First Time Loading...

United Breweries Ltd
NSE:UBL

Watchlist Manager
United Breweries Ltd Logo
United Breweries Ltd
NSE:UBL
Watchlist
Price: 2 024.95 INR -1.6% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

176.7B
+3%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+83%
5 Years
+65%
7 Years
-
10 Years
-
4B
+20%
Operating Income
Growth Rates:
1 Year
-34%
3 Years
+4 522%
5 Years
-48%
7 Years
-
10 Years
-
3.4B
+35%
Net Income
Growth Rates:
1 Year
-26%
3 Years
+487%
5 Years
-32%
7 Years
-
10 Years
-

Earnings Waterfall
United Breweries Ltd

Revenue
176.7B INR
Cost of Revenue
-144.1B INR
Gross Profit
32.6B INR
Operating Expenses
-28.6B INR
Operating Income
4B INR
Other Expenses
-635.1m INR
Net Income
3.4B INR

Income Statement
United Breweries Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
41 586
N/A
74 910
+80%
106 801
+43%
141 398
+32%
146 896
+4%
149 460
+2%
150 110
+0%
146 512
-2%
112 056
-24%
98 558
-12%
96 676
-2%
101 858
+5%
115 756
+14%
126 313
+9%
130 773
+4%
131 239
+0%
156 674
+19%
160 462
+2%
162 348
+1%
166 511
+3%
166 980
+0%
172 174
+3%
176 719
+3%
Gross Profit
Cost of Revenue
(31 457)
(56 269)
(80 388)
(109 239)
(111 996)
(114 816)
(115 546)
(115 841)
(86 455)
(76 493)
(75 320)
(81 379)
(90 562)
(98 435)
(101 941)
(105 675)
(122 146)
(125 451)
(128 494)
(137 400)
(136 207)
(140 843)
(144 109)
Gross Profit
10 129
N/A
18 641
+84%
26 412
+42%
32 159
+22%
34 900
+9%
34 643
-1%
34 564
0%
30 671
-11%
25 602
-17%
22 066
-14%
21 357
-3%
20 479
-4%
25 193
+23%
27 879
+11%
28 833
+3%
25 565
-11%
34 529
+35%
35 011
+1%
33 854
-3%
29 111
-14%
30 774
+6%
31 331
+2%
32 609
+4%
Operating Income
Operating Expenses
(6 758)
(12 756)
(18 713)
(23 174)
(26 889)
(27 913)
(28 168)
(24 702)
(23 756)
(21 664)
(21 269)
(18 650)
(22 457)
(23 834)
(24 742)
(20 748)
(28 051)
(27 957)
(27 744)
(25 055)
(27 086)
(27 983)
(28 588)
Selling, General & Administrative
(1 081)
(2 119)
(3 240)
(18 508)
(4 647)
(4 853)
(4 999)
(19 724)
(4 954)
(4 815)
(4 800)
(14 869)
(4 843)
(5 088)
(5 313)
(16 956)
(5 587)
(5 635)
(5 615)
(21 284)
(5 938)
(6 195)
(6 319)
Depreciation & Amortization
(637)
(1 293)
(1 959)
(2 599)
(2 653)
(2 686)
(2 756)
(2 851)
(2 665)
(2 589)
(2 432)
(2 320)
(2 367)
(2 311)
(2 262)
(2 172)
(2 195)
(2 158)
(2 130)
(2 106)
(2 043)
(2 032)
(2 049)
Other Operating Expenses
(5 040)
(9 343)
(13 513)
(2 068)
(19 587)
(20 373)
(20 413)
(2 128)
(16 137)
(14 260)
(14 037)
(1 461)
(15 247)
(16 435)
(17 167)
(1 620)
(20 271)
(20 164)
(19 998)
(1 664)
(19 104)
(19 756)
(20 221)
Operating Income
3 371
N/A
5 886
+75%
7 701
+31%
8 985
+17%
8 013
-11%
6 731
-16%
6 396
-5%
5 968
-7%
1 844
-69%
401
-78%
87
-78%
1 828
+2 001%
2 738
+50%
4 045
+48%
4 090
+1%
4 816
+18%
6 475
+34%
7 052
+9%
6 109
-13%
4 057
-34%
3 688
-9%
3 348
-9%
4 022
+20%
Pre-Tax Income
Interest Income Expense
(92)
(132)
(194)
(242)
(297)
(345)
(382)
(323)
(307)
(279)
(233)
(143)
(194)
(181)
(165)
47
(117)
(80)
(59)
323
(55)
(59)
(64)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
(622)
0
0
0
0
0
0
(331)
(331)
(331)
(331)
0
Gain/Loss on Disposition of Assets
0
0
0
3
0
0
0
1
0
0
550
550
0
0
0
1
0
0
0
14
0
0
0
Total Other Income
156
190
213
48
198
182
194
43
76
382
394
80
1 099
818
285
81
341
438
508
111
495
474
591
Pre-Tax Income
3 435
N/A
5 944
+73%
7 720
+30%
8 793
+14%
7 913
-10%
6 567
-17%
6 207
-5%
5 689
-8%
1 614
-72%
506
-69%
799
+58%
1 694
+112%
3 643
+115%
4 682
+29%
4 209
-10%
4 944
+17%
6 699
+35%
7 411
+11%
6 226
-16%
4 173
-33%
3 797
-9%
3 431
-10%
4 549
+33%
Net Income
Tax Provision
(1 211)
(2 094)
(2 775)
(3 160)
(2 857)
(2 274)
(1 939)
(1 438)
(154)
128
37
(556)
(1 049)
(1 322)
(1 211)
(1 284)
(1 723)
(1 896)
(1 640)
(1 126)
(1 011)
(916)
(1 157)
Income from Continuing Operations
2 224
3 850
4 945
5 633
5 057
4 294
4 269
4 251
1 459
632
834
1 138
2 592
3 359
2 997
3 661
4 976
5 514
4 586
3 047
2 785
2 516
3 392
Income to Minority Interest
(2)
3
1
(4)
(3)
(7)
(8)
(6)
(3)
(3)
(4)
(6)
(8)
(9)
(7)
(6)
(10)
(11)
(11)
(7)
(5)
(3)
(5)
Net Income (Common)
2 222
N/A
3 853
+73%
4 946
+28%
5 629
+14%
5 054
-10%
4 572
-10%
4 546
-1%
4 277
-6%
1 488
-65%
376
-75%
577
+53%
1 132
+96%
2 585
+128%
3 352
+30%
2 992
-11%
3 655
+22%
4 967
+36%
5 504
+11%
4 576
-17%
3 040
-34%
2 781
-9%
2 513
-10%
3 386
+35%
EPS (Diluted)
8.41
N/A
14.53
+73%
18.73
+29%
21.32
+14%
19.14
-10%
17.25
-10%
17.21
0%
16.2
-6%
5.63
-65%
1.42
-75%
2.18
+54%
4.28
+96%
9.79
+129%
12.69
+30%
11.31
-11%
13.84
+22%
18.81
+36%
20.84
+11%
16.28
-22%
11.5
-29%
10.52
-9%
9.51
-10%
12.81
+35%

See Also

Summary
UBL intrinsic value, competitors valuation, and company profile.
DCF Valuation
UBL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
UBL stock valuation using valuation multiples.
Wall Street Estimates
UBL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
UBL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.