CLOSE X

Badjate Group

COMPANY
more from company profile
HomeMarketsEquity Profit & Loss

Profit & Loss

UNITED BREWERIES LTD.

NSE : UBLBSE : 532478ISIN CODE : INE686F01025Industry : Breweries & DistilleriesHouse : MNC
BSE1628.90-17.5 (-1.06 %)
PREV CLOSE ( ) 1646.40
OPEN PRICE ( ) 1648.00
BID PRICE (QTY) 1628.50 (7)
OFFER PRICE (QTY) 1631.65 (38)
VOLUME 944
TODAY'S LOW / HIGH ( )1628.90 1648.00
52 WK LOW / HIGH ( )1614.95 2299.4
Select year
(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
194085.40
183795.30
166510.90
131239.20
101857.60
     Sales
190052.20
180824.00
164410.60
128597.90
99854.10
     Job Work/ Contract Receipts
     Processing Charges / Service Income
813.10
509.40
407.10
306.80
158.40
     Revenue from property development
     Other Operational Income
3220.10
2461.90
1693.20
2334.50
1845.10
Less: Excise Duty
104934.50
102568.50
91511.70
72854.80
59426.70
Net Sales
89150.90
81226.80
74999.20
58384.40
42430.90
EXPENDITURE :
Increase/Decrease in Stock
-499.60
-334.50
-518.70
230.10
-95.00
Raw Material Consumed
18559.90
17080.00
16778.90
11089.20
7485.40
     Opening Raw Materials
2985.10
4695.70
1589.40
2545.30
2329.40
     Purchases Raw Materials
18495.00
14186.90
18960.50
8175.10
6964.20
     Closing Raw Materials
4737.60
2985.10
4695.70
1589.40
2545.30
     Other Direct Purchases / Brought in cost
1817.40
1182.50
924.70
1958.20
737.10
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
2173.60
2271.20
2277.60
1477.90
1177.40
     Electricity & Power
2173.60
2271.20
2277.60
1477.90
1177.40
     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
7184.60
6473.50
5955.10
5231.20
4854.90
     Salaries, Wages & Bonus
6455.00
5798.30
5282.50
4665.70
4244.40
     Contributions to EPF & Pension Funds
204.30
185.70
192.90
184.60
226.00
     Workmen and Staff Welfare Expenses
444.20
416.30
396.00
294.90
277.80
     Other Employees Cost
81.10
73.20
83.70
86.00
106.70
Other Manufacturing Expenses
35779.50
32674.80
28968.80
19751.40
14118.30
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
1247.90
1073.60
936.80
679.50
417.00
     Packing Material Consumed
32624.80
29778.00
26393.40
17941.90
12903.30
     Other Mfg Exp
1906.80
1823.20
1638.60
1130.00
798.00
General and Administration Expenses
5741.00
5309.10
4688.20
4383.70
3315.80
     Rent , Rates & Taxes
5025.60
4397.40
3891.80
3480.30
2677.00
     Insurance
256.40
219.90
216.00
232.80
222.70
     Printing and stationery
     Professional and legal fees
422.10
649.30
535.70
637.90
393.30
     Traveling and conveyance
     Other Administration
36.90
42.50
44.70
32.70
22.80
Selling and Distribution Expenses
9074.60
8449.10
8844.50
7434.20
6064.40
     Advertisement & Sales Promotion
3835.20
3401.70
3089.30
2760.60
2109.50
     Sales Commissions & Incentives
     Freight and Forwarding
4210.70
4000.50
4148.70
3024.60
2309.80
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
1028.70
1046.90
1606.50
1649.00
1645.10
Miscellaneous Expenses
2729.20
2341.70
1842.50
1820.50
1699.10
     Bad debts /advances written off
0.60
30.10
2.80
     Provision for doubtful debts
111.00
163.20
99.90
234.00
144.50
     Losson disposal of fixed assets(net)
     Losson foreign exchange fluctuations
2.80
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
2615.40
2177.90
1742.60
1556.40
1551.80
Less: Expenses Capitalised
Total Expenditure
80742.80
74264.90
68836.90
51418.20
38620.30
Operating Profit (Excl OI)
8408.10
6961.90
6162.30
6966.20
3810.60
Other Income
359.00
737.40
494.30
297.90
502.50
     Interest Received
187.50
453.50
334.10
152.80
46.20
     Dividend Received
     Profit on sale of Fixed Assets
0.40
3.70
13.50
0.80
0.40
     Profits on sale of Investments
     Provision Written Back
78.00
30.10
69.60
358.50
     Foreign Exchange Gains
15.70
32.80
35.20
35.60
     Others
171.10
186.50
83.80
39.50
61.80
Operating Profit
8767.10
7699.30
6656.60
7264.10
4313.10
Interest
128.60
68.90
46.40
147.80
226.70
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
7.80
1.90
2.10
1.40
2.30
     Other Interest
120.80
67.00
44.30
146.40
224.40
PBDT
8638.50
7630.40
6610.20
7116.30
4086.40
Depreciation
2329.80
2119.00
2105.90
2171.90
2320.10
Profit Before Taxation & Exceptional Items
6308.70
5511.40
4504.30
4944.40
1766.30
Exceptional Income / Expenses
-257.60
-331.20
-72.20
Profit Before Tax
6051.10
5511.40
4173.10
4944.40
1694.10
Provision for Tax
1627.00
1402.80
1126.30
1283.60
555.80
     Current Income Tax
1773.10
1487.90
1203.50
1320.30
677.90
     Deferred Tax
-146.10
-85.10
-77.20
-36.70
-122.10
     Other taxes
0.00
0.00
0.00
0.00
0.00
Profit After Tax
4424.10
4108.60
3046.80
3660.80
1138.30
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-7.20
-8.30
-7.00
-6.20
-6.10
Share of Associate
Other Consolidated Items
Consolidated Net Profit
4416.90
4100.30
3039.80
3654.60
1132.20
Adjustments to PAT
Profit Balance B/F
28473.00
26343.50
26050.80
22526.40
22021.10
Appropriations
32889.90
30443.80
29090.60
26181.00
23153.30
     General Reserves
5.00
5.00
5.00
4.00
114.90
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
2620.40
1965.80
2742.10
126.20
512.00
Equity Dividend %
1000.00
1000.00
750.00
1050.00
50.00
Earnings Per Share
17.00
16.00
11.00
14.00
4.00
Adjusted EPS
17.00
16.00
11.00
14.00
4.00

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.