JAY SHREE TEA & INDUSTRIES
|
JAY SHREE TEA & INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity - Authorised | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr | ₹42 Cr |
| Equity - Issued | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Equity Paid Up | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹405 Cr | ₹276 Cr | ₹210 Cr | ₹263 Cr | ₹230 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹22 Cr | ₹22 Cr | ₹1.08 Cr | ₹1.08 Cr | ₹1.08 Cr |
| Profit & Loss Account Balance | ₹177 Cr | ₹47 Cr | ₹31 Cr | ₹77 Cr | ₹50 Cr |
| General Reserves | ₹202 Cr | ₹202 Cr | ₹176 Cr | ₹177 Cr | ₹177 Cr |
| Other Reserves | ₹3.87 Cr | ₹5.67 Cr | ₹1.58 Cr | ₹8.47 Cr | ₹1.91 Cr |
| Reserve excluding Revaluation Reserve | ₹405 Cr | ₹276 Cr | ₹210 Cr | ₹263 Cr | ₹230 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹419 Cr | ₹291 Cr | ₹221 Cr | ₹275 Cr | ₹241 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹68 Cr | ₹32 Cr | ₹27 Cr | ₹21 Cr | ₹42 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹81 Cr | ₹38 Cr | ₹51 Cr | ₹43 Cr | ₹75 Cr |
| Term Loans - Institutions | ₹15 Cr | ₹18 Cr | - | - | - |
| Other Secured | ₹-28 Cr | ₹-24 Cr | ₹-24 Cr | ₹-22 Cr | ₹-33 Cr |
| Unsecured Loans | - | - | ₹27 Cr | ₹31 Cr | ₹37 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | ₹16 Cr | ₹22 Cr | ₹24 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | ₹10 Cr | ₹8.62 Cr | ₹13 Cr |
| Deferred Tax Assets / Liabilities | ₹-59 Cr | ₹-52 Cr | ₹-40 Cr | ₹-42 Cr | ₹-5.24 Cr |
| Deferred Tax Assets | ₹89 Cr | ₹83 Cr | ₹70 Cr | ₹69 Cr | ₹42 Cr |
| Deferred Tax Liability | ₹30 Cr | ₹31 Cr | ₹30 Cr | ₹27 Cr | ₹37 Cr |
| Other Long Term Liabilities | ₹29 Cr | ₹37 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹8.12 Cr | ₹17 Cr | ₹80 Cr | ₹72 Cr | ₹52 Cr |
| Total Non-Current Liabilities | ₹47 Cr | ₹33 Cr | ₹107 Cr | ₹95 Cr | ₹140 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹67 Cr | ₹149 Cr | ₹104 Cr | ₹58 Cr | ₹118 Cr |
| Sundry Creditors | ₹67 Cr | ₹149 Cr | ₹104 Cr | ₹58 Cr | ₹118 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹161 Cr | ₹237 Cr | ₹186 Cr | ₹199 Cr | ₹119 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹4.43 Cr | ₹3.03 Cr | ₹36 Cr | ₹42 Cr | ₹23 Cr |
| Interest Accrued But Not Due | ₹2.82 Cr | ₹2.34 Cr | ₹2.48 Cr | ₹4.74 Cr | ₹3.79 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹154 Cr | ₹232 Cr | ₹148 Cr | ₹152 Cr | ₹92 Cr |
| Short Term Borrowings | ₹219 Cr | ₹263 Cr | ₹229 Cr | ₹250 Cr | ₹272 Cr |
| Secured ST Loans repayable on Demands | ₹216 Cr | ₹222 Cr | ₹183 Cr | ₹184 Cr | ₹174 Cr |
| Working Capital Loans- Sec | ₹216 Cr | ₹212 Cr | ₹173 Cr | ₹174 Cr | ₹170 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-213 Cr | ₹-170 Cr | ₹-127 Cr | ₹-107 Cr | ₹-72 Cr |
| Short Term Provisions | ₹18 Cr | ₹19 Cr | ₹28 Cr | ₹28 Cr | ₹49 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | ₹21 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹18 Cr | ₹19 Cr | ₹28 Cr | ₹28 Cr | ₹28 Cr |
| Total Current Liabilities | ₹466 Cr | ₹668 Cr | ₹547 Cr | ₹535 Cr | ₹558 Cr |
| Total Liabilities | ₹932 Cr | ₹992 Cr | ₹876 Cr | ₹905 Cr | ₹940 Cr |
| ASSETS | |||||
| Gross Block | ₹734 Cr | ₹746 Cr | ₹689 Cr | ₹689 Cr | ₹670 Cr |
| Less: Accumulated Depreciation | ₹275 Cr | ₹262 Cr | ₹241 Cr | ₹227 Cr | ₹206 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹459 Cr | ₹485 Cr | ₹448 Cr | ₹463 Cr | ₹464 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹17 Cr | ₹9.82 Cr | ₹7.20 Cr | ₹7.62 Cr | ₹17 Cr |
| Non Current Investments | ₹22 Cr | ₹66 Cr | ₹14 Cr | ₹130 Cr | ₹123 Cr |
| Long Term Investment | ₹22 Cr | ₹66 Cr | ₹14 Cr | ₹130 Cr | ₹123 Cr |
| Quoted | ₹3.59 Cr | ₹3.20 Cr | ₹1.52 Cr | ₹4.06 Cr | ₹4.48 Cr |
| Unquoted | ₹18 Cr | ₹63 Cr | ₹12 Cr | ₹145 Cr | ₹137 Cr |
| Long Term Loans & Advances | ₹17 Cr | ₹19 Cr | ₹21 Cr | ₹25 Cr | ₹21 Cr |
| Other Non Current Assets | ₹6.30 Cr | ₹1.58 Cr | ₹1.60 Cr | ₹1.41 Cr | ₹1.56 Cr |
| Total Non-Current Assets | ₹521 Cr | ₹581 Cr | ₹491 Cr | ₹627 Cr | ₹626 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | ₹1.86 Cr | ₹11 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | ₹1.86 Cr | ₹11 Cr |
| Inventories | ₹286 Cr | ₹282 Cr | ₹251 Cr | ₹149 Cr | ₹169 Cr |
| Raw Materials | ₹5.34 Cr | ₹10 Cr | ₹6.98 Cr | ₹11 Cr | ₹9.27 Cr |
| Work-in Progress | ₹0.68 Cr | ₹0.01 Cr | ₹0.89 Cr | ₹0.75 Cr | ₹0.43 Cr |
| Finished Goods | ₹212 Cr | ₹209 Cr | ₹183 Cr | ₹93 Cr | ₹107 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹33 Cr | ₹31 Cr | ₹32 Cr | ₹26 Cr | ₹31 Cr |
| Other Inventory | ₹35 Cr | ₹32 Cr | ₹27 Cr | ₹18 Cr | ₹20 Cr |
| Sundry Debtors | ₹63 Cr | ₹52 Cr | ₹52 Cr | ₹55 Cr | ₹56 Cr |
| Debtors more than Six months | ₹9.20 Cr | ₹4.17 Cr | ₹2.78 Cr | ₹3.02 Cr | ₹2.48 Cr |
| Debtors Others | ₹55 Cr | ₹49 Cr | ₹49 Cr | ₹52 Cr | ₹54 Cr |
| Cash and Bank | ₹8.04 Cr | ₹9.91 Cr | ₹9.23 Cr | ₹14 Cr | ₹16 Cr |
| Cash in hand | ₹0.38 Cr | ₹0.74 Cr | ₹1.08 Cr | ₹0.63 Cr | ₹0.53 Cr |
| Balances at Bank | ₹5.87 Cr | ₹8.96 Cr | ₹7.97 Cr | ₹11 Cr | ₹13 Cr |
| Other cash and bank balances | ₹1.79 Cr | ₹0.21 Cr | ₹0.18 Cr | ₹2.57 Cr | ₹2.20 Cr |
| Other Current Assets | ₹37 Cr | ₹31 Cr | ₹36 Cr | ₹24 Cr | ₹39 Cr |
| Interest accrued on Investments | ₹0.25 Cr | ₹0.75 Cr | ₹0.74 Cr | ₹0.37 Cr | ₹0.69 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | ₹0.00 Cr | - |
| Prepaid Expenses | ₹2.83 Cr | ₹2.42 Cr | ₹2.66 Cr | ₹1.67 Cr | ₹1.68 Cr |
| Other current_assets | ₹34 Cr | ₹28 Cr | ₹32 Cr | ₹22 Cr | ₹37 Cr |
| Short Term Loans and Advances | ₹17 Cr | ₹31 Cr | ₹31 Cr | ₹29 Cr | ₹22 Cr |
| Advances recoverable in cash or in kind | ₹2.78 Cr | ₹6.12 Cr | ₹4.34 Cr | ₹3.65 Cr | ₹4.27 Cr |
| Advance income tax and TDS | - | - | ₹0.31 Cr | ₹0.30 Cr | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹14 Cr | ₹25 Cr | ₹27 Cr | ₹25 Cr | ₹18 Cr |
| Total Current Assets | ₹411 Cr | ₹405 Cr | ₹379 Cr | ₹273 Cr | ₹314 Cr |
| Net Current Assets (Including Current Investments) | ₹-55 Cr | ₹-263 Cr | ₹-169 Cr | ₹-262 Cr | ₹-245 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹932 Cr | ₹992 Cr | ₹876 Cr | ₹905 Cr | ₹940 Cr |
| Contingent Liabilities | ₹26 Cr | ₹21 Cr | ₹22 Cr | ₹20 Cr | ₹23 Cr |
| Total Debt | ₹315 Cr | ₹320 Cr | ₹312 Cr | ₹330 Cr | ₹385 Cr |
| Book Value | 145.13 | 100.68 | 97.69 | 121.20 | 106.46 |
| Adjusted Book Value | 145.13 | 100.68 | 97.69 | 121.20 | 106.46 |
Compare Balance Sheet of peers of JAY SHREE TEA & INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JAY SHREE TEA & INDUSTRIES | ₹277.7 Cr | -1.3% | 2.7% | -24.6% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹115,292.0 Cr | -0.4% | 3.2% | 20.6% | Stock Analytics | |
| CCL PRODUCTS (INDIA) | ₹11,486.1 Cr | 1.1% | 1.8% | 34.1% | Stock Analytics | |
| ANDREW YULE & COMPANY | ₹1,303.5 Cr | 3% | 2.2% | -31.3% | Stock Analytics | |
| MCLEOD RUSSEL INDIA | ₹649.2 Cr | -7.7% | 67.8% | 129.3% | Stock Analytics | |
| GOODRICKE GROUP | ₹404.0 Cr | -3.2% | -0.4% | -27.7% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JAY SHREE TEA & INDUSTRIES | -1.3% |
2.7% |
-24.6% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses