JAMES WARREN TEA
|
JAMES WARREN TEA Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹3.70 Cr | ₹3.70 Cr | ₹4.40 Cr | ₹4.40 Cr | ₹5.24 Cr |
| Equity - Authorised | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Equity - Issued | ₹3.70 Cr | ₹3.70 Cr | ₹4.40 Cr | ₹4.40 Cr | ₹5.24 Cr |
| Equity Paid Up | ₹3.70 Cr | ₹3.70 Cr | ₹4.40 Cr | ₹4.40 Cr | ₹5.24 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹184 Cr | ₹82 Cr | ₹99 Cr | ₹90 Cr | ₹107 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹169 Cr | ₹56 Cr | ₹69 Cr | ₹60 Cr | ₹80 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹15 Cr | ₹26 Cr | ₹29 Cr | ₹30 Cr | ₹27 Cr |
| Reserve excluding Revaluation Reserve | ₹184 Cr | ₹82 Cr | ₹99 Cr | ₹90 Cr | ₹107 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹188 Cr | ₹86 Cr | ₹103 Cr | ₹94 Cr | ₹112 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | - | - | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | - | - | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹3.94 Cr | ₹4.33 Cr | ₹4.36 Cr | ₹4.33 Cr | ₹3.45 Cr |
| Deferred Tax Assets | ₹0.43 Cr | ₹0.75 Cr | ₹0.82 Cr | ₹0.90 Cr | ₹1.85 Cr |
| Deferred Tax Liability | ₹4.37 Cr | ₹5.08 Cr | ₹5.18 Cr | ₹5.23 Cr | ₹5.30 Cr |
| Other Long Term Liabilities | ₹1.20 Cr | ₹2.27 Cr | ₹2.48 Cr | ₹2.70 Cr | ₹1.97 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.14 Cr | ₹13 Cr | ₹14 Cr | ₹21 Cr | ₹29 Cr |
| Total Non-Current Liabilities | ₹5.28 Cr | ₹19 Cr | ₹21 Cr | ₹28 Cr | ₹34 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹4.42 Cr | ₹4.72 Cr | ₹12 Cr | ₹9.01 Cr | ₹9.55 Cr |
| Sundry Creditors | ₹4.42 Cr | ₹4.72 Cr | ₹12 Cr | ₹9.01 Cr | ₹9.55 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹4.07 Cr | ₹5.99 Cr | ₹4.90 Cr | ₹10 Cr | ₹4.24 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.03 Cr | ₹0.01 Cr | ₹0.11 Cr | ₹0.07 Cr | ₹0.13 Cr |
| Interest Accrued But Not Due | - | - | - | - | - |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹4.04 Cr | ₹5.98 Cr | ₹4.80 Cr | ₹10 Cr | ₹4.12 Cr |
| Short Term Borrowings | - | - | - | - | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹9.82 Cr | ₹10 Cr | ₹11 Cr | ₹11 Cr | ₹3.39 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹3.00 Cr | ₹0.35 Cr | ₹0.95 Cr | ₹1.30 Cr | ₹1.99 Cr |
| Provision for post retirement benefits | - | - | - | ₹9.48 Cr | ₹1.40 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹6.82 Cr | ₹10 Cr | ₹9.93 Cr | - | - |
| Total Current Liabilities | ₹18 Cr | ₹21 Cr | ₹28 Cr | ₹30 Cr | ₹17 Cr |
| Total Liabilities | ₹211 Cr | ₹126 Cr | ₹153 Cr | ₹153 Cr | ₹163 Cr |
| ASSETS | |||||
| Gross Block | ₹43 Cr | ₹62 Cr | ₹60 Cr | ₹56 Cr | ₹53 Cr |
| Less: Accumulated Depreciation | ₹18 Cr | ₹22 Cr | ₹20 Cr | ₹17 Cr | ₹14 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹25 Cr | ₹40 Cr | ₹40 Cr | ₹39 Cr | ₹39 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹1.16 Cr | ₹0.47 Cr | ₹2.16 Cr | ₹5.06 Cr | ₹6.99 Cr |
| Non Current Investments | ₹17 Cr | ₹12 Cr | ₹22 Cr | ₹16 Cr | ₹16 Cr |
| Long Term Investment | ₹17 Cr | ₹12 Cr | ₹22 Cr | ₹16 Cr | ₹16 Cr |
| Quoted | ₹12 Cr | ₹9.77 Cr | ₹22 Cr | ₹15 Cr | ₹16 Cr |
| Unquoted | ₹4.99 Cr | ₹2.01 Cr | - | ₹1.07 Cr | - |
| Long Term Loans & Advances | ₹3.45 Cr | ₹15 Cr | ₹15 Cr | ₹23 Cr | ₹20 Cr |
