Home > Income Statement > JAMES WARREN TEA

JAMES WARREN TEA
Income Statement

COMMUNITY POLL
for JAMES WARREN TEA
Please provide your vote to see the results

JAMES WARREN TEA Last 5 Year Income Statement History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
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