
United Spirits Limited
NSE:MCDOWELL-N.NS
1391.3 (INR) • At close February 13, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||
Liquide middelen & kasequivalenten
| 12,690 | 1,151 | 545 | 778 | 661 | 2,164 | 1,419 | 785 | 1,290.392 | 2,628.598 | 6,057.092 | 2,413.076 | 3,632.266 | 6,369.964 | 7,686.307 | 4,490.02 | 5,437.84 | 5,778.01 | 3,611.42 | 5,088 | 198.28 |
Kortetermijnbeleggingen
| 5,990 | 11,600 | 2,460 | 171 | 127 | 893 | 1,676 | 1 | 1,228.033 | 1,262.726 | 1,736.484 | 17.351 | 189.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 18,680 | 12,751 | 3,005 | 949 | 788 | 3,057 | 3,095 | 786 | 2,518.425 | 3,891.324 | 7,793.576 | 2,430.427 | 3,821.433 | 6,369.964 | 7,686.307 | 4,490.02 | 5,437.84 | 5,778.01 | 3,611.42 | 5,088 | 198.28 |
Nettovorderingen
| 30,660 | 24,503 | 23,736 | 21,872 | 22,835 | 27,248 | 28,229 | 30,393 | 20,861.81 | 10,059.394 | 22,851.086 | 26,415.268 | 22,874.119 | 17,370.281 | 22,247.466 | 18,419.049 | 14,417.258 | 8,380.9 | 6,784.123 | 4,485.777 | 4,154.56 |
Voorraad
| 20,630 | 22,300 | 21,567 | 20,519 | 19,275 | 19,343 | 19,197 | 19,276 | 17,954.018 | 17,581.119 | 29,351.192 | 25,112.021 | 27,547.602 | 21,168.196 | 17,462.479 | 17,458.04 | 14,850.03 | 3,552.86 | 2,945.27 | 1,627.53 | 1,342.44 |
Overige vlottende activa
| 5,290 | 13,129 | 4,697 | 6,253 | 7,225 | 6,952 | 7,554 | 7,692 | 13,724 | 17,100.539 | 18,800.034 | 5,351.861 | 6,481.929 | 16,933.938 | 2,183.08 | 738.191 | 4.612 | 1,435.953 | 1,080.714 | 839.706 | 149.09 |
Totaal vlottende activa
| 73,770 | 62,346 | 51,634 | 48,030 | 48,703 | 52,638 | 57,362 | 57,491 | 55,058.253 | 48,632.376 | 69,865.942 | 59,330.546 | 60,725.083 | 61,842.379 | 49,579.332 | 41,105.3 | 34,709.74 | 18,930.23 | 14,413.11 | 12,032.16 | 5,844.37 |
Niet-vlottende activa: | |||||||||||||||||||||
Materiële vaste activa, netto
| 11,080 | 12,177 | 15,635 | 15,774 | 16,554 | 15,201 | 14,732 | 16,547 | 16,623.368 | 15,593.78 | 23,001.46 | 21,617.023 | 21,268.351 | 15,674.1 | 12,923.727 | 16,557.87 | 11,162.54 | 5,190.49 | 4,864.38 | 2,401.08 | 2,263.58 |
Goodwill
| 10 | 13 | 210 | 210 | 210 | 493 | 361 | 680 | 1,124.531 | 620.28 | 29,019.254 | 52,045.471 | 51,674.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 3,490 | 3,727 | 3,660 | 3,840 | 4,006 | 3,902 | 3,838 | 3,933 | 3,971.196 | 4,137.206 | 6,079.707 | 6,340.39 | 6,943.818 | 0 | 47,435.007 | 44,738.32 | 53,259.73 | 11,324.13 | 10,835.29 | 1,464.55 | 67.86 |
Goodwill en immateriële activa
| 3,500 | 3,740 | 3,870 | 4,050 | 4,216 | 4,395 | 4,199 | 4,613 | 5,095.727 | 4,757.486 | 35,098.961 | 58,385.861 | 58,617.843 | 49,335.964 | 47,435.007 | 44,738.32 | 53,259.73 | 11,324.13 | 10,835.29 | 1,464.55 | 67.86 |
Langetermijnbeleggingen
| 6,610 | 301 | -1,566 | 1,480 | 219 | 1,263 | -599 | 458 | -1,211.528 | -1,097.202 | -1,561.395 | 1,692.458 | 1,979.667 | 1,544.217 | 1,265.359 | 9,501.46 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1,770 | 1,573 | 1,478 | 1,711 | 1,590 | 2,900 | 1,714 | 1,781 | 1,234.745 | 877.928 | 966.881 | 589.318 | 591.851 | 325.313 | 714.503 | 917.98 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 15,760 | 17,478 | 18,062 | 14,325 | 17,231 | 14,692 | 12,155 | 8,069 | 8,801.288 | 10,120.739 | 21,204.239 | 22,233.61 | 15,382.64 | 447.647 | 2,140.003 | 5,597.52 | 2,119.09 | 2,044.07 | 2,484.52 | 546.98 | 815.64 |
Totaal niet-vlottende activa
| 38,720 | 35,269 | 37,479 | 37,340 | 39,810 | 38,451 | 32,201 | 31,468 | 30,543.6 | 30,252.731 | 78,710.146 | 104,518.27 | 97,840.352 | 67,327.241 | 64,478.599 | 77,313.15 | 66,541.36 | 18,558.69 | 18,184.19 | 4,412.61 | 3,147.08 |
Totaal activa
| 112,490 | 97,615 | 89,113 | 85,370 | 88,513 | 91,089 | 89,563 | 88,959 | 85,601.853 | 78,886.088 | 148,576.088 | 163,848.819 | 158,565.435 | 129,169.619 | 114,057.931 | 118,418.45 | 101,251.1 | 37,488.92 | 32,597.3 | 16,444.77 | 8,991.45 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||
Crediteuren
| 19,540 | 17,546 | 15,821 | 14,172 | 11,994 | 14,083 | 14,022 | 12,247 | 7,406.775 | 7,997.541 | 18,446.14 | 22,210.186 | 19,951.112 | 13,304.384 | 10,308.317 | 9,790.92 | 8,519.76 | 4,439.42 | 4,641.47 | 2,572.67 | 1,627 |
Kortlopende schulden
| 1,280 | 1,030 | 4,704 | 9,421 | 24,352 | 21,028 | 26,540 | 32,673 | 35,077 | 38,661.175 | 73,104.266 | 35,668.565 | 21,270.928 | 0.001 | 0.001 | 0 | 0 | 8 | 8.57 | 9.49 | 5.59 |
Belastingschulden
| 3,320 | 2,829 | 2,765 | 3,225 | 2,976 | 4,205 | 4,577 | 3,317 | 2,222.88 | 1,155.879 | 1,928.364 | 2,435.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 3,320 | 9,406 | 17,857 | 19,806 | 13,617 | 4,205 | 4,577 | 3,317 | 9,665.559 | 8,241.06 | 8,062.004 | 5,673.145 | 762.437 | 2,176.488 | 2,889.9 | 0 | 0 | 1,928.97 | 1,627.81 | 817.01 | 777.67 |
Overige kortlopende verplichtingen
| 14,500 | 13,954 | 14,671 | 16,594 | 10,067 | 10,814 | 7,366 | 10,435 | 4,738.971 | 11,414.1 | 10,393.643 | 4,449.845 | 13,930.687 | 4,620.748 | 19,877.661 | 6,672.37 | 2,994.13 | 887.72 | 1,099.26 | 471.98 | 379.59 |
Totaal kortlopende verplichtingen
| 39,030 | 36,243 | 38,383 | 43,377 | 49,938 | 51,878 | 57,082 | 61,989 | 59,111.185 | 59,228.695 | 104,259.185 | 64,763.624 | 55,915.164 | 20,101.621 | 17,731.778 | 16,463.29 | 11,513.89 | 7,264.11 | 7,377.11 | 3,871.15 | 2,789.85 |
Langlopende verplichtingen: | |||||||||||||||||||||
Langetermijnschulden
| 2,740 | 803 | 2,691 | 1,872 | 2,553 | 8,043 | 7,867 | 8,767 | 7,340 | 11,282.443 | 7,772.658 | 45,293.371 | 53,960.231 | 63,813.678 | 55,070.64 | 73,620.498 | 67,713.044 | 14,818.49 | 15,439.472 | 9,731.64 | 3,342.77 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 454 | 158 | 100 | 200 | -1,828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 730 | 123 | 483 | 261 | 76 | 1,828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.03 | 18.62 | 85.81 | 30.84 | 100.91 |
Overige niet-vlottende verplichtingen
| -1,220 | 123 | -1,192 | -829 | -1,121 | 296 | 287 | 372 | 1,040 | 1,771.654 | 6,214.099 | 5,808.272 | 1,926.256 | -17,793.35 | -11,908.616 | 4,415.792 | -758.754 | -16.86 | -8.032 | -0.01 | -0.01 |
Totaal niet-vlottende verplichtingen
| 2,250 | 1,377 | 1,982 | 1,404 | 1,708 | 8,339 | 8,154 | 9,139 | 8,594.323 | 13,054.097 | 13,986.757 | 51,101.643 | 55,886.487 | 67,106.747 | 58,506.125 | 78,036.29 | 66,972.32 | 14,820.25 | 15,517.25 | 9,762.47 | 3,443.67 |
Totaal passiva
| 41,280 | 37,620 | 40,365 | 44,781 | 51,646 | 60,217 | 65,236 | 71,128 | 67,705.508 | 72,282.792 | 118,245.942 | 115,865.267 | 111,801.651 | 87,208.368 | 76,237.903 | 94,499.58 | 78,486.21 | 22,084.36 | 22,894.36 | 13,633.62 | 6,233.52 |
Eigen vermogen: | |||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 55,850 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,450 | 1,455 | 1,453 | 1,453 | 1,453 | 1,453 | 1,453 | 1,453 | 1,453.277 | 1,453.277 | 1,453.277 | 1,258.698 | 1,258.698 | 1,258.698 | 1,206.691 | 1,001.63 | 885.74 | 828.93 | 604.71 | 517.2 | 517.2 |
Ingehouden winsten
| 0 | -3,080 | -13,544 | -21,954 | -25,840 | -32,159 | -38,802 | -45,248 | -46,694.599 | -56,372.039 | -38,852.405 | 6,030.313 | 7,881.406 | 6,882.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 68,180 | 16,977 | 16,985 | 17,056 | -8,052 | -6,759 | -4,724 | -2,949 | -9,271.207 | -8,951.99 | -13,412.507 | -10,721.24 | -9,432.259 | -7,108.028 | -6,493.258 | -6,649.97 | -6,357.13 | -1,764.47 | -1,218.17 | -964.48 | -560.72 |
Overige totale aandeelhoudersvermogen
| 52,780 | 44,480 | 44,485 | 44,485 | 44,485 | 44,485 | 44,485 | 64,600 | 72,511.449 | 45,682.01 | 45,682.01 | 51,305.188 | 46,909.834 | 40,753.286 | 43,021.92 | 29,504.36 | 26,244.04 | 14,627.81 | 5,505.775 | 0 | 2,781.43 |
Totaal eigen vermogen van aandeelhouders
| 71,210 | 59,995 | 49,537 | 41,198 | 37,280 | 30,903 | 24,191 | 17,856 | 17,879.242 | 6,595.153 | 30,322.653 | 47,872.959 | 46,617.679 | 41,786.177 | 37,735.353 | 23,856.02 | 20,772.65 | 13,692.27 | 8,417.78 | 2,727.68 | 2,737.91 |
Totaal eigen vermogen
| 71,210 | 59,995 | 48,748 | 40,589 | 36,867 | 30,872 | 24,327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva en aandeelhoudersvermogen
| 112,490 | 97,615 | 89,113 | 85,370 | 88,513 | 91,089 | 89,563 | 88,959 | 85,601.853 | 78,886.088 | 148,576.088 | 163,848.819 | 158,565.435 | 129,169.619 | 114,057.931 | 118,418.45 | 101,251.1 | 37,488.92 | 32,597.3 | 16,444.77 | 8,991.45 |