UNO Minda Ltd
NSE:UNOMINDA

Watchlist Manager
UNO Minda Ltd Logo
UNO Minda Ltd
NSE:UNOMINDA
Watchlist
Price: 1 272.4 INR 0.43% Market Closed
Market Cap: 733.9B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+80%
5Y
+226%
10Y
+1 421%
Operating Income
+
3Y
+108%
5Y
+1 093%
10Y
+2 507%
Net Income
+
3Y
+97%
5Y
+27 237%
10Y
+2 647%

Earnings Waterfall
UNO Minda Ltd

Revenue
180.2B INR
Cost of Revenue
-115.8B INR
Gross Profit
64.3B INR
Operating Expenses
-50.1B INR
Operating Income
14.2B INR
Other Expenses
-3.3B INR
Net Income
10.9B INR

Income Statement
UNO Minda Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 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
Revenue
Interest Expense
43
45
45
45
51
0
0
0
115
0
0
0
165
0
0
0
148
0
0
0
160
0
0
0
188
0
0
0
229
0
0
0
361
0
0
0
317
0
0
0
569
0
0
0
885
0
0
0
692
0
0
0
486
0
0
0
580
0
0
0
1 012
0
0
0
1 637
0
0
Revenue
2 681
N/A
2 993
+12%
3 250
+9%
3 559
+10%
3 866
+9%
4 041
+5%
4 305
+7%
4 326
+0%
3 961
-8%
4 233
+7%
4 415
+4%
4 489
+2%
4 457
-1%
4 690
+5%
5 026
+7%
5 574
+11%
6 252
+12%
7 131
+14%
7 767
+9%
8 436
+9%
9 542
+13%
10 042
+5%
10 960
+9%
11 551
+5%
11 792
+2%
5 326
-55%
11 843
+122%
18 100
+53%
25 273
+40%
28 054
+11%
31 324
+12%
34 186
+9%
36 654
+7%
38 772
+6%
39 969
+3%
41 412
+4%
45 483
+10%
49 553
+9%
53 786
+9%
57 925
+8%
59 081
+2%
59 181
+0%
57 560
-3%
56 127
-2%
62 220
+11%
52 502
-16%
55 228
+5%
62 314
+13%
63 737
+2%
79 602
+25%
84 420
+6%
85 880
+2%
83 130
-3%
92 657
+11%
100 285
+8%
107 626
+7%
112 365
+4%
117 739
+5%
125 184
+6%
131 258
+5%
140 309
+7%
147 557
+5%
153 792
+4%
160 403
+4%
167 746
+5%
174 462
+4%
180 154
+3%
Gross Profit
Cost of Revenue
(1 897)
(2 139)
(2 375)
(2 687)
(3 007)
(3 076)
(3 297)
(3 262)
(2 910)
(2 980)
(3 092)
(3 115)
(3 185)
(3 266)
(3 461)
(3 846)
(4 445)
(5 159)
(5 675)
(6 210)
(6 727)
(6 783)
(7 327)
(7 734)
(8 587)
(3 526)
(7 727)
(11 627)
(17 162)
(17 888)
(20 196)
(22 195)
(25 515)
(25 259)
(25 613)
(26 187)
(30 470)
(30 614)
(33 127)
(35 688)
(38 982)
(36 122)
(34 893)
(33 813)
(41 673)
(32 145)
(33 952)
(38 431)
(42 521)
(49 380)
(52 832)
(54 419)
(57 304)
(59 463)
(64 716)
(69 125)
(78 952)
(75 551)
(80 659)
(85 136)
(98 269)
(95 373)
(99 142)
(103 634)
(116 586)
(112 438)
(115 822)
Gross Profit
784
N/A
854
+9%
876
+3%
873
0%
859
-2%
965
+12%
1 008
+4%
1 064
+6%
1 051
-1%
1 254
+19%
1 323
+6%
1 373
+4%
1 272
-7%
1 423
+12%
1 565
+10%
1 729
+10%
1 807
+5%
1 973
+9%
2 092
+6%
2 226
+6%
2 815
+26%
3 259
+16%
3 633
+11%
3 817
+5%
3 205
-16%
1 800
-44%
4 116
+129%
6 473
+57%
8 111
+25%
10 167
+25%
11 129
+9%
11 991
+8%
11 139
-7%
13 512
+21%
14 355
+6%
15 225
+6%
15 013
-1%
18 939
+26%
20 659
+9%
22 237
+8%
20 099
-10%
23 059
+15%
22 667
-2%
22 315
-2%
20 548
-8%
20 358
-1%
21 278
+5%
23 884
+12%
21 217
-11%
30 223
+42%
31 588
+5%
31 461
0%
25 827
-18%
33 194
+29%
35 570
+7%
38 502
+8%
33 413
-13%
42 189
+26%
44 526
+6%
46 122
+4%
42 040
-9%
52 185
+24%
54 650
+5%
56 769
+4%
51 160
-10%
62 024
+21%
64 333
+4%
Operating Income
Operating Expenses
(584)
(597)
(611)
(601)
(664)
(688)
(710)
(753)
(877)
(934)
(1 008)
(1 069)
(989)
(1 028)
(1 139)
(1 256)
(1 355)
(1 511)
(1 626)
(1 743)
(2 317)
(2 697)
(3 086)
(3 312)
(2 848)
(1 640)
(3 570)
(5 554)
(6 655)
(8 427)
(9 114)
(9 769)
(8 756)
(10 931)
(11 400)
(12 058)
(10 608)
(14 698)
(16 069)
(17 295)
(15 053)
(18 349)
(18 412)
(18 372)
(16 802)
(19 666)
(20 082)
(21 782)
(17 650)
(24 671)
(26 106)
(26 358)
(20 806)
(27 156)
(28 730)
(30 838)
(25 185)
(33 620)
(35 309)
(36 670)
(31 431)
(41 045)
(42 957)
(44 552)
(38 483)
(48 257)
(50 098)
Selling, General & Administrative
(475)
(274)
(288)
(308)
(523)
(314)
(334)
(353)
(700)
(457)
(484)
(499)
(771)
(483)
(540)
(604)
(1 078)
(732)
(772)
(834)
(1 656)
(1 131)
(1 243)
(1 321)
(2 288)
(694)
(1 506)
(2 392)
(5 470)
(3 584)
(3 909)
(4 200)
(7 108)
(4 805)
(5 053)
(5 290)
(9 180)
(6 450)
(7 018)
(7 653)
(12 065)
(8 178)
(8 309)
(8 349)
(12 807)
(9 146)
(9 331)
(9 966)
(13 208)
(11 403)
(12 159)
(12 389)
(16 332)
(12 714)
(13 337)
(14 095)
(19 707)
(15 434)
(16 273)
(17 104)
(24 976)
(18 711)
(19 507)
(20 300)
(31 134)
(22 723)
(23 798)
Research & Development
(6)
0
0
0
(5)
0
0
0
(5)
0
0
0
(4)
0
0
0
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(264)
0
0
0
(389)
0
0
0
(518)
0
0
Depreciation & Amortization
(105)
(105)
(106)
(111)
(135)
(142)
(144)
(149)
(171)
(184)
(205)
(213)
(214)
(218)
(250)
(277)
(271)
(311)
(315)
(337)
(339)
(333)
(327)
(333)
(402)
(182)
(427)
(644)
(926)
(1 024)
(1 139)
(1 283)
(1 361)
(1 438)
(1 461)
(1 520)
(1 648)
(1 785)
(1 963)
(2 151)
(2 343)
(2 563)
(2 742)
(2 885)
(3 400)
(3 464)
(3 628)
(3 881)
(3 752)
(4 163)
(4 227)
(4 165)
(3 918)
(4 008)
(4 112)
(4 320)
(4 299)
(4 495)
(4 677)
(4 853)
(5 262)
(5 489)
(5 744)
(5 995)
(6 148)
(6 325)
(6 551)
Other Operating Expenses
0
(218)
(216)
(182)
0
(232)
(231)
(250)
0
(292)
(318)
(355)
0
(327)
(349)
(373)
0
(469)
(540)
(574)
(322)
(1 234)
(1 516)
(1 657)
(159)
(764)
(1 637)
(2 519)
(258)
(3 821)
(4 066)
(4 286)
(288)
(4 686)
(4 884)
(5 247)
219
(6 464)
(7 089)
(7 492)
(646)
(7 608)
(7 362)
(7 140)
(595)
(7 056)
(7 123)
(7 937)
(690)
(9 106)
(9 721)
(9 806)
(557)
(10 434)
(11 281)
(12 423)
(914)
(13 694)
(14 360)
(14 713)
(805)
(16 845)
(17 706)
(18 258)
(683)
(19 209)
(19 749)
Operating Income
199
N/A
258
+30%
265
+3%
271
+2%
195
-28%
276
+42%
297
+8%
310
+4%
174
-44%
319
+83%
315
-1%
305
-3%
283
-7%
396
+40%
426
+8%
472
+11%
452
-4%
461
+2%
466
+1%
483
+4%
498
+3%
562
+13%
547
-3%
505
-8%
357
-29%
160
-55%
546
+241%
919
+68%
1 456
+58%
1 739
+19%
2 014
+16%
2 222
+10%
2 382
+7%
2 584
+8%
2 958
+14%
3 169
+7%
4 405
+39%
4 242
-4%
4 592
+8%
4 944
+8%
5 046
+2%
4 711
-7%
4 255
-10%
3 942
-7%
3 746
-5%
690
-82%
1 193
+73%
2 100
+76%
3 566
+70%
5 550
+56%
5 481
-1%
5 102
-7%
5 020
-2%
6 038
+20%
6 839
+13%
7 663
+12%
8 228
+7%
8 568
+4%
9 217
+8%
9 453
+3%
10 609
+12%
11 140
+5%
11 693
+5%
12 216
+4%
12 678
+4%
13 767
+9%
14 235
+3%
Pre-Tax Income
Interest Income Expense
(42)
(45)
(46)
(46)
(50)
(61)
(74)
(90)
(114)
(126)
(144)
(168)
(163)
(174)
(173)
(165)
(142)
(146)
(130)
(127)
(28)
(179)
(203)
(203)
(70)
(50)
(132)
(203)
(181)
(339)
(359)
(374)
(286)
(345)
(306)
(290)
(189)
(404)
(492)
(567)
(522)
(738)
(825)
(896)
(1 073)
(902)
(851)
(835)
(442)
(738)
(728)
(655)
(360)
(607)
(622)
(621)
463
(232)
220
496
985
677
441
222
180
127
283
Non-Reccuring Items
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
143
(210)
0
0
26
(4)
52
0
26
(4)
0
0
0
(333)
382
382
382
(10)
0
0
(52)
(357)
(345)
(345)
(293)
(2)
17
17
17
98
0
0
0
(6)
0
0
0
266
266
352
352
85
85
0
Gain/Loss on Disposition of Assets
(1)
0
0
0
(3)
0
0
0
53
0
0
0
(7)
0
0
0
(3)
0
0
0
12
0
0
0
144
0
0
0
81
0
0
0
13
0
0
0
16
0
0
0
20
0
0
0
79
0
0
0
25
0
0
0
83
0
0
0
45
0
0
0
17
0
0
0
29
0
0
Total Other Income
53
0
0
0
72
0
0
0
85
2
4
5
97
4
7
7
5
18
15
14
(6)
144
163
177
25
49
95
171
35
114
75
75
14
207
245
246
155
311
314
264
13
275
278
364
41
398
505
554
100
588
641
604
102
665
615
530
184
471
399
438
41
370
302
308
94
303
411
Pre-Tax Income
209
N/A
213
+2%
220
+3%
226
+3%
214
-5%
217
+1%
224
+3%
222
-1%
198
-11%
194
-2%
174
-10%
141
-19%
210
+49%
226
+8%
260
+15%
314
+21%
313
0%
333
+6%
350
+5%
369
+5%
477
+29%
528
+11%
509
-4%
624
+23%
246
-61%
158
-36%
508
+222%
912
+80%
1 387
+52%
1 566
+13%
1 730
+10%
1 950
+13%
2 119
+9%
2 447
+15%
2 898
+18%
3 125
+8%
4 055
+30%
4 530
+12%
4 795
+6%
5 022
+5%
4 547
-9%
4 247
-7%
3 706
-13%
3 357
-9%
2 436
-27%
(160)
N/A
502
N/A
1 525
+204%
3 248
+113%
5 417
+67%
5 411
0%
5 069
-6%
4 943
-2%
6 098
+23%
6 834
+12%
7 572
+11%
8 914
+18%
8 805
-1%
9 835
+12%
10 387
+6%
11 918
+15%
12 453
+4%
12 788
+3%
13 098
+2%
13 066
0%
14 282
+9%
14 929
+5%
Net Income
Tax Provision
(79)
(83)
(85)
(86)
(78)
(80)
(85)
(81)
(41)
(36)
(25)
(16)
(58)
(58)
(69)
(85)
(79)
(83)
(86)
(88)
(122)
(128)
(85)
(126)
(3)
(37)
(120)
(210)
(277)
(324)
(379)
(414)
(465)
(593)
(752)
(870)
(977)
(1 101)
(1 191)
(1 231)
(1 341)
(1 281)
(1 120)
(1 031)
(740)
(59)
(285)
(574)
(1 005)
(1 572)
(1 543)
(1 483)
(1 468)
(1 640)
(1 763)
(1 999)
(1 911)
(2 039)
(2 226)
(2 216)
(2 671)
(2 899)
(2 950)
(2 768)
(2 860)
(3 094)
(3 175)
Income from Continuing Operations
130
131
135
140
135
136
138
140
157
158
148
125
152
168
192
229
234
250
264
281
355
400
424
498
242
121
388
702
1 110
1 242
1 351
1 536
1 654
1 854
2 146
2 255
3 078
3 429
3 603
3 789
3 206
2 964
2 585
2 326
1 696
(217)
220
953
2 243
3 845
3 867
3 586
3 475
4 458
5 072
5 574
7 002
6 767
7 608
8 171
9 247
9 553
9 838
10 331
10 206
11 188
11 754
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
3
(17)
(47)
(115)
(127)
(147)
(202)
(200)
(227)
(246)
(227)
(207)
(316)
(418)
(472)
(539)
(483)
(409)
(386)
(328)
(73)
(123)
(238)
(418)
(679)
(729)
(686)
(568)
(585)
(520)
(471)
(467)
(430)
(436)
(432)
(444)
(488)
(570)
(672)
(776)
(842)
(820)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
42
13
26
30
117
128
163
180
197
234
251
283
231
210
191
157
189
207
225
216
130
(91)
(55)
24
242
354
466
572
652
919
995
1 050
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
126
N/A
128
+2%
132
+3%
137
+4%
132
-4%
133
+1%
135
+2%
137
+1%
154
+12%
155
+1%
145
-6%
122
-16%
149
+22%
165
+11%
189
+15%
226
+20%
229
+1%
298
+30%
312
+5%
329
+5%
337
+2%
328
-3%
352
+7%
426
+21%
286
-33%
137
-52%
398
+191%
686
+72%
1 110
+62%
1 242
+12%
1 366
+10%
1 513
+11%
1 650
+9%
1 861
+13%
2 150
+16%
2 310
+7%
3 102
+34%
3 325
+7%
3 378
+2%
3 477
+3%
2 856
-18%
2 691
-6%
2 458
-9%
2 211
-10%
1 552
-30%
(329)
N/A
40
N/A
738
+1 745%
2 066
+180%
3 519
+70%
3 603
+2%
3 471
-4%
3 558
+3%
4 792
+35%
5 546
+16%
6 153
+11%
6 536
+6%
6 875
+5%
7 424
+8%
7 739
+4%
8 803
+14%
9 066
+3%
9 268
+2%
9 659
+4%
9 430
-2%
10 346
+10%
10 935
+6%
EPS (Diluted)
0.4
N/A
0.4
N/A
0.41
+2%
0.43
+5%
0.42
-2%
0.43
+2%
0.44
+2%
0.44
N/A
0.49
+11%
0.49
N/A
0.45
-8%
0.38
-16%
0.47
+24%
0.51
+9%
0.59
+16%
0.71
+20%
0.72
+1%
0.43
-40%
4.95
+1 051%
0.88
-82%
0.76
-14%
0.68
-11%
0.72
+6%
0.89
+24%
0.6
-33%
0.29
-52%
0.83
+186%
1.43
+72%
2.32
+62%
2.59
+12%
2.85
+10%
3.16
+11%
3.43
+9%
3.57
+4%
4.08
+14%
4.38
+7%
5.93
+35%
6.33
+7%
6.34
+0%
6.61
+4%
5.42
-18%
5.1
-6%
4.67
-8%
4.2
-10%
2.81
-33%
-0.62
N/A
0.07
N/A
1.36
+1 843%
3.71
+173%
6.04
+63%
6.37
+5%
6.35
0%
6.3
-1%
4.17
-34%
9.64
+131%
10.75
+12%
11.37
+6%
11.93
+5%
12.93
+8%
13.47
+4%
15.34
+14%
15.76
+3%
16.1
+2%
16.77
+4%
16.37
-2%
18
+10%
18.95
+5%

See Also

Summary
UNOMINDA intrinsic value, competitors valuation, and company profile.
DCF Valuation
UNOMINDA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
UNOMINDA stock valuation using valuation multiples.
Wall Street Estimates
UNOMINDA 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
UNOMINDA 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
Follow us
Join more than 301,500+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.