ANDREW YULE & COMPANY
|
ANDREW YULE & COMPANY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹312 Cr | ₹310 Cr | ₹374 Cr | ₹414 Cr | ₹336 Cr |
| Sales | ₹306 Cr | ₹301 Cr | ₹371 Cr | ₹333 Cr | ₹332 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹2.63 Cr | ₹4.02 Cr | ₹1.19 Cr | ₹1.61 Cr | ₹2.55 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.76 Cr | ₹4.57 Cr | ₹1.99 Cr | ₹80 Cr | ₹2.12 Cr |
| Less: Excise Duty | - | - | - | - | ₹5.68 Cr |
| Net Sales | ₹312 Cr | ₹310 Cr | ₹374 Cr | ₹414 Cr | ₹331 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.42 Cr | ₹12 Cr | ₹-7.20 Cr | ₹-1.03 Cr | ₹2.49 Cr |
| Raw Material Consumed | ₹111 Cr | ₹103 Cr | ₹132 Cr | ₹95 Cr | ₹88 Cr |
| Opening Raw Materials | ₹9.00 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹13 Cr |
| Purchases Raw Materials | ₹114 Cr | ₹101 Cr | ₹132 Cr | ₹95 Cr | ₹86 Cr |
| Closing Raw Materials | ₹12 Cr | ₹9.00 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹22 Cr | ₹26 Cr | ₹29 Cr | ₹26 Cr | ₹23 Cr |
| Electricity & Power | ₹22 Cr | ₹26 Cr | ₹29 Cr | ₹26 Cr | ₹23 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹198 Cr | ₹216 Cr | ₹181 Cr | ₹179 Cr | ₹182 Cr |
| Salaries, Wages & Bonus | ₹155 Cr | ₹170 Cr | ₹144 Cr | ₹144 Cr | ₹147 Cr |
| Contributions to EPF & Pension Funds | ₹28 Cr | ₹30 Cr | ₹23 Cr | ₹21 Cr | ₹21 Cr |
| Workmen and Staff Welfare Expenses | ₹15 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹14 Cr |
| Other Employees Cost | ₹-0.30 Cr | ₹-0.28 Cr | ₹-0.34 Cr | ₹-0.33 Cr | ₹-0.29 Cr |
| Other Manufacturing Expenses | ₹9.80 Cr | ₹9.49 Cr | ₹6.40 Cr | ₹11 Cr | ₹10 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹4.35 Cr | ₹3.80 Cr | ₹4.13 Cr | ₹5.73 Cr | ₹6.19 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹5.46 Cr | ₹5.69 Cr | ₹2.27 Cr | ₹5.25 Cr | ₹4.25 Cr |
| General and Administration Expenses | ₹6.32 Cr | ₹6.11 Cr | ₹6.76 Cr | ₹6.91 Cr | ₹5.25 Cr |
| Rent , Rates & Taxes | ₹1.52 Cr | ₹1.68 Cr | ₹1.25 Cr | ₹1.31 Cr | ₹0.91 Cr |
| Insurance | ₹0.50 Cr | ₹0.51 Cr | ₹0.52 Cr | ₹0.24 Cr | ₹0.13 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | ₹2.07 Cr | ₹2.20 Cr | ₹2.47 Cr | ₹3.80 Cr | ₹3.79 Cr |
| Other Administration | ₹2.23 Cr | ₹1.73 Cr | ₹2.52 Cr | ₹1.57 Cr | ₹0.43 Cr |
| Selling and Distribution Expenses | ₹7.53 Cr | ₹9.38 Cr | ₹8.97 Cr | ₹8.71 Cr | ₹7.20 Cr |
| Advertisement & Sales Promotion | ₹0.11 Cr | ₹0.21 Cr | ₹0.19 Cr | - | - |
| Sales Commissions & Incentives | ₹1.42 Cr | ₹1.56 Cr | ₹1.83 Cr | ₹2.14 Cr | ₹4.96 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹6.00 Cr | ₹7.61 Cr | ₹6.96 Cr | ₹6.57 Cr | ₹2.23 Cr |
| Miscellaneous Expenses | ₹21 Cr | ₹17 Cr | ₹23 Cr | ₹97 Cr | ₹13 Cr |
| Bad debts /advances written off | - | - | ₹0.01 Cr | ₹64 Cr | - |
| Provision for doubtful debts | ₹5.95 Cr | ₹6.22 Cr | ₹5.52 Cr | ₹1.94 Cr | ₹1.88 Cr |
| Losson disposal of fixed assets(net) | ₹0.00 Cr | ₹0.01 Cr | - | - | ₹0.02 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | ₹0.05 Cr |
| Losson sale of non-trade current investments | - | - | ₹0.01 Cr | ₹0.18 Cr | - |
| Other Miscellaneous Expenses | ₹15 Cr | ₹11 Cr | ₹17 Cr | ₹31 Cr | ₹11 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹375 Cr | ₹399 Cr | ₹380 Cr | ₹423 Cr | ₹331 Cr |
