CLOSE X

Badjate Group

COMPANY
more from company profile
HomeMarketsEquity Profit & Loss

Profit & Loss

UNITED SPIRITS LTD.

NSE : UNITDSPRBSE : 532432ISIN CODE : INE854D01024Industry : Breweries & DistilleriesHouse : UB MNC
BSE1447.0010.25 (+0.71 %)
PREV CLOSE ( ) 1436.75
OPEN PRICE ( ) 1437.40
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 4201
TODAY'S LOW / HIGH ( )1434.00 1450.00
52 WK LOW / HIGH ( )1270.5 1700
Select year
(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
272760.00
260180.00
278160.00
310618.00
274185.00
     Sales
266400.00
252510.00
274490.00
306257.00
270794.00
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
6360.00
7670.00
3670.00
4361.00
3391.00
Less: Excise Duty
152070.00
146970.00
172040.00
213494.00
192872.00
Net Sales
120690.00
113210.00
106120.00
97124.00
81313.00
EXPENDITURE :
Increase/Decrease in Stock
900.00
1190.00
-1370.00
-827.00
1331.00
Raw Material Consumed
41790.00
39370.00
43610.00
35196.00
28129.00
     Opening Raw Materials
3900.00
3980.00
2930.00
3268.00
1479.00
     Purchases Raw Materials
34900.00
32540.00
36020.00
29086.00
26424.00
     Closing Raw Materials
5650.00
3900.00
3980.00
2931.00
3268.00
     Other Direct Purchases / Brought in cost
8640.00
6750.00
8640.00
5773.00
3494.00
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
190.00
180.00
170.00
182.00
200.00
     Electricity & Power
190.00
180.00
170.00
182.00
200.00
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
6090.00
5470.00
6100.00
6531.00
5564.00
     Salaries, Wages & Bonus
5270.00
4400.00
5250.00
5580.00
4772.00
     Contributions to EPF & Pension Funds
210.00
230.00
100.00
114.00
131.00
     Workmen and Staff Welfare Expenses
380.00
370.00
360.00
351.00
366.00
     Other Employees Cost
230.00
470.00
390.00
486.00
295.00
Other Manufacturing Expenses
23230.00
22090.00
20560.00
21226.00
17888.00
     Sub-contracted / Out sourced services
790.00
830.00
910.00
1091.00
1120.00
     Processing Charges
     Repairs and Maintenance
650.00
660.00
710.00
786.00
841.00
     Packing Material Consumed
21280.00
19920.00
18400.00
18546.00
15096.00
     Other Mfg Exp
510.00
680.00
540.00
803.00
831.00
General and Administration Expenses
8120.00
7460.00
8610.00
7022.00
7675.00
     Rent , Rates & Taxes
4020.00
3570.00
3690.00
2977.00
3856.00
     Insurance
40.00
30.00
190.00
208.00
200.00
     Printing and stationery
     Professional and legal fees
3230.00
3080.00
3160.00
2417.00
2085.00
     Traveling and conveyance
630.00
600.00
550.00
348.00
255.00
     Other Administration
830.00
780.00
1570.00
1420.00
1534.00
Selling and Distribution Expenses
15770.00
14800.00
13730.00
11118.00
9115.00
     Advertisement & Sales Promotion
11300.00
10480.00
9220.00
6949.00
5747.00
     Sales Commissions & Incentives
140.00
170.00
130.00
135.00
87.00
     Freight and Forwarding
4330.00
4150.00
2840.00
2764.00
2249.00
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
1540.00
1270.00
1032.00
Miscellaneous Expenses
2260.00
2640.00
540.00
724.00
884.00
     Bad debts /advances written off
     Provision for doubtful debts
410.00
50.00
158.00
571.00
     Losson disposal of fixed assets(net)
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
2260.00
2230.00
490.00
566.00
313.00
Less: Expenses Capitalised
Total Expenditure
98350.00
93200.00
91950.00
81172.00
70786.00
Operating Profit (Excl OI)
22340.00
20010.00
14170.00
15952.00
10527.00
Other Income
3450.00
2250.00
730.00
484.00
396.00
     Interest Received
1080.00
1300.00
320.00
61.00
111.00
     Dividend Received
     Profit on sale of Fixed Assets
990.00
120.00
200.00
123.00
168.00
     Profits on sale of Investments
6.00
     Provision Written Back
90.00
263.00
86.00
     Foreign Exchange Gains
4.00
8.00
     Others
1290.00
830.00
210.00
27.00
23.00
Operating Profit
25790.00
22260.00
14900.00
16436.00
10923.00
Interest
890.00
760.00
1040.00
880.00
1876.00
     InterestonDebenture / Bonds
     Interest on Term Loan
200.00
381.00
1117.00
     Intereston Fixed deposits
     Bank Charges etc
     Other Interest
890.00
760.00
840.00
499.00
759.00
PBDT
24900.00
21500.00
13860.00
15556.00
9047.00
Depreciation
2830.00
2750.00
2820.00
3038.00
2991.00
Profit Before Taxation & Exceptional Items
22070.00
18750.00
11040.00
12518.00
6056.00
Exceptional Income / Expenses
-650.00
-170.00
1760.00
-1652.00
-643.00
Profit Before Tax
21350.00
18570.00
12790.00
10866.00
5400.00
Provision for Tax
5530.00
4490.00
1530.00
2760.00
1779.00
     Current Income Tax
5550.00
4500.00
2810.00
2593.00
1764.00
     Deferred Tax
90.00
90.00
-130.00
414.00
46.00
     Other taxes
-110.00
-100.00
-1150.00
-247.00
-31.00
Profit After Tax
15820.00
14080.00
11260.00
8106.00
3621.00
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
110.00
180.00
215.00
Share of Associate
Other Consolidated Items
Consolidated Net Profit
15820.00
14080.00
11370.00
8286.00
3836.00
Adjustments to PAT
Profit Balance B/F
8140.00
-3080.00
-13540.00
-21954.00
-25840.00
Appropriations
23960.00
11000.00
-2170.00
-13668.00
-22004.00
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
3100.00
-50.00
900.00
-124.00
-50.00
Equity Dividend %
600.00
450.00
Earnings Per Share
22.00
19.00
16.00
11.00
5.00
Adjusted EPS
22.00
19.00
16.00
11.00
5.00

Badjate Stock & Shares Pvt. Ltd.
201, Mangalam Arcade,
Above Venus Book Centre, Dharampeth Extn. Nagpur - 440010 Maharashtra, India.

NSE Member Code 14845 BSE Member Code 6287 MCX Member Code 55240 SEBI REGISTRATION NO :
INZ000190232 in NSE, BSE AND MCX SEBI Registration No (PMS) :
INP000006527 CDSL DP ID 77800 :
IN-DP-CDSL-393-2018 Terms & Conditions Policy Privacy Policy Cancellation & Refunds Policy Grievance Redressal Mechanism Escalation Matrix Investors can refer the following Linksfor e-voting: https://evoting.cdslindia.com/Evoting/EvotingLogin https://www.evotingindia.com/ https://www.evoting.nsdl.com/ List of Active Authorised Persons Filing of complaints on SMART ODR Portal

SEBI Investor Website | SEBI Saarthi Mobile App

Click here to check Client Collateral Details PMS Fees Calculation Tool EPFO EXTRACT OF FORM 5A
call us @ +91-712-6604201-235 email us @ info@badjategroup.com
Advisory for Investors Complaints Data September 2025 Broking Complaints Data September 2025 DP

Filing complaints on SCORES Easy & quick

  • > Register on SCORES portal(https://scores.sebi.gov.in/)
  • > Mandatory details for filing complaints on SCORES
    • Name
    • PAN
    • Address
    • Mobile Number
    • E-mail ID
  • > Benefits:
    • Effective communication
    • Speedy redressal of the grievances
Process Flow of Complaint Redressal Mechanism

Details of Client Bank account of Badjate Stock & Shares Private Limited:

  • 1)Client Bank account Number : 01020340001341 / 57500000546632
  • 2)Name of Bank Account :
    BADJATE STOCK AND SHARES PRIVATE LIMITED - USCNB Account
  • 3)IFSC : HDFC0000102
  • 4)BRANCH : Shankar Nagar / Dharampeth Extn Nagpur
  • 5)MICR – 440240002

Dear Investor,
As you are aware, under the rapidly evolving dynamics of financial markets, it is crucial for investors to remain updated and well-informed about various aspects of investing in securities market. In this connection, please find a link to the BSE Investor Protection Fund website where you will find some useful educative material in the form of text and videos, so as to become an informed investor.
https://www.bseipf.com/investors_education.html We believe that an educated investor is a protected investor !!!

ATTENTION INVESTORS| KYC | IPO | CLIENT BANK A/C| DIRECT ON-BOARDING FOR PMS SERVICES

© Badjate Group 2018

Designed, Developed & Content Powered by ●●● Accord Fintech Pvt. Ltd.