DHUNSERI TEA & INDUSTRIES
|
DHUNSERI TEA & INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹395 Cr | ₹337 Cr | ₹349 Cr | ₹377 Cr | ₹302 Cr |
Sales | ₹390 Cr | ₹331 Cr | ₹340 Cr | ₹369 Cr | ₹293 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹3.72 Cr | ₹6.69 Cr | ₹8.41 Cr | ₹7.75 Cr | ₹9.56 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.28 Cr | ₹0.28 Cr | ₹0.46 Cr | ₹0.08 Cr | ₹0.18 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹395 Cr | ₹337 Cr | ₹349 Cr | ₹377 Cr | ₹302 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹7.72 Cr | ₹-17 Cr | ₹6.27 Cr | ₹-6.22 Cr | ₹-7.73 Cr |
Raw Material Consumed | ₹31 Cr | ₹37 Cr | ₹61 Cr | ₹77 Cr | ₹47 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹31 Cr | ₹37 Cr | ₹61 Cr | ₹77 Cr | ₹47 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹55 Cr | ₹47 Cr | ₹43 Cr | ₹37 Cr | ₹37 Cr |
Electricity & Power | ₹55 Cr | ₹47 Cr | ₹43 Cr | ₹37 Cr | ₹37 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹260 Cr | ₹171 Cr | ₹129 Cr | ₹122 Cr | ₹112 Cr |
Salaries, Wages & Bonus | ₹211 Cr | ₹141 Cr | ₹107 Cr | ₹102 Cr | ₹92 Cr |
Contributions to EPF & Pension Funds | ₹33 Cr | ₹21 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr |
Workmen and Staff Welfare Expenses | ₹16 Cr | ₹8.80 Cr | ₹5.34 Cr | ₹5.00 Cr | ₹5.27 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹73 Cr | ₹47 Cr | ₹40 Cr | ₹37 Cr | ₹43 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹25 Cr | ₹20 Cr | ₹16 Cr | ₹16 Cr | ₹13 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹49 Cr | ₹27 Cr | ₹23 Cr | ₹22 Cr | ₹30 Cr |
General and Administration Expenses | ₹25 Cr | ₹23 Cr | ₹8.22 Cr | ₹6.70 Cr | ₹7.67 Cr |
Rent , Rates & Taxes | ₹1.86 Cr | ₹1.96 Cr | ₹1.55 Cr | ₹1.42 Cr | ₹1.39 Cr |
Insurance | ₹3.41 Cr | ₹3.59 Cr | ₹2.30 Cr | ₹2.34 Cr | ₹1.82 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹8.93 Cr | ₹6.76 Cr | ₹1.28 Cr | - | - |
Traveling and conveyance | ₹4.16 Cr | ₹3.99 Cr | ₹2.15 Cr | ₹2.02 Cr | ₹3.37 Cr |
Other Administration | ₹6.51 Cr | ₹7.07 Cr | ₹0.93 Cr | ₹0.92 Cr | ₹1.10 Cr |
Selling and Distribution Expenses | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹14 Cr | ₹14 Cr |
Advertisement & Sales Promotion | - | - | - | ₹0.06 Cr | ₹0.57 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr | ₹10 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹3.37 Cr | ₹1.49 Cr | ₹1.34 Cr | ₹1.38 Cr | ₹3.40 Cr |
Miscellaneous Expenses | ₹78 Cr | ₹26 Cr | ₹25 Cr | ₹26 Cr | ₹31 Cr |
Bad debts /advances written off | - | - | - | - | ₹6.03 Cr |
Provision for doubtful debts | - | ₹0.13 Cr | - | ₹1.76 Cr | ₹0.70 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹0.15 Cr | - |
Losson foreign exchange fluctuations | ₹62 Cr | ₹13 Cr | ₹1.53 Cr | ₹2.12 Cr | ₹0.96 Cr |
Losson sale of non-trade current investments | - | - | - | - | ₹1.63 Cr |
Other Miscellaneous Expenses | ₹16 Cr | ₹13 Cr | ₹23 Cr | ₹22 Cr | ₹22 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹544 Cr | ₹347 Cr | ₹323 Cr | ₹314 Cr | ₹284 Cr |
Operating Profit (Excl OI) | ₹-148 Cr | ₹-9.69 Cr | ₹26 Cr | ₹63 Cr | ₹19 Cr |
Other Income | ₹10 Cr | ₹11 Cr | ₹56 Cr | ₹22 Cr | ₹5.34 Cr |
Interest Received | ₹0.52 Cr | ₹0.18 Cr | ₹0.22 Cr | ₹0.28 Cr | ₹0.42 Cr |
Dividend Received | ₹0.13 Cr | ₹0.85 Cr | ₹1.12 Cr | ₹0.26 Cr | ₹0.21 Cr |
Profit on sale of Fixed Assets | ₹0.38 Cr | ₹0.11 Cr | ₹0.00 Cr | - | ₹0.01 Cr |
Profits on sale of Investments | ₹7.24 Cr | ₹7.04 Cr | ₹0.00 Cr | - | - |
Provision Written Back | ₹0.06 Cr | ₹0.04 Cr | ₹0.19 Cr | - | ₹0.49 Cr |
Foreign Exchange Gains | - | ₹0.01 Cr | - | - | - |
Others | ₹2.00 Cr | ₹2.36 Cr | ₹54 Cr | ₹22 Cr | ₹4.22 Cr |
Operating Profit | ₹-138 Cr | ₹0.90 Cr | ₹82 Cr | ₹85 Cr | ₹24 Cr |
Interest | ₹17 Cr | ₹9.21 Cr | ₹7.23 Cr | ₹9.41 Cr | ₹11 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹16 Cr | ₹2.94 Cr | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.47 Cr | ₹6.04 Cr | ₹5.17 Cr | ₹5.66 Cr | ₹6.18 Cr |
Other Interest | ₹0.15 Cr | ₹0.23 Cr | ₹2.06 Cr | ₹3.75 Cr | ₹4.37 Cr |
PBDT | ₹-155 Cr | ₹-8.31 Cr | ₹74 Cr | ₹75 Cr | ₹13 Cr |
Depreciation | ₹22 Cr | ₹19 Cr | ₹19 Cr | ₹20 Cr | ₹19 Cr |
Profit Before Taxation & Exceptional Items | ₹-177 Cr | ₹-27 Cr | ₹55 Cr | ₹56 Cr | ₹-6.14 Cr |
Exceptional Income / Expenses | ₹11 Cr | ₹-2.52 Cr | ₹-139 Cr | ₹-15 Cr | ₹101 Cr |
Profit Before Tax | ₹-166 Cr | ₹-30 Cr | ₹-84 Cr | ₹41 Cr | ₹95 Cr |
Provision for Tax | ₹-25 Cr | ₹-6.08 Cr | ₹10 Cr | ₹9.98 Cr | ₹21 Cr |
Current Income Tax | ₹0.00 Cr | ₹-0.20 Cr | ₹9.99 Cr | ₹7.03 Cr | ₹20 Cr |
Deferred Tax | ₹-25 Cr | ₹-5.88 Cr | ₹0.04 Cr | ₹2.95 Cr | ₹1.28 Cr |
Other taxes | ₹0.16 Cr | - | - | - | - |
Profit After Tax | ₹-141 Cr | ₹-24 Cr | ₹-94 Cr | ₹31 Cr | ₹73 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-141 Cr | ₹-24 Cr | ₹-94 Cr | ₹31 Cr | ₹73 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹588 Cr | ₹614 Cr | ₹706 Cr | ₹678 Cr | ₹608 Cr |
Appropriations | ₹447 Cr | ₹590 Cr | ₹612 Cr | ₹709 Cr | ₹681 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-2.85 Cr | ₹2.15 Cr | ₹-2.01 Cr | ₹2.44 Cr | ₹3.57 Cr |
Equity Dividend % | - | ₹30.00 | ₹40.00 | ₹50.00 | ₹25.00 |
Earnings Per Share | ₹-134.29 | ₹-22.64 | ₹-89.68 | ₹43.85 | ₹104.49 |
Adjusted EPS | ₹-134.29 | ₹-22.64 | ₹-89.68 | ₹29.23 | ₹69.66 |
Compare Income Statement of peers of DHUNSERI TEA & INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DHUNSERI TEA & INDUSTRIES | ₹271.0 Cr | -0.6% | -0.4% | 18% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹95,279.9 Cr | 5% | -3.4% | 4.4% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹10,062.7 Cr | 7.5% | 17.3% | 18.8% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹1,924.0 Cr | -0.7% | 0% | 26.6% | Stock Analytics | |
GOODRICKE GROUP | ₹630.5 Cr | -0.4% | 16.5% | 49.7% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹384.4 Cr | 3.7% | 2.1% | 31.2% | Stock Analytics |
DHUNSERI TEA & INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DHUNSERI TEA & INDUSTRIES | -0.6% |
-0.4% |
18% |
SENSEX | 3.5% |
-0.1% |
21.9% |
You may also like the below Video Courses