| Operating Profit (Excl OI) | ₹-64 Cr | ₹-89 Cr | ₹-6.27 Cr | ₹-8.32 Cr | ₹-0.87 Cr |
| Other Income | ₹64 Cr | ₹39 Cr | ₹32 Cr | ₹57 Cr | ₹31 Cr |
| Interest Received | ₹2.50 Cr | ₹2.51 Cr | ₹1.35 Cr | ₹1.52 Cr | ₹3.25 Cr |
| Dividend Received | ₹24 Cr | ₹23 Cr | ₹19 Cr | ₹37 Cr | ₹22 Cr |
| Profit on sale of Fixed Assets | ₹0.70 Cr | ₹0.01 Cr | ₹0.42 Cr | ₹0.02 Cr | - |
| Profits on sale of Investments | ₹0.13 Cr | ₹0.06 Cr | ₹0.30 Cr | ₹2.82 Cr | ₹1.11 Cr |
| Provision Written Back | ₹6.66 Cr | ₹0.59 Cr | ₹3.20 Cr | ₹8.80 Cr | ₹0.01 Cr |
| Foreign Exchange Gains | ₹0.16 Cr | ₹0.07 Cr | - | ₹0.02 Cr | - |
| Others | ₹30 Cr | ₹13 Cr | ₹7.14 Cr | ₹6.38 Cr | ₹4.22 Cr |
| Operating Profit | ₹0.05 Cr | ₹-51 Cr | ₹25 Cr | ₹48 Cr | ₹30 Cr |
| Interest | ₹22 Cr | ₹16 Cr | ₹10 Cr | ₹8.08 Cr | ₹8.32 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹19 Cr | ₹12 Cr | ₹7.70 Cr | ₹5.84 Cr | ₹7.15 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.40 Cr | ₹1.32 Cr | ₹1.49 Cr | ₹1.80 Cr | ₹0.76 Cr |
| Other Interest | ₹1.46 Cr | ₹2.46 Cr | ₹0.88 Cr | ₹0.44 Cr | ₹0.42 Cr |
| PBDT | ₹-22 Cr | ₹-66 Cr | ₹15 Cr | ₹40 Cr | ₹21 Cr |
| Depreciation | ₹6.57 Cr | ₹6.95 Cr | ₹6.45 Cr | ₹6.46 Cr | ₹6.67 Cr |
| Profit Before Taxation & Exceptional Items | ₹-29 Cr | ₹-73 Cr | ₹8.97 Cr | ₹34 Cr | ₹15 Cr |
| Exceptional Income / Expenses | - | - | - | ₹-23 Cr | - |
| Profit Before Tax | ₹-29 Cr | ₹-73 Cr | ₹8.97 Cr | ₹11 Cr | ₹15 Cr |
| Provision for Tax | ₹-2.96 Cr | ₹-9.57 Cr | ₹7.81 Cr | ₹12 Cr | ₹-6.49 Cr |
| Current Income Tax | ₹6.82 Cr | - | ₹5.40 Cr | ₹2.88 Cr | - |
| Deferred Tax | ₹-9.77 Cr | ₹-9.57 Cr | ₹2.41 Cr | ₹9.20 Cr | ₹-6.49 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹-26 Cr | ₹-64 Cr | ₹1.17 Cr | ₹-1.01 Cr | ₹21 Cr |
| Extra items | - | ₹-0.61 Cr | - | ₹0.05 Cr | ₹-0.73 Cr |
| Minority Interest | - | - | - | - | - |
| Share of Associate | ₹23 Cr | ₹17 Cr | ₹11 Cr | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-2.84 Cr | ₹-47 Cr | ₹13 Cr | ₹-0.96 Cr | ₹20 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹210 Cr | ₹258 Cr | ₹245 Cr | ₹251 Cr | ₹216 Cr |
| Appropriations | ₹207 Cr | ₹211 Cr | ₹258 Cr | ₹250 Cr | ₹236 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.07 Cr | ₹0.34 Cr | - | ₹4.38 Cr | ₹-15 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-0.06 | ₹-0.97 | ₹0.26 | ₹-0.02 | ₹0.42 |
| Adjusted EPS | ₹-0.06 | ₹-0.97 | ₹0.26 | ₹-0.02 | ₹0.42 |
Compare Income Statement of peers of ANDREW YULE & COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ANDREW YULE & COMPANY | ₹1,263.6 Cr | -0.5% | -5.4% | -38.6% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹114,243.0 Cr | -1% | 2.3% | 14.3% | Stock Analytics | |
| CCL PRODUCTS (INDIA) | ₹11,173.6 Cr | 0.2% | -7.1% | 31.4% | Stock Analytics | |
| MCLEOD RUSSEL INDIA | ₹717.9 Cr | 18% | 80.2% | 127.8% | Stock Analytics | |
| GOODRICKE GROUP | ₹415.2 Cr | 1.2% | -0.1% | -29.4% | Stock Analytics | |
| JAY SHREE TEA & INDUSTRIES | ₹279.7 Cr | 3% | 0.5% | -30.3% | Stock Analytics | |
ANDREW YULE & COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ANDREW YULE & COMPANY | -0.5% |
-5.4% |
-38.6% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses