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 | ₹1,370.2 Cr | 6.1% | 4.5% | -43.3% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹112,432.0 Cr | 2.8% | 6% | -9.7% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹12,078.3 Cr | 0.2% | -0.1% | 25.8% | Stock Analytics | |
GOODRICKE GROUP | ₹431.6 Cr | 0.8% | -0.8% | -19.9% | Stock Analytics | |
MCLEOD RUSSEL INDIA | ₹391.0 Cr | -3.7% | -2.4% | 40.7% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹284.6 Cr | -1.3% | -1.4% | -27.5% | Stock Analytics |
ANDREW YULE & COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ANDREW YULE & COMPANY | 6.1% |
4.5% |
-43.3% |
SENSEX | 1.6% |
2.6% |
-0.3% |
You may also like the below Video Courses