JAY SHREE TEA & INDUSTRIES
|
JAY SHREE TEA & INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹858 Cr | ₹742 Cr | ₹813 Cr | ₹726 Cr | ₹802 Cr |
| Sales | ₹807 Cr | ₹702 Cr | ₹732 Cr | ₹648 Cr | ₹765 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹2.23 Cr | ₹2.67 Cr | ₹1.83 Cr | ₹2.12 Cr | ₹2.61 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹49 Cr | ₹38 Cr | ₹79 Cr | ₹76 Cr | ₹34 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹858 Cr | ₹742 Cr | ₹813 Cr | ₹726 Cr | ₹802 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-8.59 Cr | ₹-28 Cr | ₹-100 Cr | ₹16 Cr | ₹141 Cr |
| Raw Material Consumed | ₹356 Cr | ₹355 Cr | ₹415 Cr | ₹272 Cr | ₹181 Cr |
| Opening Raw Materials | ₹10 Cr | ₹5.82 Cr | ₹11 Cr | ₹9.27 Cr | ₹6.93 Cr |
| Purchases Raw Materials | ₹285 Cr | ₹298 Cr | ₹342 Cr | ₹230 Cr | ₹138 Cr |
| Closing Raw Materials | ₹5.34 Cr | ₹10 Cr | ₹6.98 Cr | ₹11 Cr | ₹9.27 Cr |
| Other Direct Purchases / Brought in cost | ₹66 Cr | ₹62 Cr | ₹69 Cr | ₹44 Cr | ₹46 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹51 Cr | ₹50 Cr | ₹50 Cr | ₹46 Cr | ₹49 Cr |
| Electricity & Power | ₹51 Cr | ₹50 Cr | ₹50 Cr | ₹46 Cr | ₹49 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹274 Cr | ₹266 Cr | ₹277 Cr | ₹254 Cr | ₹237 Cr |
| Salaries, Wages & Bonus | ₹231 Cr | ₹220 Cr | ₹234 Cr | ₹212 Cr | ₹200 Cr |
| Contributions to EPF & Pension Funds | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹17 Cr | ₹15 Cr |
| Workmen and Staff Welfare Expenses | ₹18 Cr | ₹16 Cr | ₹14 Cr | ₹14 Cr | ₹13 Cr |
| Other Employees Cost | ₹5.44 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹8.37 Cr |
| Other Manufacturing Expenses | ₹79 Cr | ₹79 Cr | ₹81 Cr | ₹70 Cr | ₹64 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹27 Cr | ₹28 Cr | ₹31 Cr | ₹29 Cr | ₹26 Cr |
| Packing Material Consumed | ₹15 Cr | ₹14 Cr | ₹3.24 Cr | ₹2.27 Cr | ₹2.19 Cr |
| Other Mfg Exp | ₹38 Cr | ₹37 Cr | ₹47 Cr | ₹38 Cr | ₹36 Cr |
| General and Administration Expenses | ₹5.48 Cr | ₹6.32 Cr | ₹5.83 Cr | ₹7.55 Cr | ₹8.89 Cr |
| Rent , Rates & Taxes | ₹2.32 Cr | ₹2.88 Cr | ₹2.54 Cr | ₹3.39 Cr | ₹4.73 Cr |
| Insurance | ₹2.43 Cr | ₹2.71 Cr | ₹2.56 Cr | ₹3.22 Cr | ₹3.20 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹0.73 Cr | ₹0.73 Cr | ₹0.73 Cr | ₹0.95 Cr | ₹0.96 Cr |
| Selling and Distribution Expenses | ₹32 Cr | ₹28 Cr | ₹36 Cr | ₹31 Cr | ₹25 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹20 Cr | ₹17 Cr | ₹24 Cr | ₹20 Cr | ₹16 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹11 Cr | ₹9.41 Cr |
| Miscellaneous Expenses | ₹32 Cr | ₹32 Cr | ₹38 Cr | ₹30 Cr | ₹34 Cr |
| Bad debts /advances written off | ₹0.29 Cr | ₹0.42 Cr | ₹0.45 Cr | ₹0.11 Cr | ₹0.16 Cr |
| Provision for doubtful debts | ₹0.41 Cr | ₹0.03 Cr | ₹1.53 Cr | ₹1.04 Cr | ₹4.06 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | ₹2.95 Cr | - | - |
| Losson sale of non-trade current investments | ₹0.01 Cr | ₹0.07 Cr | ₹0.54 Cr | ₹1.08 Cr | - |
| Other Miscellaneous Expenses | ₹31 Cr | ₹32 Cr | ₹33 Cr | ₹28 Cr | ₹29 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹820 Cr | ₹789 Cr | ₹804 Cr | ₹727 Cr | ₹741 Cr |
| Operating Profit (Excl OI) | ₹38 Cr | ₹-47 Cr | ₹8.79 Cr | ₹-1.18 Cr | ₹61 Cr |
| Other Income | ₹62 Cr | ₹83 Cr | ₹21 Cr | ₹32 Cr | ₹21 Cr |
| Interest Received | ₹0.87 Cr | ₹1.06 Cr | ₹1.40 Cr | ₹1.76 Cr | ₹3.41 Cr |
| Dividend Received | ₹0.98 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.15 Cr | ₹0.50 Cr |
| Profit on sale of Fixed Assets | ₹52 Cr | ₹66 Cr | ₹5.87 Cr | ₹23 Cr | ₹5.55 Cr |
| Profits on sale of Investments | - | - | - | - | ₹0.96 Cr |
| Provision Written Back | ₹0.92 Cr | ₹3.42 Cr | ₹7.90 Cr | ₹1.84 Cr | ₹1.83 Cr |
| Foreign Exchange Gains | ₹2.28 Cr | ₹0.75 Cr | - | ₹0.62 Cr | ₹2.42 Cr |
| Others | ₹4.88 Cr | ₹11 Cr | ₹5.41 Cr | ₹4.99 Cr | ₹6.43 Cr |
| Operating Profit | ₹100 Cr | ₹36 Cr | ₹30 Cr | ₹31 Cr | ₹82 Cr |
| Interest | ₹39 Cr | ₹38 Cr | ₹34 Cr | ₹38 Cr | ₹48 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹32 Cr | ₹30 Cr | ₹33 Cr | ₹36 Cr | ₹47 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.52 Cr | ₹1.54 Cr | ₹0.93 Cr | ₹2.10 Cr | ₹1.52 Cr |
| Other Interest | ₹5.83 Cr | ₹6.08 Cr | ₹0.81 Cr | ₹0.69 Cr | ₹-0.75 Cr |
| PBDT | ₹60 Cr | ₹-1.48 Cr | ₹-4.96 Cr | ₹-7.44 Cr | ₹34 Cr |
| Depreciation | ₹22 Cr | ₹22 Cr | ₹23 Cr | ₹24 Cr | ₹25 Cr |
| Profit Before Taxation & Exceptional Items | ₹38 Cr | ₹-23 Cr | ₹-28 Cr | ₹-31 Cr | ₹9.04 Cr |
| Exceptional Income / Expenses | ₹40 Cr | ₹24 Cr | ₹-20 Cr | - | ₹-5.78 Cr |
| Profit Before Tax | ₹78 Cr | ₹1.08 Cr | ₹-48 Cr | ₹-31 Cr | ₹3.27 Cr |
| Provision for Tax | ₹-0.17 Cr | ₹-13 Cr | ₹1.74 Cr | ₹-35 Cr | ₹0.72 Cr |
| Current Income Tax | - | - | ₹-0.11 Cr | - | - |
| Deferred Tax | ₹-0.17 Cr | ₹-13 Cr | ₹1.82 Cr | ₹-35 Cr | ₹0.72 Cr |
| Other taxes | - | - | ₹0.03 Cr | - | - |
| Profit After Tax | ₹78 Cr | ₹14 Cr | ₹-50 Cr | ₹4.26 Cr | ₹2.54 Cr |
| Extra items | ₹48 Cr | ₹-1.21 Cr | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | ₹5.20 Cr | ₹20 Cr | ₹17 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹127 Cr | ₹13 Cr | ₹-45 Cr | ₹24 Cr | ₹19 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹47 Cr | ₹31 Cr | ₹77 Cr | ₹50 Cr | ₹28 Cr |
| Appropriations | ₹173 Cr | ₹44 Cr | ₹32 Cr | ₹74 Cr | ₹47 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-3.66 Cr | ₹-2.59 Cr | ₹0.96 Cr | ₹-3.08 Cr | ₹-3.10 Cr |
| Equity Dividend % | ₹10.00 | - | - | - | - |
| Earnings Per Share | ₹43.81 | ₹4.50 | ₹-19.73 | ₹10.48 | ₹8.41 |
| Adjusted EPS | ₹43.81 | ₹4.50 | ₹-19.73 | ₹10.48 | ₹8.41 |
Compare Income Statement of peers of JAY SHREE TEA & INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JAY SHREE TEA & INDUSTRIES | ₹266.8 Cr | -1.3% | -5.2% | -28.7% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹116,504.0 Cr | -0.5% | 0.8% | 24% | Stock Analytics | |
| CCL PRODUCTS (INDIA) | ₹13,319.4 Cr | 0.1% | 17.3% | 36.8% | Stock Analytics | |
| ANDREW YULE & COMPANY | ₹1,192.1 Cr | -1.3% | -4.7% | -38.2% | Stock Analytics | |
| MCLEOD RUSSEL INDIA | ₹553.3 Cr | 0.3% | -19.8% | 70.6% | Stock Analytics | |
| GOODRICKE GROUP | ₹394.9 Cr | -1.1% | -3.8% | -37.9% | 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% |
-5.2% |
-28.7% |
| SENSEX | 0.1% |
1.1% |
8.4% |
You may also like the below Video Courses