The United Nilgiri Tea Estates Company Limited
NSE:UNITEDTEA.NS
436.25 (INR) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q2 | 2012 Q1 | 2011 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 229.56 | 218.933 | 236.038 | 191.598 | 193.584 | 169.347 | 200.037 | 232.8 | 234.337 | 163.816 | 190.389 | 187.76 | 206.659 | 120.617 | 205.359 | 175.948 | 153.753 | 141.152 | 171.006 | 137.56 | 153.499 | 98.464 | 190.907 | 183.022 | 156.609 | 130.512 | 124.331 | 114.489 | 168.6 | 130.511 | 109.162 | 137.357 | 140.422 | 164.953 | 136.544 | 122.866 | 143.326 | 124.542 | 105.913 | 109.045 | 135.447 | 120.336 | 103.46 | 81.971 | 93.555 | 82.133 | 81.862 |
Kosten van de omzet
| 123.11 | 145.938 | 140.461 | 37.889 | 29.275 | 53.356 | 51.347 | 75.769 | 61.356 | 57.087 | 45.257 | 32.396 | 66.539 | 27.77 | 68.042 | 55.665 | 34.044 | 59.6 | 33.3 | 12.714 | 47.061 | 44.98 | 47.845 | 56.262 | 21.608 | 46.908 | 9.994 | 29.336 | 56.267 | 22.294 | 21.905 | 8.972 | 28.263 | 31.583 | 23.563 | 13.424 | 27.915 | 24.892 | 19.337 | 12.234 | 27.836 | 35.129 | 34.477 | 28.303 | 38.005 | 13.549 | 27.325 |
Brutowinst
| 106.45 | 72.995 | 95.577 | 153.709 | 164.309 | 115.991 | 148.69 | 157.031 | 172.981 | 106.729 | 145.132 | 155.364 | 140.12 | 92.847 | 137.317 | 120.283 | 119.709 | 81.552 | 137.706 | 124.846 | 106.438 | 53.484 | 143.062 | 126.76 | 135.001 | 83.604 | 114.337 | 85.153 | 112.333 | 108.217 | 87.257 | 128.385 | 112.159 | 133.37 | 112.981 | 109.442 | 115.411 | 99.65 | 86.576 | 96.811 | 107.611 | 85.207 | 68.983 | 53.668 | 55.55 | 68.584 | 54.537 |
Brutowinstmarge
| 0.464 | 0.333 | 0.405 | 0.802 | 0.849 | 0.685 | 0.743 | 0.675 | 0.738 | 0.652 | 0.762 | 0.827 | 0.678 | 0.77 | 0.669 | 0.684 | 0.779 | 0.578 | 0.805 | 0.908 | 0.693 | 0.543 | 0.749 | 0.693 | 0.862 | 0.641 | 0.92 | 0.744 | 0.666 | 0.829 | 0.799 | 0.935 | 0.799 | 0.809 | 0.827 | 0.891 | 0.805 | 0.8 | 0.817 | 0.888 | 0.794 | 0.708 | 0.667 | 0.655 | 0.594 | 0.835 | 0.666 |
Onderzoek- en ontwikkelingskosten
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 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 | 1.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 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 | 49.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 82.528 | 54.186 | 58.708 | 51.656 | 65.025 | 76.275 | 55.06 | 62.167 | 59.974 | 52.79 | 69.061 | 54.726 | 45.357 | 55.257 | 54.413 | 51.638 | 45.171 | 45.114 | 51.067 | 47.397 | 39.853 | 36.064 | 41.056 | 50.578 | 49.211 | 0 | 0 | 33.354 | 44.119 | 38.491 | 37.707 | 26.836 | 41.837 | 49.629 | 36.798 | 26.275 | 38.178 | 32.363 | 31.717 | 90.464 | 29.072 | 26.595 | 23.508 | 15.3 | 21.284 | 0 | 0 |
Overige kosten
| 19.896 | 22.492 | 18.458 | 14.937 | 19.72 | 16.674 | 16.723 | 12.918 | 2.844 | 12.53 | 7.739 | 18.14 | 15.525 | 11.452 | 24.541 | 15.232 | 28.953 | 73.881 | 16.305 | 15.009 | 9.252 | 61.791 | 9.19 | 7.475 | 5.294 | 24.59 | 7.898 | 7.342 | 3.817 | 62.764 | 71.162 | 108.643 | 5.105 | 5.4 | 78.463 | 101.186 | 3.706 | 10.613 | 0 | 86.228 | 1.851 | 59.125 | 44.555 | 0 | 43.348 | 44.671 | 41.574 |
Bedrijfskosten
| 82.528 | 54.186 | 58.708 | 120.376 | 124.193 | 100.219 | 127.597 | 132.509 | 133.296 | 109.627 | 134.69 | 121.74 | 105.367 | 108.984 | 107.098 | 97.091 | 84.764 | 73.881 | 97.923 | 91.897 | 86.68 | 61.791 | 100.613 | 98.097 | 99.56 | 83.106 | 75.028 | 72.618 | 79.349 | 62.764 | 71.162 | 108.643 | 82.674 | 91.534 | 78.463 | 101.186 | 87.83 | 63.013 | 60.71 | 86.228 | 78.82 | 59.125 | 44.555 | 35.84 | 43.348 | 44.671 | 41.574 |
Bedrijfsresultaat
| 23.922 | 18.809 | 36.869 | 48.27 | 40.116 | 32.446 | 37.816 | 37.44 | 39.685 | -2.898 | 10.442 | 33.624 | 34.753 | -16.137 | 30.219 | 23.192 | 34.945 | 7.671 | 39.783 | 32.949 | 19.758 | -8.307 | 42.449 | 28.663 | 35.441 | 0.498 | 39.139 | 12.535 | 32.984 | 45.453 | 16.095 | 19.742 | 29.485 | 41.818 | 34.507 | 22.817 | 27.474 | 36.542 | 23.395 | 21.878 | 28.616 | 25.841 | 24.282 | 15.927 | 11.82 | 22.629 | 12.797 |
Bedrijfsresultaat ratio
| 0.104 | 0.086 | 0.156 | 0.252 | 0.207 | 0.192 | 0.189 | 0.161 | 0.169 | -0.018 | 0.055 | 0.179 | 0.168 | -0.134 | 0.147 | 0.132 | 0.227 | 0.054 | 0.233 | 0.24 | 0.129 | -0.084 | 0.222 | 0.157 | 0.226 | 0.004 | 0.315 | 0.109 | 0.196 | 0.348 | 0.147 | 0.144 | 0.21 | 0.254 | 0.253 | 0.186 | 0.192 | 0.293 | 0.221 | 0.201 | 0.211 | 0.215 | 0.235 | 0.194 | 0.126 | 0.276 | 0.156 |
Totaal overige inkomsten en kosten netto
| 19.704 | -29.386 | 18.203 | -45.898 | 19.464 | 16.418 | 16.467 | 12.648 | 2.603 | 12.274 | 7.482 | 17.885 | 15.269 | 11.049 | 24.323 | -30.413 | 28.716 | -1.575 | -30.55 | 14.823 | 9.067 | -18.754 | 9.01 | 7.298 | 21.481 | 24.417 | -0.17 | 7.177 | 3.817 | 0 | -1.125 | 4.934 | 5.105 | 0 | 0 | 0 | 0 | 0 | 2.305 | -0.001 | 0 | 0 | 0 | 1.738 | -0.412 | 0 | 0 |
Inkomen voor belasting
| 43.626 | 41.076 | 55.072 | 48.015 | 59.58 | 32.19 | 37.56 | 37.17 | 42.288 | 9.376 | 17.924 | 51.509 | 50.022 | -5.088 | 54.542 | 38.232 | 63.661 | 6.096 | 56.089 | 47.772 | 28.826 | 25.667 | 51.459 | 35.961 | 56.922 | 24.915 | 39.139 | 19.712 | 36.801 | 45.453 | 16.095 | 24.676 | 34.59 | 41.818 | 34.507 | 22.817 | 27.474 | 36.542 | 25.7 | 21.878 | 28.616 | 25.841 | 24.282 | 17.665 | 11.82 | 22.629 | 12.797 |
Inkomen voor belasting ratio
| 0.19 | 0.188 | 0.233 | 0.251 | 0.308 | 0.19 | 0.188 | 0.16 | 0.18 | 0.057 | 0.094 | 0.274 | 0.242 | -0.042 | 0.266 | 0.217 | 0.414 | 0.043 | 0.328 | 0.347 | 0.188 | 0.261 | 0.27 | 0.196 | 0.363 | 0.191 | 0.315 | 0.172 | 0.218 | 0.348 | 0.147 | 0.18 | 0.246 | 0.254 | 0.253 | 0.186 | 0.192 | 0.293 | 0.243 | 0.201 | 0.211 | 0.215 | 0.235 | 0.216 | 0.126 | 0.276 | 0.156 |
Belastingkosten
| 6.387 | 10.583 | 12.275 | 9.164 | 11.192 | 4.007 | 9.163 | 7.21 | 7.675 | 4.302 | 4.038 | 8.257 | 9.343 | -2.409 | 8.203 | 8.139 | 14.953 | 4.575 | 9.2 | 10.911 | 6.977 | 3.181 | 8.374 | 6.08 | 8.652 | 1.348 | 11.603 | 5.171 | 9.24 | 11.246 | 4.714 | 7.355 | 7.361 | 9.886 | 8.717 | 4.93 | 7.528 | 7.5 | 5.6 | 2.116 | 7.7 | 7.55 | 5.65 | 0.958 | 2.9 | 4.8 | 2.464 |
Nettowinst
| 37.239 | 30.493 | 42.797 | 38.851 | 48.388 | 28.183 | 28.397 | 29.96 | 34.613 | 5.074 | 13.886 | 43.252 | 40.679 | -2.679 | 46.339 | 30.093 | 48.708 | 1.521 | 46.889 | 36.861 | 21.849 | 22.486 | 43.085 | 29.881 | 48.27 | 23.567 | 27.536 | 14.541 | 27.561 | 34.207 | 11.381 | 17.321 | 27.229 | 31.932 | 25.79 | 17.887 | 19.946 | 29.042 | 20.1 | 19.762 | 20.916 | 18.291 | 18.632 | 16.707 | 8.92 | 17.829 | 10.333 |
Nettowinstmarge
| 0.162 | 0.139 | 0.181 | 0.203 | 0.25 | 0.166 | 0.142 | 0.129 | 0.148 | 0.031 | 0.073 | 0.23 | 0.197 | -0.022 | 0.226 | 0.171 | 0.317 | 0.011 | 0.274 | 0.268 | 0.142 | 0.228 | 0.226 | 0.163 | 0.308 | 0.181 | 0.221 | 0.127 | 0.163 | 0.262 | 0.104 | 0.126 | 0.194 | 0.194 | 0.189 | 0.146 | 0.139 | 0.233 | 0.19 | 0.181 | 0.154 | 0.152 | 0.18 | 0.204 | 0.095 | 0.217 | 0.126 |
WPA (Winst Per Aandeel)
| 7.45 | 6.1 | 8.57 | 7.78 | 9.68 | 5.64 | 5.68 | 6 | 6.93 | 1.02 | 2.78 | 8.66 | 8.14 | -0.54 | 9.27 | 6.02 | 9.75 | 0.3 | 9.38 | 7.38 | 4.37 | 4.5 | 8.62 | 5.98 | 9.66 | 4.72 | 5.51 | 2.91 | 5.52 | 6.85 | 2.49 | 3.47 | 5.45 | 6.39 | 5.16 | 3.58 | 3.99 | 5.81 | 4.02 | 3.96 | 4.19 | 3.66 | 3.73 | 3.34 | 1.79 | 3.57 | 2.07 |
Verwaterde WPA
| 7.45 | 6.1 | 8.57 | 7.78 | 9.68 | 5.64 | 5.68 | 6 | 6.93 | 1.01 | 2.78 | 8.66 | 8.14 | -0.54 | 9.27 | 6.02 | 9.75 | 0.3 | 9.38 | 7.38 | 4.37 | 4.5 | 8.62 | 5.98 | 9.66 | 4.72 | 5.51 | 2.91 | 5.52 | 6.85 | 2.49 | 3.47 | 5.45 | 6.39 | 5.16 | 3.58 | 3.99 | 5.81 | 4.02 | 3.96 | 4.19 | 3.66 | 3.73 | 3.34 | 1.79 | 3.57 | 2.07 |
EBITDA
| 52.271 | 27.502 | 64.025 | 56.939 | 68.395 | 40.998 | 47.634 | 46.083 | 51.001 | 18.06 | 26.831 | 60.558 | 58.836 | 6.971 | 63.448 | 45.986 | 71.21 | 13.56 | 62.994 | 54.536 | 35.492 | -16.047 | 62.624 | 42.918 | 63.713 | 31.57 | 45.825 | 27.116 | 43.192 | 51.796 | 23.63 | 34.507 | 35.677 | 47.513 | 40.024 | 29.538 | 33.801 | 42.619 | 28.748 | 28.179 | 33.957 | 31.169 | 29.424 | 18.823 | 14.611 | 26.328 | 15.26 |
EBITDA ratio
| 0.142 | 0.126 | 0.193 | 0.299 | 0.355 | 0.244 | 0.239 | 0.199 | 0.219 | 0.112 | 0.141 | 0.323 | 0.286 | 0.057 | 0.31 | 0.262 | 0.465 | 0.021 | 0.368 | 0.398 | 0.232 | -0.163 | 0.329 | 0.235 | 0.303 | 0.243 | 0.369 | 0.237 | 0.256 | 0.397 | 0.204 | 0.251 | 0.287 | 0.288 | 0.293 | 0.24 | 0.236 | 0.342 | 0.271 | 0.258 | 0.251 | 0.259 | 0.284 | 0.23 | 0.156 | 0.321 | 0.186 |