JAMES WARREN TEA
|
JAMES WARREN TEA Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹117 Cr | ₹130 Cr | ₹111 Cr | ₹128 Cr | ₹144 Cr |
Sales | ₹113 Cr | ₹126 Cr | ₹108 Cr | ₹126 Cr | ₹142 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.31 Cr | ₹4.44 Cr | ₹3.17 Cr | ₹2.49 Cr | ₹2.09 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹117 Cr | ₹130 Cr | ₹111 Cr | ₹128 Cr | ₹144 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹2.77 Cr | ₹-3.15 Cr | ₹-0.23 Cr | ₹-0.69 Cr | ₹2.23 Cr |
Raw Material Consumed | ₹0.26 Cr | ₹-0.09 Cr | ₹-0.03 Cr | ₹-0.14 Cr | - |
Opening Raw Materials | ₹0.26 Cr | ₹0.17 Cr | ₹0.14 Cr | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | ₹0.26 Cr | ₹0.17 Cr | ₹0.14 Cr | - |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹16 Cr | ₹20 Cr | ₹8.49 Cr | ₹10.00 Cr | ₹11 Cr |
Electricity & Power | ₹16 Cr | ₹20 Cr | ₹8.49 Cr | ₹10.00 Cr | ₹11 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹90 Cr | ₹83 Cr | ₹70 Cr | ₹81 Cr | ₹96 Cr |
Salaries, Wages & Bonus | ₹72 Cr | ₹68 Cr | ₹63 Cr | ₹60 Cr | ₹74 Cr |
Contributions to EPF & Pension Funds | ₹10 Cr | ₹8.70 Cr | ₹0.53 Cr | ₹13 Cr | ₹12 Cr |
Workmen and Staff Welfare Expenses | ₹7.49 Cr | ₹6.10 Cr | ₹7.13 Cr | ₹8.29 Cr | ₹10 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹11 Cr | ₹13 Cr | ₹10 Cr | ₹12 Cr | ₹14 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹1.96 Cr | ₹1.98 Cr | ₹1.68 Cr | ₹1.53 Cr | ₹1.56 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹9.31 Cr | ₹11 Cr | ₹8.82 Cr | ₹9.98 Cr | ₹13 Cr |
General and Administration Expenses | ₹8.50 Cr | ₹7.90 Cr | ₹6.46 Cr | ₹6.15 Cr | ₹6.44 Cr |
Rent , Rates & Taxes | ₹1.55 Cr | ₹1.62 Cr | ₹1.75 Cr | ₹1.73 Cr | ₹1.27 Cr |
Insurance | ₹0.31 Cr | ₹0.31 Cr | ₹0.26 Cr | ₹0.29 Cr | ₹0.27 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹5.03 Cr | ₹4.86 Cr | ₹3.27 Cr | ₹3.31 Cr | ₹3.34 Cr |
Traveling and conveyance | ₹1.33 Cr | ₹0.86 Cr | ₹0.92 Cr | ₹0.57 Cr | ₹1.31 Cr |
Other Administration | ₹0.27 Cr | ₹0.26 Cr | ₹0.27 Cr | ₹0.27 Cr | ₹0.25 Cr |
Selling and Distribution Expenses | ₹5.37 Cr | ₹5.87 Cr | ₹5.59 Cr | ₹4.82 Cr | ₹5.55 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹4.55 Cr | ₹4.99 Cr | ₹4.87 Cr | ₹4.14 Cr | ₹4.81 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.82 Cr | ₹0.88 Cr | ₹0.72 Cr | ₹0.68 Cr | ₹0.74 Cr |
Miscellaneous Expenses | ₹3.41 Cr | ₹3.07 Cr | ₹3.28 Cr | ₹2.67 Cr | ₹4.41 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | ₹0.01 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.03 Cr | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹0.31 Cr |
Other Miscellaneous Expenses | ₹3.38 Cr | ₹3.07 Cr | ₹3.27 Cr | ₹2.67 Cr | ₹4.10 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹138 Cr | ₹129 Cr | ₹104 Cr | ₹115 Cr | ₹140 Cr |
Operating Profit (Excl OI) | ₹-21 Cr | ₹1.31 Cr | ₹6.92 Cr | ₹13 Cr | ₹4.63 Cr |
Other Income | ₹26 Cr | ₹12 Cr | ₹5.26 Cr | ₹5.96 Cr | ₹2.82 Cr |
Interest Received | ₹1.72 Cr | ₹1.34 Cr | ₹1.27 Cr | ₹1.20 Cr | ₹1.26 Cr |
Dividend Received | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.07 Cr |
Profit on sale of Fixed Assets | ₹0.00 Cr | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹9.80 Cr | ₹0.42 Cr | ₹0.09 Cr | ₹0.64 Cr | ₹0.21 Cr |
Foreign Exchange Gains | - | ₹0.18 Cr | ₹0.14 Cr | ₹1.25 Cr | ₹0.28 Cr |
Others | ₹14 Cr | ₹9.59 Cr | ₹3.75 Cr | ₹2.87 Cr | ₹1.00 Cr |
Operating Profit | ₹4.27 Cr | ₹13 Cr | ₹12 Cr | ₹19 Cr | ₹7.46 Cr |
Interest | - | - | - | - | - |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | - | - | - | - | - |
PBDT | ₹4.27 Cr | ₹13 Cr | ₹12 Cr | ₹19 Cr | ₹7.46 Cr |
Depreciation | ₹2.75 Cr | ₹2.86 Cr | ₹2.78 Cr | ₹2.95 Cr | ₹3.20 Cr |
Profit Before Taxation & Exceptional Items | ₹1.52 Cr | ₹9.97 Cr | ₹9.40 Cr | ₹16 Cr | ₹4.26 Cr |
Exceptional Income / Expenses | - | - | - | ₹15 Cr | - |
Profit Before Tax | ₹1.52 Cr | ₹9.97 Cr | ₹9.40 Cr | ₹31 Cr | ₹4.26 Cr |
Provision for Tax | ₹-0.37 Cr | ₹0.49 Cr | ₹1.15 Cr | ₹1.70 Cr | ₹1.25 Cr |
Current Income Tax | ₹0.13 Cr | ₹0.95 Cr | ₹0.28 Cr | ₹1.50 Cr | ₹1.00 Cr |
Deferred Tax | ₹0.00 Cr | ₹0.05 Cr | ₹0.87 Cr | ₹0.20 Cr | ₹0.25 Cr |
Other taxes | ₹-0.49 Cr | ₹-0.51 Cr | - | - | - |
Profit After Tax | ₹1.88 Cr | ₹9.49 Cr | ₹8.25 Cr | ₹29 Cr | ₹3.01 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹69 Cr | ₹60 Cr | ₹80 Cr | ₹74 Cr | ₹93 Cr |
Appropriations | ₹71 Cr | ₹69 Cr | ₹88 Cr | ₹103 Cr | ₹96 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹15 Cr | ₹0.00 Cr | ₹28 Cr | ₹23 Cr | ₹21 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹5.09 | ₹21.56 | ₹18.75 | ₹55.24 | ₹4.31 |
Adjusted EPS | ₹5.09 | ₹21.56 | ₹18.75 | ₹55.24 | ₹4.31 |
Compare Income Statement of peers of JAMES WARREN TEA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JAMES WARREN TEA | ₹110.6 Cr | -1% | -14% | 20.3% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹99,275.5 Cr | -1.8% | 1.2% | -11.9% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹8,004.2 Cr | 0.9% | -1.8% | -6.7% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹1,572.5 Cr | -0.8% | -16.5% | -32.9% | Stock Analytics | |
GOODRICKE GROUP | ₹435.2 Cr | -1.3% | -20.5% | 5.7% | Stock Analytics | |
MCLEOD RUSSEL INDIA | ₹365.2 Cr | 5.9% | -14.2% | 4.6% | Stock Analytics |
JAMES WARREN TEA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JAMES WARREN TEA | -1% |
-14% |
20.3% |
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses