JAY SHREE TEA & INDUSTRIES
|
JAY SHREE TEA & INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹761 Cr | ₹813 Cr | ₹726 Cr | ₹802 Cr | ₹717 Cr |
Sales | ₹721 Cr | ₹732 Cr | ₹648 Cr | ₹765 Cr | ₹684 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹2.67 Cr | ₹1.83 Cr | ₹2.12 Cr | ₹2.61 Cr | ₹4.14 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹38 Cr | ₹79 Cr | ₹76 Cr | ₹34 Cr | ₹29 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹761 Cr | ₹813 Cr | ₹726 Cr | ₹802 Cr | ₹717 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-28 Cr | ₹-100 Cr | ₹16 Cr | ₹141 Cr | ₹-0.32 Cr |
Raw Material Consumed | ₹371 Cr | ₹415 Cr | ₹272 Cr | ₹181 Cr | ₹314 Cr |
Opening Raw Materials | ₹6.98 Cr | ₹11 Cr | ₹9.27 Cr | ₹6.93 Cr | ₹10 Cr |
Purchases Raw Materials | ₹310 Cr | ₹342 Cr | ₹230 Cr | ₹138 Cr | ₹264 Cr |
Closing Raw Materials | ₹11 Cr | ₹6.98 Cr | ₹11 Cr | ₹9.27 Cr | ₹6.93 Cr |
Other Direct Purchases / Brought in cost | ₹64 Cr | ₹69 Cr | ₹44 Cr | ₹46 Cr | ₹48 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹51 Cr | ₹50 Cr | ₹46 Cr | ₹49 Cr | ₹57 Cr |
Electricity & Power | ₹51 Cr | ₹50 Cr | ₹46 Cr | ₹49 Cr | ₹57 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹269 Cr | ₹277 Cr | ₹254 Cr | ₹237 Cr | ₹253 Cr |
Salaries, Wages & Bonus | ₹222 Cr | ₹234 Cr | ₹212 Cr | ₹200 Cr | ₹212 Cr |
Contributions to EPF & Pension Funds | ₹19 Cr | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹17 Cr |
Workmen and Staff Welfare Expenses | ₹17 Cr | ₹14 Cr | ₹14 Cr | ₹13 Cr | ₹14 Cr |
Other Employees Cost | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹8.37 Cr | ₹9.36 Cr |
Other Manufacturing Expenses | ₹80 Cr | ₹81 Cr | ₹70 Cr | ₹64 Cr | ₹71 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹29 Cr | ₹31 Cr | ₹29 Cr | ₹26 Cr | ₹26 Cr |
Packing Material Consumed | ₹3.76 Cr | ₹3.24 Cr | ₹2.27 Cr | ₹2.19 Cr | ₹3.61 Cr |
Other Mfg Exp | ₹48 Cr | ₹47 Cr | ₹38 Cr | ₹36 Cr | ₹42 Cr |
General and Administration Expenses | ₹6.36 Cr | ₹5.83 Cr | ₹7.55 Cr | ₹8.89 Cr | ₹5.49 Cr |
Rent , Rates & Taxes | ₹2.88 Cr | ₹2.54 Cr | ₹3.39 Cr | ₹4.73 Cr | ₹2.46 Cr |
Insurance | ₹2.75 Cr | ₹2.56 Cr | ₹3.22 Cr | ₹3.20 Cr | ₹3.01 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹0.73 Cr | ₹0.73 Cr | ₹0.95 Cr | ₹0.96 Cr | ₹0.02 Cr |
Selling and Distribution Expenses | ₹28 Cr | ₹36 Cr | ₹31 Cr | ₹25 Cr | ₹27 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹17 Cr | ₹24 Cr | ₹20 Cr | ₹16 Cr | ₹16 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹11 Cr | ₹12 Cr | ₹11 Cr | ₹9.41 Cr | ₹11 Cr |
Miscellaneous Expenses | ₹37 Cr | ₹38 Cr | ₹30 Cr | ₹34 Cr | ₹39 Cr |
Bad debts /advances written off | ₹0.42 Cr | ₹0.45 Cr | ₹0.11 Cr | ₹0.16 Cr | ₹8.82 Cr |
Provision for doubtful debts | ₹3.47 Cr | ₹1.53 Cr | ₹1.04 Cr | ₹4.06 Cr | ₹0.34 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | ₹2.95 Cr | - | - | - |
Losson sale of non-trade current investments | ₹0.07 Cr | ₹0.54 Cr | ₹1.08 Cr | - | - |
Other Miscellaneous Expenses | ₹33 Cr | ₹33 Cr | ₹28 Cr | ₹29 Cr | ₹29 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹814 Cr | ₹804 Cr | ₹727 Cr | ₹741 Cr | ₹766 Cr |
Operating Profit (Excl OI) | ₹-53 Cr | ₹8.79 Cr | ₹-1.18 Cr | ₹61 Cr | ₹-49 Cr |
Other Income | ₹88 Cr | ₹21 Cr | ₹32 Cr | ₹21 Cr | ₹76 Cr |
Interest Received | ₹1.06 Cr | ₹1.40 Cr | ₹1.76 Cr | ₹3.41 Cr | ₹7.99 Cr |
Dividend Received | ₹0.14 Cr | ₹0.14 Cr | ₹0.15 Cr | ₹0.50 Cr | ₹1.11 Cr |
Profit on sale of Fixed Assets | ₹66 Cr | ₹5.87 Cr | ₹23 Cr | ₹5.55 Cr | ₹8.10 Cr |
Profits on sale of Investments | - | - | - | ₹0.96 Cr | ₹38 Cr |
Provision Written Back | ₹6.87 Cr | ₹7.90 Cr | ₹1.84 Cr | ₹1.83 Cr | ₹13 Cr |
Foreign Exchange Gains | ₹0.75 Cr | - | ₹0.62 Cr | ₹2.42 Cr | ₹-0.49 Cr |
Others | ₹12 Cr | ₹5.41 Cr | ₹4.99 Cr | ₹6.43 Cr | ₹9.24 Cr |
Operating Profit | ₹35 Cr | ₹30 Cr | ₹31 Cr | ₹82 Cr | ₹28 Cr |
Interest | ₹38 Cr | ₹34 Cr | ₹38 Cr | ₹48 Cr | ₹59 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹30 Cr | ₹33 Cr | ₹36 Cr | ₹47 Cr | ₹59 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.54 Cr | ₹0.93 Cr | ₹2.10 Cr | ₹1.52 Cr | ₹1.66 Cr |
Other Interest | ₹6.08 Cr | ₹0.81 Cr | ₹0.69 Cr | ₹-0.75 Cr | ₹-1.29 Cr |
PBDT | ₹-2.62 Cr | ₹-4.96 Cr | ₹-7.44 Cr | ₹34 Cr | ₹-32 Cr |
Depreciation | ₹22 Cr | ₹23 Cr | ₹24 Cr | ₹25 Cr | ₹25 Cr |
Profit Before Taxation & Exceptional Items | ₹-25 Cr | ₹-28 Cr | ₹-31 Cr | ₹9.04 Cr | ₹-56 Cr |
Exceptional Income / Expenses | ₹24 Cr | ₹-20 Cr | - | ₹-5.78 Cr | ₹-15 Cr |
Profit Before Tax | ₹-0.54 Cr | ₹-48 Cr | ₹-31 Cr | ₹3.27 Cr | ₹-71 Cr |
Provision for Tax | ₹-14 Cr | ₹1.74 Cr | ₹-35 Cr | ₹0.72 Cr | ₹11 Cr |
Current Income Tax | - | ₹-0.11 Cr | - | - | ₹2.25 Cr |
Deferred Tax | ₹-14 Cr | ₹1.82 Cr | ₹-35 Cr | ₹0.72 Cr | ₹9.74 Cr |
Other taxes | - | ₹0.03 Cr | - | - | ₹-0.69 Cr |
Profit After Tax | ₹13 Cr | ₹-50 Cr | ₹4.26 Cr | ₹2.54 Cr | ₹-83 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | ₹5.20 Cr | ₹20 Cr | ₹17 Cr | ₹-20 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹13 Cr | ₹-45 Cr | ₹24 Cr | ₹19 Cr | ₹-102 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹31 Cr | ₹77 Cr | ₹50 Cr | ₹28 Cr | ₹130 Cr |
Appropriations | ₹44 Cr | ₹32 Cr | ₹74 Cr | ₹47 Cr | ₹28 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-2.59 Cr | ₹0.96 Cr | ₹-3.08 Cr | ₹-3.10 Cr | ₹0.56 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹4.50 | ₹-19.73 | ₹10.48 | ₹8.41 | ₹-45.07 |
Adjusted EPS | ₹4.50 | ₹-19.73 | ₹10.48 | ₹8.41 | ₹-45.07 |
Compare Income Statement of peers of JAY SHREE TEA & INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
JAY SHREE TEA & INDUSTRIES | ₹421.9 Cr | 9.5% | 5.7% | 47.1% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹94,404.2 Cr | -0.6% | -4.8% | 3.8% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹10,751.1 Cr | 1.5% | 18.8% | 21.7% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹2,087.3 Cr | 7.3% | 4.6% | 40.4% | Stock Analytics | |
GOODRICKE GROUP | ₹636.6 Cr | 1.3% | -5.2% | 59.3% | Stock Analytics | |
MCLEOD RUSSEL INDIA | ₹436.6 Cr | 21.3% | 46.7% | 82.8% | Stock Analytics |
JAY SHREE TEA & INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JAY SHREE TEA & INDUSTRIES | 9.5% |
5.7% |
47.1% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses