% 42.84% 71.80% -23.01% 14.77% 15.03% 31.01% EPS 11.48 13.81 4.27 16.16 21.29 14.90 8.67 11.27 9.82 8.53 6.51

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 16,651.09 5,838.44 4,243.09 6,509.24 6,475.43 5,619.02 4,729.19 4,833.14 4,688.11 4,229.66 3,898.74 Net Sales Growth 26.88% 37.60% -34.81% 0.52% 15.24% 18.82% -2.15% 3.09% 10.84% 8.49% Cost Of Goods Sold 4,265.36 1,131.93 739.04 1,278.42 1,155.38 1,089.57 823.52 760.23 722.34 660.51 615.93 Gross Profit 12,385.73 4,706.51 3,504.05 5,230.82 5,320.05 4,529.45 3,905.67 4,072.91 3,965.77 3,569.15 3,282.81 GP Margin 74.38% 80.61% 82.58% 80.36% 82.16% 80.61% 82.59% 84.27% 84.59% 84.38% 84.20% Total Expenditure 16,034.86 5,141.82 3,862.03 5,633.40 5,337.07 4,717.03 4,087.33 4,140.19 4,066.39 3,632.35 3,421.84 Power & Fuel Cost - 147.79 117.74 178.92 189.75 153.02 140.76 162.89 147.61 150.76 159.73 % Of Sales - 2.53% 2.77% 2.75% 2.93% 2.72% 2.98% 3.37% 3.15% 3.56% 4.10% Employee Cost - 523.12 485.49 504.12 448.43 399.22 356.28 338.60 300.97 262.82 244.18 % Of Sales - 8.96% 11.44% 7.74% 6.93% 7.10% 7.53% 7.01% 6.42% 6.21% 6.26% Manufacturing Exp. - 1,975.14 1,411.83 2,078.29 2,054.38 1,705.26 1,487.07 1,522.61 1,300.78 1,176.54 1,130.99 % Of Sales - 33.83% 33.27% 31.93% 31.73% 30.35% 31.44% 31.50% 27.75% 27.82% 29.01% General & Admin Exp. - 438.37 331.58 379.59 345.43 326.68 162.20 133.32 93.25 79.33 73.70 % Of Sales - 7.51% 7.81% 5.83% 5.33% 5.81% 3.43% 2.76% 1.99% 1.88% 1.89% Selling & Distn. Exp. - 743.42 606.44 984.11 969.36 819.63 926.38 944.45 1,368.64 1,165.57 1,067.68 % Of Sales - 12.73% 14.29% 15.12% 14.97% 14.59% 19.59% 19.54% 29.19% 27.56% 27.39% Miscellaneous Exp. - 182.05 169.91 229.95 174.34 223.65 191.12 278.09 132.80 136.82 1,067.68 % Of Sales - 3.12% 4.00% 3.53% 2.69% 3.98% 4.04% 5.75% 2.83% 3.23% 3.32% EBITDA 616.23 696.62 381.06 875.84 1,138.36 901.99 641.86 692.95 621.72 597.31 476.90 EBITDA Margin 3.70% 11.93% 8.98% 13.46% 17.58% 16.05% 13.57% 14.34% 13.26% 14.12% 12.23% Other Income 49.43 29.79 50.25 9.30 32.01 13.13 51.97 86.40 37.65 15.18 39.18 Interest 4.64 14.78 22.67 31.12 31.20 47.65 58.65 81.07 72.83 79.53 79.64 Depreciation 210.59 217.19 232.01 285.10 259.86 259.65 287.05 243.63 207.54 197.82 170.41 PBT 417.31 494.44 176.63 568.92 879.31 607.82 348.13 454.65 379.00 335.14 266.03 Tax 112.63 128.36 55.58 140.63 316.00 213.19 118.21 155.98 118.78 108.73 93.43 Tax Rate 26.99% 25.96% 32.81% 24.72% 35.94% 35.07% 33.96% 34.31% 31.34% 32.44% 35.12% PAT 304.68 365.46 113.22 427.73 562.94 394.20 229.57 298.30 259.84 226.02 172.11 PAT before Minority Interest 303.98 366.08 113.83 428.29 563.31 394.63 229.92 298.67 260.22 226.41 172.60 Minority Interest -0.70 -0.62 -0.61 -0.56 -0.37 -0.43 -0.35 -0.37 -0.38 -0.39 -0.49 PAT Margin 1.83% 6.26% 2.67% 6.57% 8.69% 7.02% 4.85% 6.17% 5.54% 5.34% 4.41% PAT Growth -16.77% 222.79% -73.53% -24.02% 42.81% 71.71% -23.04% 14.80% 14.96% 31.32% EPS 11.52 13.82 4.28 16.18 21.29 14.91 8.68 11.28 9.83 8.55 6.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 3,932.01 3,579.62 3,517.97 3,181.89 2,688.45 2,332.52 2,145.62 1,849.63 1,705.86 1,510.69 Share Capital 26.44 26.44 26.44 26.44 26.44 26.44 26.44 26.44 100.51 100.51 Total Reserves 3,905.57 3,553.18 3,491.53 3,155.45 2,662.01 2,306.08 2,119.18 1,823.19 1,605.35 1,410.18 Non-Current Liabilities 128.60 160.34 184.58 98.08 233.28 238.80 329.92 583.09 612.58 821.13 Secured Loans 0.00 107.50 0.37 75.43 205.00 184.03 257.95 473.31 485.94 699.34 Unsecured Loans 0.00 0.00 8.53 0.00 0.00 0.00 0.00 38.25 41.60 43.86 Long Term Provisions 136.00 68.93 192.08 1.63 0.93 0.00 8.49 5.17 5.50 3.38 Current Liabilities 1,973.26 2,136.98 1,989.00 2,098.63 1,797.32 1,902.65 1,886.22 1,447.91 1,577.36 1,406.84 Trade Payables 637.69 629.04 544.63 589.94 522.72 459.88 418.14 342.74 209.41 249.60 Other Current Liabilities 1,233.43 1,416.77 1,194.44 1,421.76 1,141.19 1,151.90 1,176.13 797.63 787.00 521.75 Short Term Borrowings 0.00 0.17 160.15 6.00 52.78 211.90 212.88 187.58 488.91 556.93 Short Term Provisions 102.14 91.00 89.78 80.93 80.63 78.97 79.07 119.96 92.04 78.56 Total Liabilities 6,033.87 5,876.94 5,691.55 5,378.60 4,719.05 4,473.97 4,361.76 3,880.63 3,895.80 3,738.66 Net Block 1,904.76 1,942.04 1,900.75 1,752.19 1,705.05 1,725.55 1,797.36 1,810.84 1,606.92 1,593.99 Gross Block 4,924.37 4,762.17 4,499.48 4,072.24 3,865.21 3,649.02 3,440.36 3,217.61 2,807.58 2,598.55 Accumulated Depreciation 3,019.61 2,820.13 2,598.73 2,320.05 2,160.16 1,923.47 1,643.00 1,406.77 1,200.66 1,004.56 Non Current Assets 2,658.48 2,555.55 2,736.53 2,378.86 2,082.93 2,112.42 2,184.67 2,123.29 1,894.16 1,878.41 Capital Work in Progress 109.89 127.99 199.12 189.92 72.27 137.18 60.84 90.16 82.27 113.98 Non Current Investment 16.00 13.71 25.68 25.68 25.57 25.50 25.47 25.47 25.47 25.47 Long Term Loans & Adv. 601.04 435.32 560.06 377.31 269.99 203.92 295.55 190.64 172.55 136.85 Other Non Current Assets 26.79 36.49 50.92 33.76 10.05 20.27 5.45 6.18 6.95 8.12 Current Assets 3,370.51 3,321.39 2,955.02 2,999.74 2,636.12 2,361.55 2,177.09 1,757.34 2,001.64 1,860.25 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 934.41 1,135.29 1,092.29 1,030.80 806.44 750.14 687.35 558.38 543.28 512.63 Sundry Debtors 1,254.50 1,394.82 1,349.77 1,510.02 1,498.35 1,295.35 1,118.81 964.28 958.60 813.30 Cash & Bank 907.74 468.05 73.31 45.12 20.16 21.55 11.47 10.76 142.48 232.77 Other Current Assets 273.86 84.21 100.04 72.12 311.17 294.51 359.46 223.92 357.28 301.55 Short Term Loans & Adv. 192.96 239.02 339.61 341.68 246.48 192.83 301.42 164.40 303.71 266.25 Net Current Assets 1,397.25 1,184.41 966.02 901.11 838.80 458.90 290.87 309.43 424.28 453.41 Total Assets 6,028.99 5,876.94 5,691.55 5,378.60 4,719.05 4,473.97 4,361.76 3,880.63 3,895.80 3,738.66

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 3,935.12 3,582.28 3,520.26 3,183.77 2,690.26 2,334.21 2,147.12 1,850.61 1,706.62 1,511.15 Share Capital 26.44 26.44 26.44 26.44 26.44 26.44 26.44 26.44 100.51 100.51 Total Reserves 3,908.68 3,555.84 3,493.82 3,157.33 2,663.82 2,307.77 2,120.68 1,824.17 1,606.11 1,410.64 Non-Current Liabilities 129.03 160.75 184.99 98.05 233.22 238.71 329.83 583.04 612.56 821.09 Secured Loans 0.00 107.50 0.37 75.43 205.00 184.03 257.95 473.33 485.98 699.34 Unsecured Loans 0.00 0.00 8.53 0.00 0.00 0.00 0.00 38.25 41.60 43.86 Long Term Provisions 136.44 69.39 192.55 1.63 0.93 0.00 8.49 5.17 5.50 3.38 Current Liabilities 1,974.61 2,138.20 1,990.44 2,099.55 1,797.00 1,903.00 1,886.41 1,448.75 1,576.47 1,406.22 Trade Payables 638.00 629.47 545.04 590.22 521.72 459.55 417.59 342.70 209.65 250.03 Other Current Liabilities 1,234.39 1,417.48 1,195.39 1,422.36 1,141.83 1,152.53 1,176.83 798.26 785.64 520.65 Short Term Borrowings 0.00 0.17 160.15 6.00 52.78 211.90 212.88 187.58 488.91 556.93 Short Term Provisions 102.22 91.08 89.86 80.97 80.67 79.02 79.11 120.21 92.27 78.61 Total Liabilities 6,042.90 5,884.98 5,699.03 5,384.41 4,723.42 4,478.70 4,365.89 3,884.57 3,897.53 3,740.10 Net Block 1,912.91 1,949.46 1,926.08 1,777.14 1,729.81 1,750.36 1,822.25 1,835.82 1,632.10 1,619.19 Gross Block 4,939.41 4,776.20 4,531.26 4,104.52 3,897.22 3,681.03 3,472.36 3,249.57 2,839.54 2,630.38 Accumulated Depreciation 3,026.50 2,826.74 2,605.18 2,327.38 2,167.41 1,930.67 1,650.11 1,413.75 1,207.44 1,011.19 Non Current Assets 2,663.77 2,561.42 2,737.58 2,383.04 2,082.90 2,113.36 2,185.24 2,123.81 1,894.70 1,878.72 Capital Work in Progress 109.89 128.79 199.12 189.92 72.27 137.18 60.84 90.16 82.27 113.98 Non Current Investment 8.35 6.06 0.27 0.27 0.16 0.09 0.06 0.06 0.06 0.06 Long Term Loans & Adv. 602.15 436.43 561.19 378.22 270.61 205.46 296.64 191.59 173.32 137.37 Other Non Current Assets 30.47 40.68 50.92 37.49 10.05 20.27 5.45 6.18 6.95 8.12 Current Assets 3,374.25 3,323.56 2,961.45 3,001.37 2,640.52 2,365.34 2,180.65 1,760.76 2,002.83 1,861.38 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 935.81 1,136.68 1,093.93 1,032.46 808.00 750.84 688.05 559.10 544.14 513.58 Sundry Debtors 1,254.86 1,394.99 1,350.38 1,510.99 1,498.57 1,295.40 1,118.86 964.34 958.61 813.42 Cash & Bank 909.68 469.28 78.59 46.17 24.24 24.29 14.03 13.12 142.54 233.08 Other Current Assets 273.90 84.24 100.06 72.19 309.71 294.81 359.71 224.20 357.54 301.30 Short Term Loans & Adv. 192.98 238.37 338.49 339.56 244.98 193.08 301.56 164.58 303.82 265.88 Net Current Assets 1,399.64 1,185.36 971.01 901.82 843.52 462.34 294.24 312.01 426.36 455.16 Total Assets 6,038.02 5,884.98 5,699.03 5,384.41 4,723.42 4,478.70 4,365.89 3,884.57 3,897.53 3,740.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 899.07 619.17 506.62 644.38 562.01 543.88 539.05 838.65 290.08 152.20 PBT 492.89 167.96 567.42 878.48 606.83 347.17 453.43 377.97 334.14 265.45 Adjustment 235.61 235.45 348.79 263.78 335.50 337.28 321.94 266.16 271.03 229.86 Changes in Working Capital 300.15 297.60 -219.57 -108.89 -127.24 2.49 -76.16 336.47 -214.93 -269.08 Cash after chg. in Working capital 1,028.65 701.01 696.64 1,033.37 815.09 686.94 699.21 980.60 390.24 226.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -129.58 -81.84 -190.02 -388.99 -253.08 -143.06 -160.16 -141.95 -100.16 -74.03 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -159.66 -150.59 -401.73 -429.70 -195.92 -233.53 -245.25 -327.22 -157.45 -431.66 Net Fixed Assets -144.10 -191.56 -436.44 -324.68 -151.28 -285.00 -193.43 -417.92 -177.32 -445.03 Net Investments -2.29 11.97 0.00 -0.11 -0.07 -0.03 0.00 0.00 0.00 0.00 Others -13.27 29.00 34.71 -104.91 -44.57 51.50 -51.82 90.70 19.87 13.37 Cash from Financing Activity -286.43 -88.17 -94.88 -198.01 -363.44 -301.09 -296.67 -571.81 -172.60 211.11 Net Cash Inflow / Outflow 452.98 380.41 10.01 16.67 2.65 9.26 -2.87 -60.38 -39.97 -68.35 Opening Cash & Equivalents 409.40 28.99 18.98 2.31 12.55 3.29 6.16 66.47 106.44 170.65 Closing Cash & Equivalent 862.38 409.40 28.99 18.98 15.20 12.55 3.29 6.09 66.47 106.44

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 899.62 620.28 507.79 643.04 563.30 544.05 539.21 840.81 289.54 152.19 PBT 494.44 169.41 568.92 879.31 607.82 348.13 454.65 379.00 335.14 266.03 Adjustment 235.86 235.56 348.77 263.60 335.41 337.28 321.83 266.10 270.89 229.76 Changes in Working Capital 299.39 297.59 -219.63 -110.05 -126.54 2.16 -77.73 338.05 -215.86 -269.21 Cash after chg. in Working capital 1,029.69 702.56 698.06 1,032.86 816.69 687.57 698.75 983.15 390.17 226.58 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -130.07 -82.28 -190.27 -389.82 -253.39 -143.52 -159.54 -142.34 -100.63 -74.39 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -160.07 -151.55 -402.44 -430.38 -197.04 -233.63 -245.24 -329.48 -157.58 -431.67 Net Fixed Assets -144.10 -191.56 -436.44 -324.68 -151.28 -285.00 -193.43 -417.92 -177.32 -445.03 Net Investments -2.29 11.97 0.00 -0.11 -0.07 -0.03 0.00 0.00 0.00 0.00 Others -13.68 28.04 34.00 -105.59 -45.69 51.40 -51.81 88.44 19.74 13.36 Cash from Financing Activity -286.65 -88.39 -95.19 -195.92 -363.53 -301.16 -296.83 -571.71 -172.18 211.27 Net Cash Inflow / Outflow 452.90 380.34 10.16 16.74 2.73 9.26 -2.86 -60.38 -40.22 -68.21 Opening Cash & Equivalents 409.70 29.36 19.20 2.46 12.62 3.36 6.22 66.53 106.75 170.82 Closing Cash & Equivalent 862.60 409.70 29.36 19.20 15.35 12.62 3.36 6.15 66.53 106.75

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 148.71 135.39 133.05 120.34 101.68 88.22 81.15 69.96 61.72 54.34 ROA 6.13% 1.95% 7.72% 11.15% 8.57% 5.19% 7.23% 6.67% 5.91% 4.90% ROE 9.72% 3.18% 12.75% 19.17% 15.69% 10.24% 14.91% 14.91% 14.71% 12.63% ROCE 13.08% 5.02% 16.71% 28.45% 22.08% 13.81% 18.96% 16.04% 14.40% 13.36% Fixed Asset Turnover 2.71 2.20 3.42 3.56 3.31 2.89 2.90 2.73 2.69 2.80 Receivable days 36.86 49.19 35.63 38.84 40.99 43.08 39.44 42.59 44.53 42.28 Inventory Days 28.80 39.92 26.45 23.72 22.84 25.65 23.58 24.40 26.54 25.50 Payable days 203.06 287.13 39.01 39.56 41.03 39.69 34.73 24.59 21.81 26.68 Cash Conversion Cycle -137.41 -198.02 23.08 23.00 22.80 29.04 28.29 42.41 49.26 41.10 Total Debt/Equity 0.00 0.07 0.07 0.07 0.12 0.25 0.38 0.45 0.72 0.86 Interest Cover 34.35 8.41 19.23 29.16 13.74 6.92 6.59 6.18 5.19 4.32

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 148.83 135.49 133.14 120.41 101.75 88.28 81.21 69.99 61.75 54.35 ROA 6.14% 1.97% 7.73% 11.15% 8.58% 5.20% 7.24% 6.69% 5.93% 4.91% ROE 9.74% 3.21% 12.78% 19.18% 15.71% 10.26% 14.94% 14.94% 14.75% 12.65% ROCE 13.11% 5.05% 16.74% 28.46% 22.10% 13.83% 19.00% 16.06% 14.42% 13.37% Fixed Asset Turnover 2.70 2.19 3.39 3.53 3.28 2.86 2.87 2.71 2.66 2.77 Receivable days 36.85 49.19 35.64 38.84 41.02 43.07 39.43 42.59 44.53 42.27 Inventory Days 28.82 39.97 26.49 23.75 22.89 25.67 23.61 24.43 26.58 25.55 Payable days 204.35 290.04 39.02 39.52 41.07 39.71 34.77 24.63 21.89 26.72 Cash Conversion Cycle -138.68 -200.88 23.11 23.08 22.83 29.03 28.27 42.39 49.22 41.10 Total Debt/Equity 0.00 0.07 0.07 0.07 0.12 0.25 0.38 0.45 0.72 0.86 Interest Cover 34.45 8.47 19.28 29.18 13.76 6.94 6.61 6.20 5.21 4.34

Top Investors:

derive trading and resorts private limited

recovery officer i drt ii-in30135620791377

investor education and protection fund (iepf)

Annual Reports:

News Update:

United Breweries reports 94% fall in Q4 consolidated net profit
5th May 2023, 12:45 PM

Total consolidated income of the company increased by 11.29% at Rs 4092.80 crore for Q4FY23
Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback