United Breweries Ltd
NSE:UBL
United Breweries Ltd
NSE:UBL
Price:
1 497.2
INR
2.6%
Market Closed
Market Cap:
₹395.9B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
United Breweries Ltd
NSE:UBL
|
IN |
|
I
|
Innovita Biological Technology Co Ltd
SSE:688253
|
CN |
|
NXP Semiconductors NV
NASDAQ:NXPI
|
NL |
|
Fuso Chemical Co Ltd
TSE:4368
|
JP |
|
I
|
IMEC Services Ltd
BSE:513295
|
IN |
Income Statement
Earnings Waterfall
United Breweries Ltd
United Breweries Ltd
Income Statement
United Breweries Ltd
United Breweries Ltd
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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
306
|
0
|
0
|
0
|
305
|
0
|
0
|
0
|
224
|
0
|
0
|
0
|
146
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
121
|
0
|
0
|
0
|
|
| 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%
|
183 795
+4%
|
189 478
+3%
|
194 985
+3%
|
197 701
+1%
|
194 085
-2%
|
189 780
-2%
|
179 718
-5%
|
174 822
-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)
|
(152 588)
|
(153 352)
|
(157 989)
|
(160 107)
|
(159 115)
|
(149 783)
|
(140 222)
|
(134 550)
|
|
| 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%
|
31 208
-4%
|
36 126
+16%
|
36 997
+2%
|
37 594
+2%
|
34 970
-7%
|
39 998
+14%
|
39 496
-1%
|
40 273
+2%
|
|
| 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)
|
(26 360)
|
(30 719)
|
(31 222)
|
(31 960)
|
(28 889)
|
(33 974)
|
(34 517)
|
(34 270)
|
|
| 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)
|
(22 131)
|
(12 581)
|
(12 677)
|
(12 779)
|
(24 041)
|
(13 373)
|
(13 486)
|
(13 612)
|
|
| 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)
|
(2 119)
|
(2 182)
|
(2 245)
|
(2 340)
|
(2 330)
|
(2 382)
|
(2 451)
|
(2 528)
|
|
| 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)
|
(2 110)
|
(15 955)
|
(16 300)
|
(16 842)
|
(2 518)
|
(18 219)
|
(18 581)
|
(18 130)
|
|
| 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%
|
4 848
+21%
|
5 408
+12%
|
5 775
+7%
|
5 634
-2%
|
6 081
+8%
|
6 024
-1%
|
4 979
-17%
|
6 003
+21%
|
|
| 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)
|
402
|
(53)
|
(60)
|
(72)
|
64
|
(224)
|
(349)
|
(486)
|
|
| 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
|
0
|
0
|
0
|
(258)
|
(258)
|
0
|
0
|
(187)
|
|
| 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
|
4
|
0
|
0
|
0
|
0
|
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
|
258
|
686
|
669
|
523
|
163
|
396
|
440
|
450
|
|
| 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%
|
5 511
+21%
|
6 041
+10%
|
6 384
+6%
|
5 828
-9%
|
6 051
+4%
|
6 196
+2%
|
5 071
-18%
|
5 780
+14%
|
|
| 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)
|
(1 403)
|
(1 558)
|
(1 649)
|
(1 566)
|
(1 627)
|
(1 669)
|
(1 404)
|
(1 688)
|
|
| 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
|
4 109
|
4 483
|
4 735
|
4 262
|
4 424
|
4 526
|
3 667
|
4 093
|
|
| 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)
|
(8)
|
(10)
|
(12)
|
(9)
|
(7)
|
(6)
|
(3)
|
(3)
|
|
| 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%
|
4 100
+21%
|
4 474
+9%
|
4 723
+6%
|
4 253
-10%
|
4 417
+4%
|
4 520
+2%
|
3 664
-19%
|
4 090
+12%
|
|
| 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%
|
15.51
+21%
|
16.92
+9%
|
17.86
+6%
|
16.08
-10%
|
16.71
+4%
|
17.09
+2%
|
13.85
-19%
|
15.46
+12%
|
|
Switch to:
Switch to:
See Also
Discover More
