THE GROB TEA COMPANY
|
THE GROB TEA COMPANY Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹102 Cr | ₹93 Cr | ₹11,028,093 Cr | ₹82 Cr | ₹80 Cr |
Sales | ₹102 Cr | ₹93 Cr | ₹10,972,444 Cr | ₹82 Cr | ₹80 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.24 Cr | ₹0.37 Cr | ₹55,649 Cr | ₹0.19 Cr | ₹0.16 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹102 Cr | ₹93 Cr | ₹11,028,093 Cr | ₹82 Cr | ₹80 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3.72 Cr | ₹-6.11 Cr | ₹-256,780 Cr | ₹1.37 Cr | ₹-0.25 Cr |
Raw Material Consumed | ₹8.41 Cr | ₹8.81 Cr | ₹685,361 Cr | ₹1.05 Cr | ₹3.37 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹8.41 Cr | ₹8.81 Cr | ₹685,361 Cr | ₹1.05 Cr | ₹3.37 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹11 Cr | ₹8.07 Cr | ₹805,366 Cr | ₹8.46 Cr | ₹7.72 Cr |
Electricity & Power | ₹11 Cr | ₹8.07 Cr | ₹805,366 Cr | ₹8.46 Cr | ₹7.72 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹60 Cr | ₹56 Cr | ₹4,770,374 Cr | ₹46 Cr | ₹47 Cr |
Salaries, Wages & Bonus | ₹52 Cr | ₹49 Cr | ₹4,165,186 Cr | ₹41 Cr | ₹41 Cr |
Contributions to EPF & Pension Funds | ₹6.56 Cr | ₹5.97 Cr | ₹494,333 Cr | ₹4.80 Cr | ₹4.69 Cr |
Workmen and Staff Welfare Expenses | ₹1.38 Cr | ₹1.24 Cr | ₹110,854 Cr | ₹1.08 Cr | ₹1.04 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹15 Cr | ₹13 Cr | ₹1,366,076 Cr | ₹12 Cr | ₹12 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹2.70 Cr | ₹1.38 Cr | ₹183,787 Cr | ₹1.33 Cr | ₹1.03 Cr |
Packing Material Consumed | ₹0.61 Cr | ₹0.59 Cr | ₹55,880 Cr | ₹0.58 Cr | ₹0.54 Cr |
Other Mfg Exp | ₹12 Cr | ₹11 Cr | ₹1,126,409 Cr | ₹9.97 Cr | ₹10 Cr |
General and Administration Expenses | ₹2.05 Cr | ₹1.51 Cr | ₹110,362 Cr | ₹1.08 Cr | ₹1.52 Cr |
Rent , Rates & Taxes | ₹0.72 Cr | ₹0.45 Cr | ₹32,814 Cr | ₹0.35 Cr | ₹0.85 Cr |
Insurance | ₹0.27 Cr | ₹0.34 Cr | ₹28,386 Cr | ₹0.21 Cr | ₹0.20 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | ₹0.98 Cr | ₹0.65 Cr | ₹39,910 Cr | ₹0.44 Cr | ₹0.41 Cr |
Other Administration | ₹0.08 Cr | ₹0.08 Cr | ₹9,251 Cr | ₹0.08 Cr | ₹0.07 Cr |
Selling and Distribution Expenses | ₹3.25 Cr | ₹3.24 Cr | ₹338,738 Cr | ₹3.10 Cr | ₹2.65 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹1.41 Cr | ₹1.45 Cr | ₹142,651 Cr | ₹1.22 Cr | ₹1.22 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.84 Cr | ₹1.79 Cr | ₹196,088 Cr | ₹1.89 Cr | ₹1.43 Cr |
Miscellaneous Expenses | ₹2.54 Cr | ₹2.09 Cr | ₹234,991 Cr | ₹2.89 Cr | ₹1.90 Cr |
Bad debts /advances written off | - | - | ₹25,000 Cr | ₹1.03 Cr | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | ₹0.04 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | ₹0.03 Cr | ₹0.02 Cr |
Other Miscellaneous Expenses | ₹2.54 Cr | ₹2.09 Cr | ₹209,991 Cr | ₹1.80 Cr | ₹1.88 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹98 Cr | ₹87 Cr | ₹8,054,489 Cr | ₹76 Cr | ₹75 Cr |
Operating Profit (Excl OI) | ₹4.14 Cr | ₹6.05 Cr | ₹2,973,604 Cr | ₹6.11 Cr | ₹4.39 Cr |
Other Income | ₹3.21 Cr | ₹2.14 Cr | ₹119,144 Cr | ₹0.67 Cr | ₹0.90 Cr |
Interest Received | ₹1.76 Cr | ₹1.30 Cr | ₹69,458 Cr | ₹0.29 Cr | ₹0.42 Cr |
Dividend Received | ₹0.07 Cr | ₹0.02 Cr | ₹2,270 Cr | ₹0.05 Cr | ₹0.24 Cr |
Profit on sale of Fixed Assets | ₹0.09 Cr | ₹0.02 Cr | ₹1,417 Cr | - | ₹0.00 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.47 Cr | ₹0.05 Cr | ₹1,013 Cr | ₹0.15 Cr | ₹0.03 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.82 Cr | ₹0.76 Cr | ₹44,986 Cr | ₹0.19 Cr | ₹0.20 Cr |
Operating Profit | ₹7.35 Cr | ₹8.19 Cr | ₹3,092,748 Cr | ₹6.78 Cr | ₹5.29 Cr |
Interest | ₹0.44 Cr | ₹0.44 Cr | ₹60,328 Cr | ₹1.47 Cr | ₹0.62 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.04 Cr | ₹0.11 Cr | ₹10,315 Cr | ₹0.16 Cr | ₹0.07 Cr |
Other Interest | ₹0.40 Cr | ₹0.34 Cr | ₹50,013 Cr | ₹1.31 Cr | ₹0.55 Cr |
PBDT | ₹6.91 Cr | ₹7.75 Cr | ₹3,032,420 Cr | ₹5.30 Cr | ₹4.66 Cr |
Depreciation | ₹3.20 Cr | ₹2.75 Cr | ₹231,586 Cr | ₹2.46 Cr | ₹2.85 Cr |
Profit Before Taxation & Exceptional Items | ₹3.71 Cr | ₹5.01 Cr | ₹2,800,835 Cr | ₹2.84 Cr | ₹1.82 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹3.71 Cr | ₹5.01 Cr | ₹2,800,835 Cr | ₹2.84 Cr | ₹1.82 Cr |
Provision for Tax | ₹3.11 Cr | ₹0.86 Cr | ₹-1,437 Cr | ₹1.19 Cr | ₹0.42 Cr |
Current Income Tax | ₹0.14 Cr | ₹0.50 Cr | ₹190,000 Cr | ₹1.00 Cr | ₹0.35 Cr |
Deferred Tax | ₹2.97 Cr | ₹0.38 Cr | ₹-7,939 Cr | ₹0.19 Cr | ₹0.07 Cr |
Other taxes | - | ₹-0.02 Cr | ₹-183,498 Cr | - | - |
Profit After Tax | ₹0.60 Cr | ₹4.15 Cr | ₹2,802,272 Cr | ₹1.65 Cr | ₹1.40 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹59 Cr | ₹55 Cr | ₹2,655,746 Cr | ₹24 Cr | ₹23 Cr |
Appropriations | ₹60 Cr | ₹59 Cr | ₹5,458,018 Cr | ₹25 Cr | ₹24 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-0.01 Cr | ₹-0.22 Cr | ₹-14,979 Cr | ₹-1.06 Cr | ₹0.18 Cr |
Equity Dividend % | ₹20.00 | ₹20.00 | ₹30.00 | ₹20.00 | ₹20.00 |
Earnings Per Share | ₹5.20 | ₹35.72 | ₹241.09 | ₹14.18 | ₹12.01 |
Adjusted EPS | ₹5.20 | ₹35.72 | ₹241.09 | ₹14.18 | ₹12.01 |
Compare Income Statement of peers of THE GROB TEA COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THE GROB TEA COMPANY | ₹154.1 Cr | -1.7% | 9.4% | 37% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹91,950.4 Cr | 2.4% | -2.6% | -14.3% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹9,768.9 Cr | -0.1% | -9.1% | 13.3% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹1,928.4 Cr | 3.4% | -7.6% | -2.9% | Stock Analytics | |
GOODRICKE GROUP | ₹614.4 Cr | 1.1% | -3.5% | 42.9% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹370.2 Cr | 1.7% | -12.2% | 22% | Stock Analytics |
THE GROB TEA COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THE GROB TEA COMPANY | -1.7% |
9.4% |
37% |
SENSEX | 1.9% |
-0.4% |
10.4% |
You may also like the below Video Courses