Univastu India Limited
NSE:UNIVASTU.NS
232.48 (INR) • At close November 12, 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 Q3 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 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 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 280.746 | 392.5 | 299.285 | 245.28 | 267.821 | 282.722 | 280.381 | 176.925 | 128.426 | 201.266 | 101.574 | 76.012 | 184.737 | 274.768 | 87.371 | 84.494 | 65.792 | 244.057 | 300.423 | 226.811 | 289.304 | 383.849 | 383.849 | 120.658 | 120.658 | 203.844 | 203.844 | 104.085 | 214.633 | 104.085 | 57.889 | 57.889 | 57.889 | 56.346 | 56.346 | 56.346 | 56.346 | 49.046 | 49.046 | 49.046 | 49.046 | 29.677 | 29.677 | 29.677 | 29.677 |
Kosten van de omzet
| 220.228 | 277.408 | 228.617 | 189.042 | 209.095 | 221.861 | 198.043 | 109.335 | 84.478 | 148.265 | 69.162 | 35.038 | 109.83 | 102.066 | 38.268 | 52.238 | 41.905 | 192.613 | 244.94 | 173.91 | 243.752 | 251.922 | 251.922 | 87.946 | 87.946 | 173.642 | 173.642 | 60.925 | 174.331 | 60.925 | 25.996 | 25.996 | 25.996 | 7.244 | 7.244 | 7.244 | 7.244 | 0.29 | 0.29 | 0.29 | 0.29 | 2.255 | 2.255 | 2.255 | 2.255 |
Brutowinst
| 60.518 | 115.092 | 70.668 | 56.238 | 58.726 | 60.861 | 82.338 | 67.59 | 43.948 | 53.001 | 32.412 | 40.974 | 74.907 | 172.702 | 49.102 | 32.256 | 23.887 | 51.444 | 55.483 | 52.901 | 45.551 | 131.927 | 131.927 | 32.711 | 32.711 | 30.202 | 30.202 | 43.161 | 40.302 | 43.161 | 31.893 | 31.893 | 31.893 | 49.102 | 49.102 | 49.102 | 49.102 | 48.756 | 48.756 | 48.756 | 48.756 | 27.422 | 27.422 | 27.422 | 27.422 |
Brutowinstmarge
| 0.216 | 0.293 | 0.236 | 0.229 | 0.219 | 0.215 | 0.294 | 0.382 | 0.342 | 0.263 | 0.319 | 0.539 | 0.405 | 0.629 | 0.562 | 0.382 | 0.363 | 0.211 | 0.185 | 0.233 | 0.157 | 0.344 | 0.344 | 0.271 | 0.271 | 0.148 | 0.148 | 0.415 | 0.188 | 0.415 | 0.551 | 0.551 | 0.551 | 0.871 | 0.871 | 0.871 | 0.871 | 0.994 | 0.994 | 0.994 | 0.994 | 0.924 | 0.924 | 0.924 | 0.924 |
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 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 22.132 | 0 | 0 | 0 | 13.781 | 0 | 0 | 0 | 27.336 | 0 | 0 | 0 | 59.078 | 0 | 0 | 0 | 3.089 | 3.089 | 0 | 2.622 | 2.622 | 2.622 | 0 | 74.849 | 0 | 0 | 0 | 0 | 0.703 | 0.703 | 0.703 | 0.703 | 0.206 | 0.206 | 0.206 | 0.206 | 0.179 | 0.179 | 0.179 | 0.179 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0.454 | 0 | 0 | 0 | 0.751 | 0 | 0 | 0 | 0.24 | 0 | 0 | 0 | 0.19 | 0 | 0 | 0 | 1.605 | 1.605 | 0 | 0.575 | 0.575 | 0.575 | 0 | 2.585 | 0 | 0 | 0 | 0 | 0.126 | 0.126 | 0.126 | 0.126 | 0.048 | 0.048 | 0.048 | 0.048 | 0.018 | 0.018 | 0.018 | 0.018 |
Verkoop-, algemene en administratieve kosten
