THE UNITED NILGIRI TEA ESTATES COMPANY
|
THE UNITED NILGIRI TEA ESTATES COMPANY Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹84 Cr | ₹84 Cr | ₹76 Cr | ₹66 Cr | ₹63 Cr |
Sales | ₹77 Cr | ₹76 Cr | ₹68 Cr | ₹61 Cr | ₹56 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹7.46 Cr | ₹7.25 Cr | ₹7.22 Cr | ₹5.28 Cr | ₹6.91 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹84 Cr | ₹84 Cr | ₹76 Cr | ₹66 Cr | ₹63 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.44 Cr | ₹2.06 Cr | ₹0.91 Cr | ₹-3.72 Cr | ₹-0.51 Cr |
Raw Material Consumed | ₹18 Cr | ₹19 Cr | ₹17 Cr | ₹19 Cr | ₹13 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹18 Cr | ₹19 Cr | ₹17 Cr | ₹19 Cr | ₹13 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.24 Cr | ₹5.31 Cr | ₹4.82 Cr | ₹3.68 Cr | ₹3.78 Cr |
Electricity & Power | ₹5.24 Cr | ₹5.31 Cr | ₹4.82 Cr | ₹3.68 Cr | ₹3.78 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹25 Cr | ₹24 Cr | ₹23 Cr | ₹20 Cr | ₹19 Cr |
Salaries, Wages & Bonus | ₹18 Cr | ₹17 Cr | ₹17 Cr | ₹14 Cr | ₹14 Cr |
Contributions to EPF & Pension Funds | ₹1.80 Cr | ₹1.77 Cr | ₹1.56 Cr | ₹1.37 Cr | ₹1.59 Cr |
Workmen and Staff Welfare Expenses | ₹4.33 Cr | ₹3.71 Cr | ₹3.24 Cr | ₹3.77 Cr | ₹2.03 Cr |
Other Employees Cost | ₹0.49 Cr | ₹0.56 Cr | ₹0.60 Cr | ₹0.57 Cr | ₹0.73 Cr |
Other Manufacturing Expenses | ₹11 Cr | ₹9.15 Cr | ₹8.79 Cr | ₹9.06 Cr | ₹8.07 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹4.18 Cr | ₹2.68 Cr | ₹3.76 Cr | ₹3.82 Cr | ₹2.92 Cr |
Packing Material Consumed | ₹1.76 Cr | ₹1.64 Cr | ₹1.27 Cr | ₹1.06 Cr | ₹1.19 Cr |
Other Mfg Exp | ₹4.64 Cr | ₹4.83 Cr | ₹3.76 Cr | ₹4.18 Cr | ₹3.96 Cr |
General and Administration Expenses | ₹3.34 Cr | ₹3.46 Cr | ₹2.81 Cr | ₹2.40 Cr | ₹2.42 Cr |
Rent , Rates & Taxes | ₹0.55 Cr | ₹0.61 Cr | ₹0.52 Cr | ₹0.36 Cr | ₹0.35 Cr |
Insurance | ₹0.89 Cr | ₹0.90 Cr | ₹0.90 Cr | ₹0.83 Cr | ₹0.71 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.64 Cr | ₹0.87 Cr | ₹0.57 Cr | ₹0.46 Cr | ₹0.46 Cr |
Traveling and conveyance | ₹1.07 Cr | ₹0.89 Cr | ₹0.61 Cr | ₹0.56 Cr | ₹0.73 Cr |
Other Administration | ₹0.19 Cr | ₹0.20 Cr | ₹0.21 Cr | ₹0.19 Cr | ₹0.16 Cr |
Selling and Distribution Expenses | ₹3.52 Cr | ₹5.55 Cr | ₹6.30 Cr | ₹3.06 Cr | ₹2.91 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹2.36 Cr | ₹4.21 Cr | ₹5.47 Cr | ₹1.89 Cr | ₹1.61 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.16 Cr | ₹1.34 Cr | ₹0.83 Cr | ₹1.16 Cr | ₹1.30 Cr |
Miscellaneous Expenses | ₹1.98 Cr | ₹2.34 Cr | ₹1.76 Cr | ₹1.86 Cr | ₹2.06 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.08 Cr | - | - | ₹0.06 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.90 Cr | ₹2.34 Cr | ₹1.76 Cr | ₹1.81 Cr | ₹2.06 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹68 Cr | ₹70 Cr | ₹65 Cr | ₹56 Cr | ₹50 Cr |
Operating Profit (Excl OI) | ₹16 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹13 Cr |
Other Income | ₹7.56 Cr | ₹4.92 Cr | ₹5.38 Cr | ₹8.02 Cr | ₹3.91 Cr |
Interest Received | ₹0.24 Cr | ₹0.30 Cr | ₹0.39 Cr | ₹0.93 Cr | ₹1.92 Cr |
Dividend Received | ₹0.19 Cr | ₹0.18 Cr | ₹1.11 Cr | ₹0.23 Cr | ₹0.26 Cr |
Profit on sale of Fixed Assets | - | ₹0.26 Cr | ₹0.09 Cr | ₹0.00 Cr | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.04 Cr | - | - | ₹0.24 Cr | - |
Foreign Exchange Gains | - | ₹0.40 Cr | ₹0.02 Cr | - | ₹0.68 Cr |
Others | ₹7.08 Cr | ₹3.77 Cr | ₹3.77 Cr | ₹6.61 Cr | ₹1.04 Cr |
Operating Profit | ₹24 Cr | ₹19 Cr | ₹16 Cr | ₹19 Cr | ₹17 Cr |
Interest | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.05 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.05 Cr |
PBDT | ₹24 Cr | ₹19 Cr | ₹16 Cr | ₹19 Cr | ₹17 Cr |
Depreciation | ₹3.51 Cr | ₹3.65 Cr | ₹3.49 Cr | ₹3.63 Cr | ₹2.77 Cr |
Profit Before Taxation & Exceptional Items | ₹20 Cr | ₹15 Cr | ₹13 Cr | ₹15 Cr | ₹14 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹20 Cr | ₹15 Cr | ₹13 Cr | ₹15 Cr | ₹14 Cr |
Provision for Tax | ₹4.32 Cr | ₹2.81 Cr | ₹2.59 Cr | ₹2.89 Cr | ₹3.17 Cr |
Current Income Tax | ₹2.75 Cr | ₹2.56 Cr | ₹2.36 Cr | ₹1.92 Cr | ₹3.09 Cr |
Deferred Tax | ₹1.57 Cr | ₹0.25 Cr | ₹0.23 Cr | ₹0.97 Cr | ₹0.08 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹16 Cr | ₹12 Cr | ₹10 Cr | ₹12 Cr | ₹11 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹18 Cr | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹38 Cr |
Appropriations | ₹34 Cr | ₹27 Cr | ₹26 Cr | ₹26 Cr | ₹49 Cr |
General Reserves | ₹10.00 Cr | ₹8.00 Cr | ₹10.00 Cr | ₹9.00 Cr | ₹33 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹0.28 Cr |
Other Appropriation | ₹-0.16 Cr | ₹0.68 Cr | ₹0.49 Cr | ₹0.93 Cr | ₹1.27 Cr |
Equity Dividend % | ₹27.00 | ₹27.00 | ₹37.00 | ₹27.00 | ₹17.00 |
Earnings Per Share | ₹32.13 | ₹24.25 | ₹20.59 | ₹24.51 | ₹21.44 |
Adjusted EPS | ₹32.13 | ₹24.25 | ₹20.59 | ₹24.51 | ₹21.44 |
Compare Income Statement of peers of THE UNITED NILGIRI TEA ESTATES COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THE UNITED NILGIRI TEA ESTATES COMPANY | ₹213.2 Cr | -7.5% | -0.4% | 34% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹90,258.4 Cr | -5.1% | -16.2% | 1.4% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹9,501.9 Cr | 1.5% | 8.4% | 9.4% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹1,883.0 Cr | 0.1% | -8.8% | 20.5% | Stock Analytics | |
GOODRICKE GROUP | ₹624.9 Cr | -8.4% | 6.5% | 46.5% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹374.1 Cr | -3.4% | -10.6% | 32.4% | Stock Analytics |
THE UNITED NILGIRI TEA ESTATES COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THE UNITED NILGIRI TEA ESTATES COMPANY | -7.5% |
-0.4% |
34% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses