Home > Income Statement > JAY SHREE TEA & INDUSTRIES

JAY SHREE TEA & INDUSTRIES
Income Statement

COMMUNITY POLL
for JAY SHREE TEA & INDUSTRIES
Please provide your vote to see the results

JAY SHREE TEA & INDUSTRIES Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹813 Cr₹726 Cr₹802 Cr₹717 Cr₹757 Cr
     Sales ₹732 Cr₹648 Cr₹765 Cr₹684 Cr₹728 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income ₹1.83 Cr₹2.12 Cr₹2.61 Cr₹4.14 Cr₹2.76 Cr
     Revenue from property development -----
     Other Operational Income ₹79 Cr₹76 Cr₹34 Cr₹29 Cr₹26 Cr
Less: Excise Duty -----
Net Sales ₹813 Cr₹726 Cr₹802 Cr₹717 Cr₹757 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-100 Cr₹16 Cr₹141 Cr₹-0.32 Cr₹-35 Cr
Raw Material Consumed ₹415 Cr₹272 Cr₹181 Cr₹314 Cr₹334 Cr
     Opening Raw Materials ₹11 Cr₹9.27 Cr₹6.93 Cr₹10 Cr₹5.77 Cr
     Purchases Raw Materials ₹342 Cr₹230 Cr₹138 Cr₹264 Cr₹279 Cr
     Closing Raw Materials ₹6.98 Cr₹11 Cr₹9.27 Cr₹6.93 Cr₹10 Cr
     Other Direct Purchases / Brought in cost ₹69 Cr₹44 Cr₹46 Cr₹48 Cr₹59 Cr
     Other raw material cost -----
Power & Fuel Cost ₹50 Cr₹46 Cr₹49 Cr₹57 Cr₹50 Cr
     Electricity & Power ₹50 Cr₹46 Cr₹49 Cr₹57 Cr₹50 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹277 Cr₹254 Cr₹237 Cr₹253 Cr₹245 Cr
     Salaries, Wages & Bonus ₹234 Cr₹212 Cr₹200 Cr₹212 Cr₹204 Cr
     Contributions to EPF & Pension Funds ₹19 Cr₹17 Cr₹15 Cr₹17 Cr₹17 Cr
     Workmen and Staff Welfare Expenses ₹14 Cr₹14 Cr₹13 Cr₹14 Cr₹15 Cr
     Other Employees Cost ₹11 Cr₹11 Cr₹8.37 Cr₹9.36 Cr₹7.85 Cr
Other Manufacturing Expenses ₹81 Cr₹70 Cr₹64 Cr₹71 Cr₹73 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹31 Cr₹29 Cr₹26 Cr₹26 Cr₹27 Cr
     Packing Material Consumed ₹3.24 Cr₹2.27 Cr₹2.19 Cr₹3.61 Cr₹3.34 Cr
     Other Mfg Exp ₹47 Cr₹38 Cr₹36 Cr₹42 Cr₹44 Cr
General and Administration Expenses ₹5.83 Cr₹7.55 Cr₹8.89 Cr₹5.49 Cr₹9.56 Cr
     Rent , Rates & Taxes ₹2.54 Cr₹3.39 Cr₹4.73 Cr₹2.46 Cr₹5.64 Cr
     Insurance ₹2.56 Cr₹3.22 Cr₹3.20 Cr₹3.01 Cr₹2.83 Cr
     Printing and stationery -----
     Professional and legal fees -----
     Traveling and conveyance -----
     Other Administration ₹0.73 Cr₹0.95 Cr₹0.96 Cr₹0.02 Cr₹1.09 Cr
Selling and Distribution Expenses ₹36 Cr₹31 Cr₹25 Cr₹27 Cr₹28 Cr
     Advertisement & Sales Promotion -----
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹24 Cr₹20 Cr₹16 Cr₹16 Cr₹17 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹12 Cr₹11 Cr₹9.41 Cr₹11 Cr₹11 Cr
Miscellaneous Expenses ₹60 Cr₹30 Cr₹34 Cr₹39 Cr₹31 Cr
     Bad debts /advances written off ₹2.21 Cr₹0.11 Cr₹0.16 Cr₹8.82 Cr₹2.12 Cr
     Provision for doubtful debts ₹1.53 Cr₹1.04 Cr₹4.06 Cr₹0.34 Cr₹0.38 Cr
     Losson disposal of fixed assets(net) -----
     Losson foreign exchange fluctuations ₹2.95 Cr----
     Losson sale of non-trade current investments ₹0.43 Cr₹1.08 Cr---
     Other Miscellaneous Expenses ₹52 Cr₹28 Cr₹29 Cr₹29 Cr₹28 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹825 Cr₹727 Cr₹741 Cr₹766 Cr₹736 Cr
Operating Profit (Excl OI) ₹-12 Cr₹-1.18 Cr₹61 Cr₹-49 Cr₹21 Cr
Other Income ₹42 Cr₹32 Cr₹21 Cr₹76 Cr₹43 Cr
     Interest Received ₹1.42 Cr₹1.76 Cr₹3.41 Cr₹7.99 Cr₹9.77 Cr
     Dividend Received ₹0.15 Cr₹0.15 Cr₹0.50 Cr₹1.11 Cr₹1.54 Cr
     Profit on sale of Fixed Assets ₹5.87 Cr₹23 Cr₹5.55 Cr₹8.10 Cr₹13 Cr
     Profits on sale of Investments --₹0.96 Cr₹38 Cr₹1.87 Cr
     Provision Written Back ₹7.90 Cr₹1.84 Cr₹1.83 Cr₹13 Cr₹2.29 Cr
     Foreign Exchange Gains -₹0.62 Cr₹2.42 Cr₹-0.49 Cr₹0.83 Cr
     Others ₹26 Cr₹4.99 Cr₹6.43 Cr₹9.24 Cr₹14 Cr
Operating Profit ₹29 Cr₹31 Cr₹82 Cr₹28 Cr₹64 Cr
Interest ₹37 Cr₹38 Cr₹48 Cr₹59 Cr₹49 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹34 Cr₹36 Cr₹47 Cr₹59 Cr₹50 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹2.36 Cr₹2.10 Cr₹1.52 Cr₹1.66 Cr₹0.79 Cr
     Other Interest ₹0.81 Cr₹0.69 Cr₹-0.75 Cr₹-1.29 Cr₹-1.62 Cr
PBDT ₹-7.24 Cr₹-7.44 Cr₹34 Cr₹-32 Cr₹15 Cr
Depreciation ₹23 Cr₹24 Cr₹25 Cr₹25 Cr₹19 Cr
Profit Before Taxation & Exceptional Items ₹-30 Cr₹-31 Cr₹9.04 Cr₹-56 Cr₹-4.01 Cr
Exceptional Income / Expenses ₹-20 Cr-₹-5.78 Cr₹-15 Cr-
Profit Before Tax ₹-50 Cr₹-31 Cr₹3.27 Cr₹-71 Cr₹-4.01 Cr
Provision for Tax ₹2.12 Cr₹-35 Cr₹0.72 Cr₹11 Cr₹-0.06 Cr
     Current Income Tax ₹-0.11 Cr--₹2.25 Cr₹1.27 Cr
     Deferred Tax ₹1.85 Cr₹-35 Cr₹0.72 Cr₹9.74 Cr₹0.28 Cr
     Other taxes ₹0.38 Cr-₹0.72 Cr₹-0.69 Cr₹-1.60 Cr
Profit After Tax ₹-53 Cr₹4.26 Cr₹2.54 Cr₹-83 Cr₹-3.95 Cr
Extra items -----
Minority Interest -----
Share of Associate ₹5.20 Cr₹20 Cr₹17 Cr₹-20 Cr₹0.43 Cr
Other Consolidated Items -----
Consolidated Net Profit ₹-47 Cr₹24 Cr₹19 Cr₹-102 Cr₹-3.53 Cr
Adjustments to PAT -----
Profit Balance B/F ₹77 Cr₹50 Cr₹28 Cr₹130 Cr₹135 Cr
Appropriations ₹29 Cr₹74 Cr₹47 Cr₹28 Cr₹132 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹-1.70 Cr₹-3.08 Cr₹-3.10 Cr₹0.56 Cr₹1.41 Cr
Equity Dividend % ----₹7.00
Earnings Per Share ₹-20.90₹10.48₹8.41₹-45.07₹-1.56
Adjusted EPS ₹-20.90₹10.48₹8.41₹-45.07₹-1.56

Compare Income Statement of peers of JAY SHREE TEA & INDUSTRIES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
JAY SHREE TEA & INDUSTRIES ₹298.0 Cr 0.7% -26.2% 18.4% Stock Analytics
TATA CONSUMER PRODUCTS ₹105,750.0 Cr -2.9% -4.1% 60% Stock Analytics
CCL PRODUCTS (INDIA) ₹7,746.0 Cr 3.6% -7.3% 7.2% Stock Analytics
ANDREW YULE & COMPANY ₹2,157.3 Cr -1.1% -26% 78.3% Stock Analytics
GOODRICKE GROUP ₹377.5 Cr -1.9% -12% -3% Stock Analytics
MCLEOD RUSSEL INDIA ₹261.1 Cr 1.1% -25.5% 56.4% Stock Analytics


JAY SHREE TEA & INDUSTRIES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
JAY SHREE TEA & INDUSTRIES

0.7%

-26.2%

18.4%

SENSEX

1.3%

2.6%

24%


You may also like the below Video Courses