| 20.852 | 35.458 | 22.226 | 18.782 | 13.097 | 22.586 | 11.801 | 9.575 | 8.054 | 14.532 | 5.653 | 7.746 | 7.298 | 27.576 | 10.671 | 7.891 | 5.403 | 59.268 | 17.328 | 14.247 | 13.942 | 28.495 | 28.495 | 10.714 | 10.714 | 3.196 | 3.196 | 29.072 | 77.434 | 29.072 | 22.566 | 22.566 | 22.566 | 0.829 | 0.829 | 0.829 | 0.829 | 0.255 | 0.255 | 0.255 | 0.255 | 0.197 | 0.197 | 0.197 | 0.197 |
Overige kosten
| 1.108 | -1.393 | 1.006 | 11.534 | 1.999 | 1.585 | 1.159 | 0.854 | 0.43 | -2.984 | 2.351 | 1.068 | 0.428 | -2.211 | 0.991 | 1.479 | 1.181 | 1.464 | 0.024 | 0.234 | 0.21 | -0.747 | -0.747 | 0 | -0.544 | -0.544 | -0.544 | 0 | 0 | 0 | 0 | 0 | 0 | 33.844 | 33.844 | 33.844 | 33.844 | 40.122 | 40.122 | 40.122 | 40.122 | 16.185 | 16.185 | 16.185 | 16.185 |
Bedrijfskosten
| 20.852 | 35.458 | 22.226 | 18.782 | 31.436 | 39.913 | 29.474 | 27.321 | 20.788 | 23.529 | 15.278 | 20.938 | 19.917 | 43.923 | 18.147 | 14.74 | 11.671 | 28.379 | 32.011 | 21.815 | 25.989 | 100.957 | 100.957 | 17.211 | 17.211 | 2.653 | 2.653 | 29.072 | 26.359 | 29.072 | 22.566 | 22.566 | 22.566 | 34.674 | 34.674 | 34.674 | 34.674 | 40.376 | 40.376 | 40.376 | 40.376 | 16.382 | 16.382 | 16.382 | 16.382 |
Bedrijfsresultaat
| 39.666 | 79.634 | 48.442 | 37.456 | 27.29 | 22.534 | 54.023 | 41.122 | 23.16 | 23.238 | 17.134 | 20.036 | 55.417 | 111.053 | 31.89 | 18.865 | 13.393 | 17.008 | 23.496 | 31.299 | 19.5 | 36.406 | 36.406 | 15.232 | 15.232 | 14.934 | 14.108 | 7.347 | 18.88 | 8.601 | 4.103 | 4.103 | 4.775 | 2.626 | 2.626 | 2.626 | 3.648 | 2.113 | 2.113 | 2.113 | 2.723 | 1.366 | 1.366 | 1.366 | 1.878 |
Bedrijfsresultaat ratio
| 0.141 | 0.203 | 0.162 | 0.153 | 0.102 | 0.08 | 0.193 | 0.232 | 0.18 | 0.115 | 0.169 | 0.264 | 0.3 | 0.404 | 0.365 | 0.223 | 0.204 | 0.07 | 0.078 | 0.138 | 0.067 | 0.095 | 0.095 | 0.126 | 0.126 | 0.073 | 0.069 | 0.071 | 0.088 | 0.083 | 0.071 | 0.071 | 0.082 | 0.047 | 0.047 | 0.047 | 0.065 | 0.043 | 0.043 | 0.043 | 0.056 | 0.046 | 0.046 | 0.046 | 0.063 |
Totaal overige inkomsten en kosten netto
| -9.021 | -11.272 | -14.409 | -4.354 | -12.767 | -13.848 | -13.429 | -13.845 | -9.726 | -11.693 | -8.582 | -13.581 | -9.885 | -6.069 | -12.48 | -13.917 | -11.407 | -0.185 | -9.629 | -12.861 | -10.21 | -12.365 | -12.365 | -7.97 | -7.97 | -3.284 | -2.458 | -2.587 | -13.157 | -3.841 | -1.589 | -1.589 | -2.262 | -0.021 | -0.021 | -0.021 | -1.043 | 0 | 0 | 0 | -0.611 | -0.135 | -0.135 | -0.135 | -0.647 |
Inkomen voor belasting
| 30.645 | 68.362 | 34.033 | 33.102 | 14.523 | 8.686 | 40.594 | 27.277 | 13.434 | 11.544 | 8.552 | 6.455 | 45.532 | 104.983 | 19.41 | 4.948 | 1.986 | 16.824 | 13.868 | 18.438 | 9.29 | 24.04 | 24.04 | 7.261 | 7.261 | 11.65 | 11.65 | 4.76 | 5.723 | 4.76 | 2.514 | 2.514 | 2.514 | 2.605 | 2.605 | 2.605 | 2.605 | 2.113 | 2.113 | 2.113 | 2.113 | 1.231 | 1.231 | 1.231 | 1.231 |
Inkomen voor belasting ratio
| 0.109 | 0.174 | 0.114 | 0.135 | 0.054 | 0.031 | 0.145 | 0.154 | 0.105 | 0.057 | 0.084 | 0.085 | 0.246 | 0.382 | 0.222 | 0.059 | 0.03 | 0.069 | 0.046 | 0.081 | 0.032 | 0.063 | 0.063 | 0.06 | 0.06 | 0.057 | 0.057 | 0.046 | 0.027 | 0.046 | 0.043 | 0.043 | 0.043 | 0.046 | 0.046 | 0.046 | 0.046 | 0.043 | 0.043 | 0.043 | 0.043 | 0.041 | 0.041 | 0.041 | 0.041 |
Belastingkosten
| 9.676 | 22.516 | 9.146 | 9.792 | 4.619 | 2.983 | 10.338 | 6.79 | 3.407 | 4.477 | 2.105 | 1.569 | 11.509 | 28.83 | 4.727 | 0.815 | 0.467 | 3.6 | 2.925 | 5.716 | 2.639 | 6.423 | 6.423 | 2.195 | 2.195 | 3.332 | 3.332 | 1.348 | 1.192 | 1.348 | 0.993 | 0.993 | 0.993 | 0.886 | 0.886 | 0.886 | 0.886 | 0.656 | 0.656 | 0.656 | 0.656 | 0.384 | 0.384 | 0.384 | 0.384 |
Nettowinst
| 14.75 | 30.434 | 15.579 | 19.163 | 7.703 | 5.664 | 30.222 | 20.425 | 10.066 | 7.06 | 6.43 | 4.862 | 34.023 | 76.059 | 14.629 | 3.638 | 1.514 | 13.063 | 10.897 | 12.7 | 6.378 | 17.54 | 17.54 | 5.066 | 5.066 | 8.318 | 8.318 | 3.412 | 4.531 | 3.412 | 1.521 | 1.521 | 1.521 | 1.719 | 1.719 | 1.719 | 1.719 | 1.457 | 1.457 | 1.457 | 1.457 | 0.847 | 0.847 | 0.847 | 0.847 |
Nettowinstmarge
| 0.053 | 0.078 | 0.052 | 0.078 | 0.029 | 0.02 | 0.108 | 0.115 | 0.078 | 0.035 | 0.063 | 0.064 | 0.184 | 0.277 | 0.167 | 0.043 | 0.023 | 0.054 | 0.036 | 0.056 | 0.022 | 0.046 | 0.046 | 0.042 | 0.042 | 0.041 | 0.041 | 0.033 | 0.021 | 0.033 | 0.026 | 0.026 | 0.026 | 0.031 | 0.031 | 0.031 | 0.031 | 0.03 | 0.03 | 0.03 | 0.03 | 0.029 | 0.029 | 0.029 | 0.029 |
WPA (Winst Per Aandeel)
| 1.3 | 2.88 | 1.37 | 1.69 | 0.68 | 0.5 | 2.66 | 1.8 | 0.89 | 0.62 | 0.57 | 0.43 | 2.99 | 6.69 | 1.29 | 0.32 | 0.13 | 0.95 | 0.96 | 1.12 | 3.57 | 1.16 | 1.16 | 0.67 | 0.67 | 0.8 | 0.8 | 0.78 | 0.54 | 0.78 | 0.76 | 0.76 | 0.76 | 0.17 | 0.17 | 0.17 | 0.17 | 0.14 | 0.14 | 0.14 | 0.14 | 0.081 | 0.081 | 0.081 | 0.081 |
Verwaterde WPA
| 1.3 | 2.88 | 1.37 | 1.69 | 0.68 | 0.5 | 2.66 | 1.8 | 0.89 | 0.62 | 0.57 | 0.43 | 2.99 | 6.69 | 1.29 | 0.32 | 0.13 | 0.95 | 0.96 | 1.12 | 3.57 | 1.16 | 1.16 | 0.67 | 0.67 | 0.8 | 0.8 | 0.78 | 0.54 | 0.78 | 0.76 | 0.76 | 0.76 | 0.17 | 0.17 | 0.17 | 0.17 | 0.14 | 0.14 | 0.14 | 0.14 | 0.081 | 0.081 | 0.081 | 0.081 |
EBITDA
| 42.47 | 83.615 | 51.241 | 40.797 | 31.621 | 24.726 | 56.251 | 43.36 | 25.786 | 24.08 | 21.776 | 23.629 | 57.924 | 124.51 | 34.683 | 21.743 | 16.229 | 19.72 | 26.598 | 34.162 | 22.486 | 38.322 | 37.585 | 16.411 | 16.411 | 16.114 | 16.114 | 8.508 | 20.411 | 8.508 | 5.146 | 5.146 | 5.146 | 3.623 | 3.623 | 3.623 | 3.623 | 2.489 | 2.489 | 2.489 | 2.489 | 1.694 | 1.694 | 1.694 | 1.694 |
EBITDA ratio
| 0.151 | 0.213 | 0.171 | 0.166 | 0.118 | 0.087 | 0.201 | 0.245 | 0.201 | 0.12 | 0.214 | 0.311 | 0.314 | 0.453 | 0.397 | 0.257 | 0.247 | 0.081 | 0.089 | 0.151 | 0.078 | 0.1 | 0.098 | 0.136 | 0.136 | 0.079 | 0.079 | 0.082 | 0.095 | 0.082 | 0.089 | 0.089 | 0.089 | 0.064 | 0.064 | 0.064 | 0.064 | 0.051 | 0.051 | 0.051 | 0.051 | 0.057 | 0.057 | 0.057 | 0.057 |