JAMES WARREN TEA
|
JAMES WARREN TEA Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹166 Cr | ₹117 Cr | ₹130 Cr | ₹111 Cr | ₹128 Cr |
| Sales | ₹161 Cr | ₹113 Cr | ₹126 Cr | ₹108 Cr | ₹126 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹5.36 Cr | ₹3.31 Cr | ₹4.44 Cr | ₹3.17 Cr | ₹2.49 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹166 Cr | ₹117 Cr | ₹130 Cr | ₹111 Cr | ₹128 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.10 Cr | ₹2.77 Cr | ₹-3.15 Cr | ₹-0.23 Cr | ₹-0.69 Cr |
| Raw Material Consumed | ₹-0.13 Cr | ₹0.26 Cr | ₹-0.09 Cr | ₹-0.03 Cr | ₹-0.14 Cr |
| Opening Raw Materials | - | ₹0.26 Cr | ₹0.17 Cr | ₹0.14 Cr | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | ₹0.13 Cr | - | ₹0.26 Cr | ₹0.17 Cr | ₹0.14 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹17 Cr | ₹16 Cr | ₹20 Cr | ₹8.49 Cr | ₹10.00 Cr |
| Electricity & Power | ₹17 Cr | ₹16 Cr | ₹20 Cr | ₹8.49 Cr | ₹10.00 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹87 Cr | ₹90 Cr | ₹83 Cr | ₹70 Cr | ₹81 Cr |
| Salaries, Wages & Bonus | ₹71 Cr | ₹72 Cr | ₹68 Cr | ₹63 Cr | ₹60 Cr |
| Contributions to EPF & Pension Funds | ₹9.29 Cr | ₹10 Cr | ₹8.70 Cr | ₹0.53 Cr | ₹13 Cr |
| Workmen and Staff Welfare Expenses | ₹6.72 Cr | ₹7.49 Cr | ₹6.10 Cr | ₹7.13 Cr | ₹8.29 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹13 Cr | ₹11 Cr | ₹13 Cr | ₹10 Cr | ₹12 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹2.10 Cr | ₹1.96 Cr | ₹1.98 Cr | ₹1.68 Cr | ₹1.53 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹10 Cr | ₹9.31 Cr | ₹11 Cr | ₹8.82 Cr | ₹9.98 Cr |
| General and Administration Expenses | ₹8.23 Cr | ₹8.50 Cr | ₹7.90 Cr | ₹6.46 Cr | ₹6.15 Cr |
| Rent , Rates & Taxes | ₹1.43 Cr | ₹1.55 Cr | ₹1.62 Cr | ₹1.75 Cr | ₹1.73 Cr |
| Insurance | ₹0.28 Cr | ₹0.31 Cr | ₹0.31 Cr | ₹0.26 Cr | ₹0.29 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹5.13 Cr | ₹5.03 Cr | ₹4.86 Cr | ₹3.27 Cr | ₹3.31 Cr |
| Traveling and conveyance | ₹1.13 Cr | ₹1.33 Cr | ₹0.86 Cr | ₹0.92 Cr | ₹0.57 Cr |
| Other Administration | ₹0.25 Cr | ₹0.27 Cr | ₹0.26 Cr | ₹0.27 Cr | ₹0.27 Cr |
| Selling and Distribution Expenses | ₹6.76 Cr | ₹5.37 Cr | ₹5.87 Cr | ₹5.59 Cr | ₹4.82 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹5.16 Cr | ₹4.55 Cr | ₹4.99 Cr | ₹4.87 Cr | ₹4.14 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹1.61 Cr | ₹0.82 Cr | ₹0.88 Cr | ₹0.72 Cr | ₹0.68 Cr |
| Miscellaneous Expenses | ₹3.55 Cr | ₹3.41 Cr | ₹3.07 Cr | ₹3.28 Cr | ₹2.67 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | ₹0.01 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹0.03 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.55 Cr | ₹3.38 Cr | ₹3.07 Cr | ₹3.27 Cr | ₹2.67 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹135 Cr | ₹138 Cr | ₹129 Cr | ₹104 Cr | ₹115 Cr |
| Operating Profit (Excl OI) | ₹31 Cr | ₹-21 Cr | ₹1.31 Cr | ₹6.92 Cr | ₹13 Cr |
| Other Income | ₹5.16 Cr | ₹26 Cr | ₹12 Cr | ₹5.26 Cr | ₹5.96 Cr |
| Interest Received | ₹0.93 Cr | ₹1.72 Cr | ₹1.34 Cr | ₹1.27 Cr | ₹1.20 Cr |
| Dividend Received | ₹0.04 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Profit on sale of Fixed Assets | - | ₹0.00 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.22 Cr | ₹9.80 Cr | ₹0.42 Cr | ₹0.09 Cr | ₹0.64 Cr |
| Foreign Exchange Gains | ₹0.08 Cr | - | ₹0.18 Cr | ₹0.14 Cr | ₹1.25 Cr |
| Others | ₹3.90 Cr | ₹14 Cr | ₹9.59 Cr | ₹3.75 Cr | ₹2.87 Cr |
| Operating Profit | ₹36 Cr | ₹4.27 Cr | ₹13 Cr | ₹12 Cr | ₹19 Cr |
| Interest | - | - | - | - | - |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | - | - | - | - | - |
| PBDT | ₹36 Cr | ₹4.27 Cr | ₹13 Cr | ₹12 Cr | ₹19 Cr |
| Depreciation | ₹2.48 Cr | ₹2.75 Cr | ₹2.86 Cr | ₹2.78 Cr | ₹2.95 Cr |
| Profit Before Taxation & Exceptional Items | ₹33 Cr | ₹1.52 Cr | ₹9.97 Cr | ₹9.40 Cr | ₹16 Cr |
| Exceptional Income / Expenses | ₹71 Cr | - | - | - | ₹15 Cr |
| Profit Before Tax | ₹104 Cr | ₹1.52 Cr | ₹9.97 Cr | ₹9.40 Cr | ₹31 Cr |
| Provision for Tax | ₹2.59 Cr | ₹-0.37 Cr | ₹0.49 Cr | ₹1.15 Cr | ₹1.70 Cr |
| Current Income Tax | ₹2.95 Cr | ₹0.13 Cr | ₹0.95 Cr | ₹0.28 Cr | ₹1.50 Cr |
| Deferred Tax | ₹-0.35 Cr | ₹0.00 Cr | ₹0.05 Cr | ₹0.87 Cr | ₹0.20 Cr |
| Other taxes | ₹-0.01 Cr | ₹-0.49 Cr | ₹-0.51 Cr | - | - |
| Profit After Tax | ₹101 Cr | ₹1.88 Cr | ₹9.49 Cr | ₹8.25 Cr | ₹29 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹56 Cr | ₹69 Cr | ₹60 Cr | ₹80 Cr | ₹74 Cr |
| Appropriations | ₹158 Cr | ₹71 Cr | ₹69 Cr | ₹88 Cr | ₹103 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-11 Cr | ₹15 Cr | ₹0.00 Cr | ₹28 Cr | ₹23 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹274.04 | ₹5.09 | ₹21.56 | ₹18.75 | ₹55.24 |
| Adjusted EPS | ₹274.04 | ₹5.09 | ₹21.56 | ₹18.75 | ₹55.24 |
Compare Income Statement of peers of JAMES WARREN TEA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JAMES WARREN TEA | ₹134.3 Cr | -1.3% | 9.3% | -10.8% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹112,778.0 Cr | -0.7% | -1.4% | 17.7% | Stock Analytics | |
| CCL PRODUCTS (INDIA) | ₹12,954.9 Cr | -0.6% | -6.2% | 23.7% | Stock Analytics | |
| ANDREW YULE & COMPANY | ₹1,128.5 Cr | -2.9% | -9.1% | -44.7% | Stock Analytics | |
| MCLEOD RUSSEL INDIA | ₹485.7 Cr | -4% | -21.3% | -1.6% | Stock Analytics | |
| GOODRICKE GROUP | ₹378.0 Cr | 0.3% | -7.2% | -37.4% | Stock Analytics | |
JAMES WARREN TEA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JAMES WARREN TEA | -1.3% |
9.3% |
-10.8% |
| SENSEX | -0.8% |
1% |
3.2% |
You may also like the below Video Courses