Home > Income Statement > JAMES WARREN TEA

JAMES WARREN TEA
Income Statement

JAMES WARREN TEA is part of below Screeners ↓
Top Undervalued Small Cap Stocks
Best Quarterly Growth Small Cap Stocks
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for JAMES WARREN TEA
Please provide your vote to see the results

JAMES WARREN TEA Last 5 Year Income Statement History

[Standalone]

Mar2024Mar2023Mar2022Mar2021Mar2020
INCOME :
Gross Sales ₹117 Cr₹130 Cr₹111 Cr₹128 Cr₹144 Cr
     Sales ₹113 Cr₹126 Cr₹108 Cr₹126 Cr₹142 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹3.31 Cr₹4.44 Cr₹3.17 Cr₹2.49 Cr₹2.09 Cr
Less: Excise Duty -----
Net Sales ₹117 Cr₹130 Cr₹111 Cr₹128 Cr₹144 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹2.77 Cr₹-3.15 Cr₹-0.23 Cr₹-0.69 Cr₹2.23 Cr
Raw Material Consumed ₹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 -₹0.26 Cr₹0.17 Cr₹0.14 Cr-
     Other Direct Purchases / Brought in cost -----
     Other raw material cost -----
Power & Fuel Cost ₹16 Cr₹20 Cr₹8.49 Cr₹10.00 Cr₹11 Cr
     Electricity & Power ₹16 Cr₹20 Cr₹8.49 Cr₹10.00 Cr₹11 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹90 Cr₹83 Cr₹70 Cr₹81 Cr₹96 Cr
     Salaries, Wages & Bonus ₹72 Cr₹68 Cr₹63 Cr₹60 Cr₹74 Cr
     Contributions to EPF & Pension Funds ₹10 Cr₹8.70 Cr₹0.53 Cr₹13 Cr₹12 Cr
     Workmen and Staff Welfare Expenses ₹7.49 Cr₹6.10 Cr₹7.13 Cr₹8.29 Cr₹10 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹11 Cr₹13 Cr₹10 Cr₹12 Cr₹14 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹1.96 Cr₹1.98 Cr₹1.68 Cr₹1.53 Cr₹1.56 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹9.31 Cr₹11 Cr₹8.82 Cr₹9.98 Cr₹13 Cr
General and Administration Expenses ₹8.50 Cr₹7.90 Cr₹6.46 Cr₹6.15 Cr₹6.44 Cr
     Rent , Rates & Taxes ₹1.55 Cr₹1.62 Cr₹1.75 Cr₹1.73 Cr₹1.27 Cr
     Insurance ₹0.31 Cr₹0.31 Cr₹0.26 Cr₹0.29 Cr₹0.27 Cr
     Printing and stationery -----
     Professional and legal fees ₹5.03 Cr₹4.86 Cr₹3.27 Cr₹3.31 Cr₹3.34 Cr
     Traveling and conveyance ₹1.33 Cr₹0.86 Cr₹0.92 Cr₹0.57 Cr₹1.31 Cr
     Other Administration ₹0.27 Cr₹0.26 Cr₹0.27 Cr₹0.27 Cr₹0.25 Cr
Selling and Distribution Expenses ₹5.37 Cr₹5.87 Cr₹5.59 Cr₹4.82 Cr₹5.55 Cr
     Advertisement & Sales Promotion -----
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹4.55 Cr₹4.99 Cr₹4.87 Cr₹4.14 Cr₹4.81 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹0.82 Cr₹0.88 Cr₹0.72 Cr₹0.68 Cr₹0.74 Cr
Miscellaneous Expenses ₹3.41 Cr₹3.07 Cr₹3.28 Cr₹2.67 Cr₹4.41 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 ----₹0.31 Cr
     Other Miscellaneous Expenses ₹3.38 Cr₹3.07 Cr₹3.27 Cr₹2.67 Cr₹4.10 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹138 Cr₹129 Cr₹104 Cr₹115 Cr₹140 Cr
Operating Profit (Excl OI) ₹-21 Cr₹1.31 Cr₹6.92 Cr₹13 Cr₹4.63 Cr
Other Income ₹26 Cr₹12 Cr₹5.26 Cr₹5.96 Cr₹2.82 Cr
     Interest Received ₹1.72 Cr₹1.34 Cr₹1.27 Cr₹1.20 Cr₹1.26 Cr
     Dividend Received ₹0.01 Cr₹0.01 Cr₹0.01 Cr₹0.00 Cr₹0.07 Cr
     Profit on sale of Fixed Assets ₹0.00 Cr----
     Profits on sale of Investments -----
     Provision Written Back ₹9.80 Cr₹0.42 Cr₹0.09 Cr₹0.64 Cr₹0.21 Cr
     Foreign Exchange Gains -₹0.18 Cr₹0.14 Cr₹1.25 Cr₹0.28 Cr
     Others ₹14 Cr₹9.59 Cr₹3.75 Cr₹2.87 Cr₹1.00 Cr
Operating Profit ₹4.27 Cr₹13 Cr₹12 Cr₹19 Cr₹7.46 Cr
Interest -----
     InterestonDebenture / Bonds -----
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc -----
     Other Interest -----
PBDT ₹4.27 Cr₹13 Cr₹12 Cr₹19 Cr₹7.46 Cr
Depreciation ₹2.75 Cr₹2.86 Cr₹2.78 Cr₹2.95 Cr₹3.20 Cr
Profit Before Taxation & Exceptional Items ₹1.52 Cr₹9.97 Cr₹9.40 Cr₹16 Cr₹4.26 Cr
Exceptional Income / Expenses ---₹15 Cr-
Profit Before Tax ₹1.52 Cr₹9.97 Cr₹9.40 Cr₹31 Cr₹4.26 Cr
Provision for Tax ₹-0.37 Cr₹0.49 Cr₹1.15 Cr₹1.70 Cr₹1.25 Cr
     Current Income Tax ₹0.13 Cr₹0.95 Cr₹0.28 Cr₹1.50 Cr₹1.00 Cr
     Deferred Tax ₹0.00 Cr₹0.05 Cr₹0.87 Cr₹0.20 Cr₹0.25 Cr
     Other taxes ₹-0.49 Cr₹-0.51 Cr---
Profit After Tax ₹1.88 Cr₹9.49 Cr₹8.25 Cr₹29 Cr₹3.01 Cr
Extra items -----
Adjustments to PAT -----
Profit Balance B/F ₹69 Cr₹60 Cr₹80 Cr₹74 Cr₹93 Cr
Appropriations ₹71 Cr₹69 Cr₹88 Cr₹103 Cr₹96 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹15 Cr₹0.00 Cr₹28 Cr₹23 Cr₹21 Cr
Equity Dividend % -----
Earnings Per Share ₹5.09₹21.56₹18.75₹55.24₹4.31
Adjusted EPS ₹5.09₹21.56₹18.75₹55.24₹4.31

Compare Income Statement of peers of JAMES WARREN TEA

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
JAMES WARREN TEA ₹122.7 Cr -3.5% 14.8% 55.8% Stock Analytics
TATA CONSUMER PRODUCTS ₹109,953.0 Cr 1.2% -2.7% 5.7% Stock Analytics
CCL PRODUCTS (INDIA) ₹11,962.3 Cr 10% 28% 52.9% Stock Analytics
ANDREW YULE & COMPANY ₹1,502.1 Cr -8% 15.1% -23.8% Stock Analytics
GOODRICKE GROUP ₹430.8 Cr 3.4% 16.1% 19.2% Stock Analytics
MCLEOD RUSSEL INDIA ₹352.3 Cr 4.6% 8.1% 33.9% Stock Analytics


JAMES WARREN TEA Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
JAMES WARREN TEA

-3.5%

14.8%

55.8%

SENSEX

-0.2%

1%

10.2%


You may also like the below Video Courses