| United Spirits Ltd | Industry : (Alcoholic Beverages) | |
|---|---|---|
|
BSE Code : 532432 |
NSE Symbol : UNITDSPR |
P/E(TTM) : 61.06 |
|
ISIN Demat : INE854D01024 |
Div & Yield% : 0.82 |
EPS(TTM) : 23.83 |
|
Book Value(₹) : 110.65 |
Market Cap(₹Cr) : 105,840.46 |
Face Value(₹) : 2.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 15,207.00 | 14,697.00 | 17,204.00 | 21,349.40 | 19,287.20 |
| Net Sales | 11,573.00 | 10,692.00 | 10,374.00 | 9,423.70 | 7,889.20 |
| Other Income | 426.00 | 366.00 | 454.00 | 56.40 | 64.60 |
| Stock Adjustments | -90.00 | -119.00 | 129.00 | 82.80 | -130.20 |
| Total Income | 11,909.00 | 10,939.00 | 10,957.00 | 9,562.90 | 7,823.60 |
| EXPENDITURE : | |||||
| Raw Materials | 4,179.00 | 3,937.00 | 4,361.00 | 3,511.90 | 2,828.40 |
| Power and Fuel Cost | 19.00 | 18.00 | 16.00 | 18.00 | 18.00 |
| Other Manufacturing Expenses | 2,284.00 | 2,152.00 | 2,030.00 | 2,061.00 | 1,708.40 |
| Selling and Administration Expenses | 2,125.00 | 1,954.00 | 2,017.00 | 1,707.30 | 1,581.80 |
| Miscellaneous Expenses | 278.00 | 309.00 | 262.00 | 227.00 | 262.50 |
| Employee Benefit Expenses | 605.00 | 543.00 | 607.00 | 649.60 | 540.40 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 2,419.00 | 2,026.00 | 1,664.00 | 1,388.10 | 884.10 |
| Interest | 89.00 | 76.00 | 104.00 | 88.00 | 165.80 |
| Gross Profit | 2,330.00 | 1,950.00 | 1,560.00 | 1,300.10 | 718.30 |
| Depreciation | 274.00 | 264.00 | 271.00 | 288.60 | 249.30 |
| Profit Before Tax | 2,056.00 | 1,686.00 | 1,289.00 | 1,011.50 | 469.00 |
| Current Tax | 488.00 | 393.00 | 252.00 | 148.70 | 172.70 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 10.00 | -19.00 | -15.00 | 11.90 | -14.00 |
| Reported Net Profit | 1,558.00 | 1,312.00 | 1,052.00 | 850.90 | 310.30 |
| Extraordinary Items | 76.85 | 28.92 | 164.84 | -116.94 | -84.16 |
| Adjusted Net Profit | 1,481.15 | 1,283.08 | 887.16 | 967.84 | 394.46 |
| Adjustment below Net Profit | -3.00 | -2.00 | -1.00 | -106.80 | 5.70 |
| Profit/Loss Balance carried down | 968.00 | -51.00 | -1,102.00 | -1,846.30 | -2,162.30 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 639.00 | 291.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 1,884.00 | 968.00 | -51.00 | -1,102.20 | -1,846.30 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 600.00 | 450.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 12.00 | 9.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 21.49 | 18.10 | 14.51 | 11.70 | 4.27 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 108.68 | 96.04 | 81.99 | 67.25 | 56.80 |
| Book Value(Adj)-Unit Curr | 108.68 | 96.04 | 81.99 | 67.25 | 56.80 |