DHUNSERI TEA & INDUSTRIES
|
DHUNSERI TEA & INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹456 Cr | ₹395 Cr | ₹337 Cr | ₹349 Cr | ₹377 Cr |
| Sales | ₹430 Cr | ₹390 Cr | ₹331 Cr | ₹340 Cr | ₹369 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹2.98 Cr | ₹3.72 Cr | ₹6.69 Cr | ₹8.41 Cr | ₹7.75 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹24 Cr | ₹1.28 Cr | ₹0.28 Cr | ₹0.46 Cr | ₹0.08 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹456 Cr | ₹395 Cr | ₹337 Cr | ₹349 Cr | ₹377 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹1.96 Cr | ₹7.72 Cr | ₹-17 Cr | ₹6.27 Cr | ₹-6.22 Cr |
| Raw Material Consumed | ₹7.03 Cr | ₹31 Cr | ₹37 Cr | ₹61 Cr | ₹77 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹7.03 Cr | ₹31 Cr | ₹37 Cr | ₹61 Cr | ₹77 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹48 Cr | ₹55 Cr | ₹47 Cr | ₹43 Cr | ₹37 Cr |
| Electricity & Power | ₹48 Cr | ₹55 Cr | ₹47 Cr | ₹43 Cr | ₹37 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹272 Cr | ₹260 Cr | ₹171 Cr | ₹129 Cr | ₹122 Cr |
| Salaries, Wages & Bonus | ₹218 Cr | ₹211 Cr | ₹141 Cr | ₹107 Cr | ₹102 Cr |
| Contributions to EPF & Pension Funds | ₹30 Cr | ₹33 Cr | ₹21 Cr | ₹16 Cr | ₹15 Cr |
| Workmen and Staff Welfare Expenses | ₹16 Cr | ₹16 Cr | ₹8.80 Cr | ₹5.34 Cr | ₹5.00 Cr |
| Other Employees Cost | ₹6.99 Cr | - | - | - | - |
| Other Manufacturing Expenses | ₹80 Cr | ₹73 Cr | ₹47 Cr | ₹40 Cr | ₹37 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹25 Cr | ₹25 Cr | ₹20 Cr | ₹16 Cr | ₹16 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹55 Cr | ₹49 Cr | ₹27 Cr | ₹23 Cr | ₹22 Cr |
| General and Administration Expenses | ₹23 Cr | ₹25 Cr | ₹23 Cr | ₹8.22 Cr | ₹6.70 Cr |
| Rent , Rates & Taxes | ₹1.76 Cr | ₹1.86 Cr | ₹1.96 Cr | ₹1.55 Cr | ₹1.42 Cr |
| Insurance | ₹2.60 Cr | ₹3.41 Cr | ₹3.59 Cr | ₹2.30 Cr | ₹2.34 Cr |
| Printing and stationery | ₹0.31 Cr | - | - | - | - |
| Professional and legal fees | ₹6.60 Cr | ₹8.93 Cr | ₹6.76 Cr | ₹1.28 Cr | - |
| Traveling and conveyance | ₹4.58 Cr | ₹4.16 Cr | ₹3.99 Cr | ₹2.15 Cr | ₹2.02 Cr |
| Other Administration | ₹6.81 Cr | ₹6.51 Cr | ₹7.07 Cr | ₹0.93 Cr | ₹0.92 Cr |
| Selling and Distribution Expenses | ₹12 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹14 Cr |
| Advertisement & Sales Promotion | - | - | - | - | ₹0.06 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹10 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹2.05 Cr | ₹3.37 Cr | ₹1.49 Cr | ₹1.34 Cr | ₹1.38 Cr |
| Miscellaneous Expenses | ₹34 Cr | ₹78 Cr | ₹26 Cr | ₹25 Cr | ₹26 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.90 Cr | - | ₹0.13 Cr | - | ₹1.76 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹0.15 Cr |
| Losson foreign exchange fluctuations | ₹2.91 Cr | ₹62 Cr | ₹13 Cr | ₹1.53 Cr | ₹2.12 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹30 Cr | ₹16 Cr | ₹13 Cr | ₹23 Cr | ₹22 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹477 Cr | ₹544 Cr | ₹347 Cr | ₹323 Cr | ₹314 Cr |
| Operating Profit (Excl OI) | ₹-21 Cr | ₹-148 Cr | ₹-9.69 Cr | ₹26 Cr | ₹63 Cr |
| Other Income | ₹5.82 Cr | ₹10 Cr | ₹11 Cr | ₹56 Cr | ₹22 Cr |
| Interest Received | ₹0.06 Cr | ₹0.52 Cr | ₹0.18 Cr | ₹0.22 Cr | ₹0.28 Cr |
| Dividend Received | - | ₹0.13 Cr | ₹0.85 Cr | ₹1.12 Cr | ₹0.26 Cr |
| Profit on sale of Fixed Assets | ₹0.62 Cr | ₹0.38 Cr | ₹0.11 Cr | ₹0.00 Cr | - |
| Profits on sale of Investments | - | - | ₹7.04 Cr | ₹0.00 Cr | - |
| Provision Written Back | ₹0.92 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.19 Cr | - |
| Foreign Exchange Gains | - | - | ₹0.01 Cr | - | - |
| Others | ₹4.22 Cr | ₹9.23 Cr | ₹2.36 Cr | ₹54 Cr | ₹22 Cr |
| Operating Profit | ₹-15 Cr | ₹-138 Cr | ₹0.90 Cr | ₹82 Cr | ₹85 Cr |
| Interest | ₹23 Cr | ₹17 Cr | ₹9.21 Cr | ₹7.23 Cr | ₹9.41 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹19 Cr | ₹16 Cr | ₹2.94 Cr | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.47 Cr | ₹0.47 Cr | ₹6.04 Cr | ₹5.17 Cr | ₹5.66 Cr |
| Other Interest | ₹1.99 Cr | ₹0.15 Cr | ₹0.23 Cr | ₹2.06 Cr | ₹3.75 Cr |
| PBDT | ₹-38 Cr | ₹-155 Cr | ₹-8.31 Cr | ₹74 Cr | ₹75 Cr |
| Depreciation | ₹19 Cr | ₹22 Cr | ₹19 Cr | ₹19 Cr | ₹20 Cr |
| Profit Before Taxation & Exceptional Items | ₹-57 Cr | ₹-177 Cr | ₹-27 Cr | ₹55 Cr | ₹56 Cr |
| Exceptional Income / Expenses | ₹27 Cr | ₹11 Cr | ₹-2.52 Cr | ₹-139 Cr | ₹-15 Cr |
| Profit Before Tax | ₹-29 Cr | ₹-166 Cr | ₹-30 Cr | ₹-84 Cr | ₹41 Cr |
| Provision for Tax | ₹-9.34 Cr | ₹-25 Cr | ₹-6.08 Cr | ₹10 Cr | ₹9.98 Cr |
| Current Income Tax | ₹0.84 Cr | ₹0.00 Cr | ₹-0.20 Cr | ₹9.99 Cr | ₹7.03 Cr |
| Deferred Tax | ₹-10 Cr | ₹-25 Cr | ₹-5.88 Cr | ₹0.04 Cr | ₹2.95 Cr |
| Other taxes | - | ₹0.16 Cr | - | - | - |
| Profit After Tax | ₹-20 Cr | ₹-141 Cr | ₹-24 Cr | ₹-94 Cr | ₹31 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-20 Cr | ₹-141 Cr | ₹-24 Cr | ₹-94 Cr | ₹31 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹450 Cr | ₹588 Cr | ₹614 Cr | ₹706 Cr | ₹678 Cr |
| Appropriations | ₹430 Cr | ₹447 Cr | ₹590 Cr | ₹612 Cr | ₹709 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-3.76 Cr | ₹-2.85 Cr | ₹2.15 Cr | ₹-2.01 Cr | ₹2.44 Cr |
| Equity Dividend % | ₹10.00 | - | ₹30.00 | ₹40.00 | ₹50.00 |
| Earnings Per Share | ₹-19.08 | ₹-134.29 | ₹-22.64 | ₹-89.68 | ₹43.85 |
| Adjusted EPS | ₹-19.08 | ₹-134.29 | ₹-22.64 | ₹-89.68 | ₹29.23 |
Compare Income Statement of peers of DHUNSERI TEA & INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DHUNSERI TEA & INDUSTRIES | ₹169.6 Cr | -1.5% | -1.4% | -36.8% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹116,064.0 Cr | 1.3% | -0.3% | 25.6% | Stock Analytics | |
| CCL PRODUCTS (INDIA) | ₹13,550.4 Cr | -3.6% | 20.4% | 48.6% | Stock Analytics | |
| ANDREW YULE & COMPANY | ₹1,219.9 Cr | -1.7% | -4% | -34.5% | Stock Analytics | |
| MCLEOD RUSSEL INDIA | ₹540.8 Cr | -7.7% | -15.3% | 79.2% | Stock Analytics | |
| GOODRICKE GROUP | ₹400.3 Cr | 0.4% | -2.5% | -37.9% | Stock Analytics | |
DHUNSERI TEA & INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DHUNSERI TEA & INDUSTRIES | -1.5% |
-1.4% |
-36.8% |
| SENSEX | 1.4% |
2% |
10.2% |
You may also like the below Video Courses