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 | ₹322.7 Cr | 2.4% | -1.3% | -11.4% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹106,078.0 Cr | 1% | -1.6% | -11.4% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹12,376.0 Cr | 8.1% | 4.9% | 36.2% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹1,411.6 Cr | -1.8% | -7.3% | -53.5% | Stock Analytics | |
GOODRICKE GROUP | ₹506.3 Cr | 1.9% | 3.2% | 24.6% | Stock Analytics | |
MCLEOD RUSSEL INDIA | ₹402.3 Cr | -5.6% | 10% | 36.9% | Stock Analytics |
JAY SHREE TEA & INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
JAY SHREE TEA & INDUSTRIES | 2.4% |
-1.3% |
-11.4% |
SENSEX | 0.2% |
-2.7% |
-0.9% |
You may also like the below Video Courses