Universal
UNIVCABLES.NSUniversal Cables Limited Price (UNIVCABLES.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
34,695,381
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Universal Cables LimitedCurrency: INR
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
3,772,095,000.00
+0% |
4,914,640,000.00
+30% |
5,711,060,000.00
+16% |
4,957,332,000.00
-13% |
5,292,776,000.00
+7% |
6,199,236,000.00
+17% |
6,072,052,000.00
-2% |
6,036,270,000.00
-1% |
6,830,348,000.00
+13% |
7,375,174,000.00
+8% |
8,943,409,000.00
+21% |
11,701,397,000.00
+31% |
14,050,709,000.00
+20% |
15,588,374,000.00
+11% |
12,641,833,000.00
-19% |
17,982,865,000.00
+42% |
22,019,508,000.00
+22% |
20,206,676,000.00
-8% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 2,588,615,000.00 | 3,375,864,000.00 | 4,213,172,000.00 | 3,453,434,000.00 | 3,863,322,000.00 | 4,784,905,000.00 | 4,854,778,000.00 | 5,062,759,000.00 | 5,609,140,000.00 | 5,373,912,000.00 | 6,445,640,000.00 | 8,580,264,000.00 | 9,648,755,000.00 | 11,124,406,000.00 | 9,489,143,000.00 | 14,134,597,000.00 | 16,734,253,000.00 | 14,787,407,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
1,183,480,000.00
+0% |
1,538,776,000.00
+30% |
1,497,888,000.00
-3% |
1,503,898,000.00
+0% |
1,429,454,000.00
-5% |
1,414,331,000.00
-1% |
1,217,274,000.00
-14% |
973,511,000.00
-20% |
1,221,208,000.00
+25% |
2,001,262,000.00
+64% |
2,497,769,000.00
+25% |
3,121,133,000.00
+25% |
4,401,954,000.00
+41% |
4,463,968,000.00
+1% |
3,152,690,000.00
-29% |
3,848,268,000.00
+22% |
5,285,255,000.00
+37% |
5,419,269,000.00
+3% |
|
| Gross Profit Ratio | (0.31%) | (0.31%) | (0.26%) | (0.30%) | (0.27%) | (0.23%) | (0.20%) | (0.16%) | (0.18%) | (0.27%) | (0.28%) | (0.27%) | (0.31%) | (0.29%) | (0.25%) | (0.21%) | (0.24%) | (0.27%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 13,914,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10,341,000.00 | 9,897,000.00 | 9,762,000.00 | 10,470,000.00 | 13,026,000.00 | 13,952,000.00 | 18,972,000.00 | 22,763,000.00 | 31,904,000.00 | 45,039,000.00 | 43,759,000.00 | 41,314,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 254,024,000.00 | 343,773,000.00 | 274,895,000.00 | 300,370,000.00 | 428,814,000.00 | 592,698,000.00 | 609,507,000.00 | 689,503,000.00 | 558,035,000.00 | 793,334,000.00 | 209,366,000.00 | 968,464,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 243,683,000.00 | 333,876,000.00 | 265,133,000.00 | 289,900,000.00 | 415,788,000.00 | 578,746,000.00 | 590,535,000.00 | 666,740,000.00 | 526,131,000.00 | 748,295,000.00 | 165,607,000.00 | 431,464,000.00 | |
| Depreciation and Amortiz... | 82,348,000.00 | 134,245,000.00 | 164,847,000.00 | 168,743,000.00 | 165,683,000.00 | 148,101,000.00 | 147,688,000.00 | 168,734,000.00 | 176,184,000.00 | 176,519,000.00 | 183,416,000.00 | 203,887,000.00 | 208,679,000.00 | 215,728,000.00 | 254,032,000.00 | 233,989,000.00 | 215,137,000.00 | 237,564,000.00 | |
| Other Expenses | 764,686,000.00 | 1,107,588,000.00 | 1,154,984,000.00 | 986,695,000.00 | 1,065,391,000.00 | 1,384,920,000.00 | 41,121,000.00 | 28,178,000.00 | 45,302,000.00 | 47,503,000.00 | 37,006,000.00 | 38,657,000.00 | 48,814,000.00 | 63,021,000.00 | 62,272,000.00 | 108,027,000.00 | 176,262,000.00 | 0.00 | |
| Total Operating Expenses | 764,686,000.00 | 1,107,588,000.00 | 1,154,984,000.00 | 986,695,000.00 | 1,065,391,000.00 | 1,384,920,000.00 | 1,075,394,000.00 | 1,106,501,000.00 | 1,147,383,000.00 | 1,421,383,000.00 | 1,827,172,000.00 | 2,216,998,000.00 | 2,828,925,000.00 | 3,025,360,000.00 | 2,507,239,000.00 | 2,860,196,000.00 | 3,656,346,000.00 | 968,464,000.00 | |
| Cost and Exponses | 3,353,301,000.00 | 4,483,452,000.00 | 5,368,156,000.00 | 4,440,129,000.00 | 4,928,713,000.00 | 6,169,825,000.00 | 5,930,172,000.00 | 6,169,260,000.00 | 6,756,523,000.00 | 6,795,295,000.00 | 8,272,812,000.00 | 10,797,262,000.00 | 12,477,680,000.00 | 14,149,766,000.00 | 11,996,382,000.00 | 16,994,793,000.00 | 20,390,599,000.00 | 15,755,871,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
418,794,000.00
+0% |
431,188,000.00
+3% |
342,904,000.00
-20% |
517,203,000.00
+51% |
364,063,000.00
-30% |
29,411,000.00
-92% |
-91,133,000.00
-410% |
-448,929,000.00
+393% |
-363,972,000.00
-19% |
155,288,000.00
-143% |
291,421,000.00
+88% |
904,135,000.00
+210% |
1,573,029,000.00
+74% |
1,485,884,000.00
-6% |
698,100,000.00
-53% |
1,040,670,000.00
+49% |
1,686,143,000.00
+62% |
4,450,805,000.00
+164% |
|
| Operating Income Ratio | (0.11%) | (0.09%) | (0.06%) | (0.10%) | (0.07%) | (0.00%) | (-0.02%) | (-0.07%) | (-0.05%) | (0.02%) | (0.03%) | (0.08%) | (0.11%) | (0.10%) | (0.06%) | (0.06%) | (0.08%) | (0.22%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,852,000.00 | 2,426,000.00 | 3,706,000.00 | 2,848,000.00 | 3,778,000.00 | 11,808,000.00 | 7,030,000.00 | 7,217,000.00 | 7,550,000.00 | 6,456,000.00 | 17,162,000.00 | 3,216,000.00 | 6,590,000.00 | |
| Interest Expenses | 79,008,000.00 | 164,610,000.00 | 230,368,000.00 | 103,998,000.00 | 95,869,000.00 | 239,726,000.00 | 235,127,000.00 | 311,022,000.00 | 467,437,000.00 | 468,356,000.00 | 389,534,000.00 | 435,131,000.00 | 545,424,000.00 | 676,615,000.00 | 556,650,000.00 | 641,347,000.00 | 974,097,000.00 | 914,678,000.00 | |
| Total Other Income/Exp... | -79,008,000.00 | -164,610,000.00 | -230,368,000.00 | -103,998,000.00 | -95,869,000.00 | -239,726,000.00 | -199,830,000.00 | -524,179,000.00 | -415,024,000.00 | -1,476,305,000.00 | -1,309,650,000.00 | -1,777,039,000.00 | -2,125,598,000.00 | -2,409,605,000.00 | -1,778,252,000.00 | -2,285,385,000.00 | -2,785,706,000.00 | -3,009,516,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 501,142,000.00 | 565,433,000.00 | 507,751,000.00 | 685,946,000.00 | 529,746,000.00 | 76,839,000.00 | 313,299,000.00 | 56,172,000.00 | 278,453,000.00 | 861,847,000.00 | 1,269,239,000.00 | 1,582,105,000.00 | 2,530,040,000.00 | 1,799,302,000.00 | 1,033,545,000.00 | 1,414,409,000.00 | 2,020,308,000.00 | 1,843,305,000.00 | |
| EBITDA ratio | (0.13%) | (0.12%) | (0.09%) | (0.14%) | (0.10%) | (0.03%) | (0.05%) | (0.01%) | (0.04%) | (0.11%) | (0.11%) | (0.13%) | (0.18%) | (0.15%) | (0.14%) | (0.10%) | (0.12%) | (0.09%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 339,786,000.00 | 266,578,000.00 | 112,536,000.00 | 413,205,000.00 | 268,194,000.00 | -210,315,000.00 | -69,516,000.00 | -441,143,000.00 | -347,114,000.00 | 173,580,000.00 | 307,337,000.00 | 843,892,000.00 | 1,700,809,000.00 | 1,467,908,000.00 | 895,696,000.00 | 985,589,000.00 | 1,515,047,000.00 | 1,441,289,000.00 | |
| Income Before Tax Ratio | (0.09%) | (0.05%) | (0.02%) | (0.08%) | (0.05%) | (-0.03%) | (-0.01%) | (-0.07%) | (-0.05%) | (0.02%) | (0.03%) | (0.07%) | (0.12%) | (0.09%) | (0.07%) | (0.05%) | (0.07%) | (0.07%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 120,047,000.00 | 93,939,000.00 | 42,531,000.00 | 141,786,000.00 | 90,203,000.00 | -71,014,000.00 | -23,289,000.00 | -40,555,000.00 | 38,821,000.00 | -21,915,000.00 | -29,660,000.00 | 16,932,000.00 | 342,220,000.00 | 567,154,000.00 | 223,432,000.00 | 236,332,000.00 | 333,526,000.00 | 359,043,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | 219,739,000.00
+0% |
172,639,000.00
-21% |
70,005,000.00
-59% |
271,419,000.00
+288% |
177,991,000.00
-34% |
-139,301,000.00
-178% |
-46,227,000.00
-67% |
-400,588,000.00
+767% |
-347,114,000.00
-13% |
195,495,000.00
-156% |
562,170,000.00
+188% |
826,960,000.00
+47% |
1,358,589,000.00
+64% |
900,754,000.00
-34% |
672,264,000.00
-25% |
749,257,000.00
+11% |
1,181,521,000.00
+58% |
1,082,246,000.00
-8% |
|
| Net Income Ratio | (0.06%) | (0.04%) | (0.01%) | (0.05%) | (0.03%) | (-0.02%) | (-0.01%) | (-0.07%) | (-0.05%) | (0.03%) | (0.06%) | (0.07%) | (0.10%) | (0.06%) | (0.05%) | (0.04%) | (0.05%) | (0.05%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 9.50 | 7.46 | 3.03 | 11.73 | 7.70 | -6.02 | -2.00 | -17.32 | -15.01 | 6.90 | 20.32 | 23.83 | 39.16 | 25.96 | 19.38 | 21.60 | 34.05 | 31.19 | |
| Diluted EPS | 9.50 | 7.46 | 3.03 | 11.73 | 7.70 | -6.02 | -2.00 | -17.32 | -15.01 | 6.90 | 20.32 | 23.83 | 39.16 | 25.96 | 19.38 | 21.60 | 34.05 | 31.19 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 28,312,442.00 | 34,695,381.00 | 34,695,381.00 | 34,695,381.00 | 34,695,381.00 | 34,695,381.00 | 34,695,381.00 | 34,695,381.00 | 34,695,381.00 | |
| Diluted Share Outstanding | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 23,130,254.00 | 28,312,442.00 | 34,695,381.00 | 34,695,381.00 | 34,695,381.00 | 34,695,381.00 | 34,695,381.00 | 34,695,381.00 | 34,695,381.00 | 34,695,381.00 | |