| Other Non Current Assets | ₹11 Cr | ₹9.85 Cr | - | - | - |
| Total Non-Current Assets | ₹58 Cr | ₹77 Cr | ₹78 Cr | ₹82 Cr | ₹82 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹132 Cr | ₹25 Cr | ₹47 Cr | ₹44 Cr | ₹62 Cr |
| Quoted | ₹8.08 Cr | ₹7.74 Cr | ₹16 Cr | ₹5.20 Cr | - |
| Unquoted | ₹124 Cr | ₹17 Cr | ₹31 Cr | ₹39 Cr | ₹62 Cr |
| Inventories | ₹4.58 Cr | ₹6.72 Cr | ₹8.38 Cr | ₹4.93 Cr | ₹5.52 Cr |
| Raw Materials | ₹0.13 Cr | - | ₹0.26 Cr | ₹0.17 Cr | ₹0.14 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | ₹2.12 Cr | ₹2.22 Cr | ₹4.99 Cr | ₹1.84 Cr | ₹1.60 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹2.33 Cr | ₹4.50 Cr | ₹3.13 Cr | ₹2.93 Cr | ₹3.78 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹0.28 Cr | ₹0.38 Cr | ₹0.83 Cr | ₹0.58 Cr | ₹1.54 Cr |
| Debtors more than Six months | - | - | ₹0.04 Cr | ₹0.07 Cr | ₹0.32 Cr |
| Debtors Others | ₹0.28 Cr | ₹0.38 Cr | ₹0.79 Cr | ₹0.51 Cr | ₹1.22 Cr |
| Cash and Bank | ₹1.68 Cr | ₹3.68 Cr | ₹1.96 Cr | ₹7.81 Cr | ₹1.19 Cr |
| Cash in hand | ₹0.22 Cr | ₹0.30 Cr | ₹0.06 Cr | ₹0.25 Cr | ₹0.07 Cr |
| Balances at Bank | ₹1.46 Cr | ₹3.39 Cr | ₹1.90 Cr | ₹7.56 Cr | ₹1.12 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹7.58 Cr | ₹5.72 Cr | ₹8.23 Cr | ₹5.58 Cr | ₹3.99 Cr |
| Interest accrued on Investments | ₹0.29 Cr | ₹0.33 Cr | ₹0.51 Cr | ₹0.35 Cr | ₹0.35 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.23 Cr | ₹0.32 Cr | ₹0.46 Cr | ₹0.42 Cr | ₹0.34 Cr |
| Other current_assets | ₹7.05 Cr | ₹5.07 Cr | ₹7.27 Cr | ₹4.82 Cr | ₹3.31 Cr |
| Short Term Loans and Advances | ₹7.45 Cr | ₹8.05 Cr | ₹7.57 Cr | ₹7.73 Cr | ₹7.25 Cr |
| Advances recoverable in cash or in kind | ₹0.21 Cr | ₹0.16 Cr | ₹0.35 Cr | ₹0.17 Cr | ₹0.16 Cr |
| Advance income tax and TDS | ₹1.37 Cr | ₹1.58 Cr | ₹1.59 Cr | ₹1.33 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹5.87 Cr | ₹6.30 Cr | ₹5.63 Cr | ₹6.23 Cr | ₹7.08 Cr |
| Total Current Assets | ₹154 Cr | ₹50 Cr | ₹74 Cr | ₹71 Cr | ₹81 Cr |
| Net Current Assets (Including Current Investments) | ₹135 Cr | ₹28 Cr | ₹46 Cr | ₹40 Cr | ₹64 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹211 Cr | ₹126 Cr | ₹153 Cr | ₹153 Cr | ₹163 Cr |
| Contingent Liabilities | ₹0.30 Cr | ₹0.26 Cr | ₹0.25 Cr | - | ₹0.97 Cr |
| Total Debt | - | - | - | - | - |
| Book Value | 507.53 | 232.36 | 234.79 | 214.12 | 213.77 |
| Adjusted Book Value | 507.53 | 232.36 | 234.79 | 214.12 | 213.77 |
Compare Balance Sheet of peers of JAMES WARREN TEA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JAMES WARREN TEA | ₹133.1 Cr | -1.2% | 12.3% | -15.5% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹113,728.0 Cr | 0.4% | -0.5% | 23.1% | Stock Analytics | |
| CCL PRODUCTS (INDIA) | ₹13,697.3 Cr | 9.1% | -1.7% | 18.5% | Stock Analytics | |
| ANDREW YULE & COMPANY | ₹1,128.5 Cr | 1.1% | -9.9% | -46.8% | Stock Analytics | |
| MCLEOD RUSSEL INDIA | ₹511.7 Cr | 11% | -13.6% | -7.6% | Stock Analytics | |
| GOODRICKE GROUP | ₹369.3 Cr | 1.9% | -9% | -36.8% | Stock Analytics | |
JAMES WARREN TEA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JAMES WARREN TEA | -1.2% |
12.3% |
-15.5% |
| SENSEX | -0.5% |
1% |
4.6% |
You may also like the below Video Courses