Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹111Cr
Rev Gr TTM
Revenue Growth TTM
-28.65%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

JAMESWARREN
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 22.6 | -20.3 | -8.1 | 2.9 | -44.8 | 27.1 | 51.1 | 37.6 | 58.0 | -15.7 | -37.3 | -32.5 |
| 27 | 28 | 39 | 44 | 27 | 22 | 37 | 53 | 23 | 16 | 25 | 38 |
Operating Profit Operating ProfitCr |
| -187.4 | -15.3 | 22.4 | -18.8 | -419.6 | 30.3 | 51.1 | -3.5 | -182.2 | 37.0 | 47.0 | -10.1 |
Other Income Other IncomeCr | 4 | 3 | 7 | 3 | 13 | 2 | 3 | 12 | 58 | 8 | 0 | 4 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
| -14 | -1 | 18 | -5 | -10 | 11 | 41 | 9 | 43 | 17 | 22 | 0 |
| -1 | 0 | 1 | 0 | -2 | 1 | 3 | -1 | -1 | 3 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | -115.2 | -120.3 | -39.1 | 59.6 | 37.4 | 725.8 | 126.5 | 306.0 | 637.9 | 46.8 | -44.4 | -114.0 |
| -139.4 | -6.4 | 33.2 | -13.3 | -157.9 | 31.4 | 49.8 | 20.0 | 537.9 | 54.7 | 44.2 | -4.1 |
| -29.6 | -3.5 | 41.6 | -13.5 | -22.0 | 26.2 | 101.5 | 27.8 | 118.5 | 38.5 | 56.5 | -3.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -5.6 | 1.9 | -11.5 | -4.3 | 24.6 | -0.3 | -11.0 | -13.5 | 17.4 | -10.5 | 42.1 | -29.9 |
| 124 | 132 | 124 | 122 | 140 | 138 | 115 | 104 | 129 | 138 | 135 | 103 |
Operating Profit Operating ProfitCr |
| 7.9 | 3.8 | -2.1 | -4.8 | 3.1 | 4.1 | 10.6 | 6.2 | 1.2 | -18.2 | 18.8 | 11.6 |
Other Income Other IncomeCr | 3 | 28 | 8 | 5 | 4 | 1 | 20 | 5 | 11 | 26 | 75 | 70 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 9 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 |
| 5 | 29 | 2 | -3 | 6 | 4 | 31 | 9 | 10 | 2 | 104 | 82 |
| 0 | 2 | 2 | -1 | 2 | 1 | 2 | 1 | 0 | 0 | 3 | 4 |
|
| -75.0 | 439.7 | -100.0 | -20,512.9 | 259.3 | -25.4 | 862.5 | -71.5 | 14.9 | -80.1 | 5,282.2 | -23.5 |
| 3.8 | 20.0 | 0.0 | -2.2 | 2.8 | 2.1 | 22.5 | 7.4 | 7.3 | 1.6 | 61.1 | 66.7 |
| 4.2 | 22.8 | 0.0 | -2.1 | 4.3 | 4.0 | 45.4 | 15.8 | 21.6 | 4.8 | 274.0 | 209.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 9 | 9 | 7 | 5 | 4 | 4 | 4 | 4 | 4 |
| 94 | 122 | 134 | 105 | 104 | 82 | 107 | 90 | 99 | 82 | 184 | 219 |
Current Liabilities Current LiabilitiesCr | 29 | 38 | 24 | 24 | 34 | 27 | 17 | 29 | 27 | 21 | 17 | 20 |
Non Current Liabilities Non Current LiabilitiesCr | 9 | 10 | 13 | 15 | 20 | 22 | 16 | 8 | 9 | 7 | 5 | 6 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 67 | 99 | 80 | 49 | 64 | 57 | 81 | 69 | 73 | 49 | 152 | 184 |
Non Current Assets Non Current AssetsCr | 79 | 82 | 103 | 104 | 103 | 82 | 64 | 62 | 66 | 64 | 58 | 65 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 12 | 18 | -8 | 2 | 15 | 6 | 15 | 8 | 1 | -16 | 25 |
Investing Cash Flow Investing Cash FlowCr | -24 | -13 | 10 | 32 | -16 | 36 | -7 | 23 | -6 | 39 | -27 |
Financing Cash Flow Financing Cash FlowCr | 5 | 0 | -5 | -35 | 0 | -27 | -24 | -25 | 0 | -21 | 0 |
|
Free Cash Flow Free Cash FlowCr | 5 | 37 | -15 | -5 | 11 | 4 | 34 | 8 | 0 | -17 | 106 |
| 232.8 | 64.9 | -60,573.4 | -60.4 | 359.7 | 199.3 | 51.3 | 102.6 | 6.3 | -829.3 | 24.4 |
CFO To EBITDA CFO To EBITDA% | 111.2 | 343.9 | 291.9 | -27.2 | 327.6 | 100.5 | 109.7 | 122.3 | 38.9 | 73.6 | 79.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 135 | 167 | 154 | 122 | 104 | 50 | 67 | 110 | 104 | 81 | 98 |
Price To Earnings Price To Earnings | 26.5 | 6.1 | 12,845.0 | 0.0 | 25.7 | 16.5 | 2.3 | 13.3 | 10.9 | 42.8 | 1.0 |
Price To Sales Price To Sales | 1.0 | 1.2 | 1.3 | 1.1 | 0.7 | 0.3 | 0.5 | 1.0 | 0.8 | 0.7 | 0.6 |
Price To Book Price To Book | 1.3 | 1.3 | 1.1 | 1.1 | 0.9 | 0.6 | 0.6 | 1.2 | 1.0 | 0.9 | 0.5 |
| 13.0 | 32.0 | -58.4 | -21.3 | 23.2 | 5.5 | 4.9 | 14.7 | 66.1 | -3.6 | 3.1 |
Profitability Ratios Profitability Ratios |
| 100.3 | 100.9 | 99.3 | 99.9 | 100.1 | 98.5 | 100.7 | 100.2 | 102.5 | 97.4 | 100.0 |
| 7.9 | 3.8 | -2.1 | -4.8 | 3.1 | 4.1 | 10.6 | 6.2 | 1.2 | -18.2 | 18.8 |
| 3.8 | 20.0 | 0.0 | -2.2 | 2.8 | 2.1 | 22.5 | 7.4 | 7.3 | 1.6 | 61.1 |
| 4.2 | 21.3 | 1.4 | -3.0 | 5.0 | 4.8 | 27.4 | 10.0 | 9.7 | 1.8 | 55.4 |
| 4.8 | 20.5 | 0.0 | -2.2 | 3.5 | 3.4 | 25.8 | 8.8 | 9.2 | 2.2 | 54.0 |
| 3.5 | 15.1 | 0.0 | -1.6 | 2.4 | 2.2 | 19.9 | 6.3 | 6.8 | 1.7 | 48.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
James Warren Tea Limited is a premier, vertically integrated tea producer headquartered in **Tinsukia, Assam**. The company is a specialist in the cultivation, manufacture, and marketing of high-grade **CTC (Crush, Tear, Curl)** and **Orthodox** teas. Operating exclusively in the **top quality belt of the South Bank, Upper Assam**, the company has established itself as a major exporter and a benchmark for quality in the Indian tea industry.
---
### **Strategic Asset Portfolio & Regional Dominance**
The company’s operations are concentrated in the prime tea-growing regions of Upper Assam. A defining characteristic of its production model is the **100% Own Leaf policy**; the company does not process "bought leaf" from external sources, ensuring total traceability and consistent quality standards across its output.
#### **Core Tea Estates**
Until recently, the company’s production was anchored by six primary estates:
* **Dhoedaam** Tea Estate (Tinsukia)
* **Deamoolie** Tea Estate
* **Thowra** Tea Estate
* **Balijan (H)** Tea Estate
* **Rajah Alli** Tea Estate (Dibrugarh)
* **Zaloni** Tea Estate
#### **Operational Infrastructure & Workforce**
* **Personnel:** As of March 31, 2024, the company employs a massive workforce of **6,433 personnel**.
* **Social Infrastructure:** Given the labor-intensive nature of the industry, the company provides comprehensive welfare facilities, including **housing, medical centers, and educational institutions** for its workers.
* **Administrative Synergy:** On **February 5, 2024**, the company relocated its registered office to **Tinsukia, Assam**, to achieve closer proximity to its gardens, ensuring better administration and operational synergy.
---
### **Asset Rationalization & Capital Restructuring**
James Warren Tea is currently undergoing a significant strategic transformation, divesting non-core or high-value assets to optimize its balance sheet and enhance shareholder returns.
#### **Recent Divestments**
| Asset | Location | Buyer | Status |
| :--- | :--- | :--- | :--- |
| **Dhoedaam Tea Estate** | Tinsukia, Assam | **Rossell India Limited** | Physical possession delivered **Jan 1, 2025** |
| **Rajah Alli Tea Estate** | Dibrugarh, Assam | **Rajah Alli Tea & Industries LLP** | Agreement executed **Nov 28, 2024** for **~Rs. 19.00 Cr** |
#### **Capital Optimization (2023 Buyback)**
In August 2023, the company executed a major buyback to return surplus cash to shareholders and improve financial ratios:
* **Size:** **7,00,000** equity shares (**15.91%** of total paid-up capital).
* **Price:** **Rs. 250/-** per share (a **4.45% premium** over the 3-month VWAP).
* **Total Outlay:** **Rs. 17.50 Crores**, funded entirely through **Retained Earnings and Free Reserves** (zero debt utilized).
* **Impact:** Post-buyback, the equity base was reduced to **Rs. 370 Lacs**, aimed at boosting **Earnings Per Share (EPS)** and **Return on Equity (ROE)**.
---
### **Manufacturing Excellence & R&D Focus**
The company emphasizes "quality over volume," integrating modern agricultural science with traditional manufacturing techniques.
* **Agricultural Innovation:** Implementation of **organic technologies** and improved field management practices to enhance bush health and leaf quality.
* **Modernization:** Continuous **upgradation of factory equipment** to drive cost efficiencies and product development.
* **Technology Absorption:** The company conducts regular managerial training and field seminars to ensure the latest manufacturing efficiencies are adopted at the garden level.
* **Product Mix:** While focusing on **CTC** for the domestic mass market, the company maintains a strong **Orthodox** production line for premium international buyers.
---
### **Market Dynamics & Sales Channels**
The company leverages a dual-channel distribution strategy to reach both local and global consumers.
* **Sales Channels:** Products are sold through **public auctions** (ensuring liquidity) and **private/direct channels** (capturing higher margins).
* **Export Footprint:** James Warren Tea is a recognized exporter to high-value markets, including **Germany, the UK, the USA, and the Middle East**.
* **Market Challenges:** The **Orthodox** segment has recently faced headwinds due to reduced demand from **Iran**. However, management remains optimistic due to the global **health and wellness** trend favoring tea as a functional beverage.
---
### **Financial Health & Risk Management**
The company maintains a conservative financial profile, characterized by a **debt-free balance sheet** and strong liquidity.
#### **Solvency and Liquidity**
* **Cash Loss:** The company has **not incurred any cash loss** in recent financial years.
* **Debt Status:** **Zero borrowings** were reported in the current and previous years. The **Debt-Equity Ratio** remains well below the statutory **2:1** limit.
* **Credit Risk:** Minimized through **cash-and-carry** auction mechanisms and **Letters of Credit** for exports.
#### **Risk Factors**
* **Climatic & Seasonal:** Performance is highly seasonal and susceptible to **climate change**, which impacts crop yields during peak months.
* **Cost Pressures:** Profitability is pressured by rising costs of **gas, electricity, fuel, and fertilizers**, which often outpace tea price realizations.
* **Legislative Risk:** The company is monitoring the financial impact of the **Code on Wages, 2019**, with full accounting effects expected by **March 31, 2026**.
* **Actuarial Obligations:** The company manages significant employee benefit obligations. As of 2023-24, the **Defined Benefit Obligation** for gratuity over a 5-year horizon stands at **Rs. 991.28 lakhs**.
---
### **Corporate Governance & Listing Status**
* **Listing:** The company is listed on the **BSE**. It voluntarily de-listed from the **Calcutta Stock Exchange (CSE)** effective **December 10, 2024**.
* **Promoter Holding:** The promoter group maintains a strong stake of **70.42%**, signaling long-term commitment.
* **Board Leadership:** The board was recently strengthened with the appointment of **Mr. Rajeev Takru** (Independent Director) and the re-appointment of **Mr. Raghav Lall** for a second **5-year term**.
* **Subsidiaries:** The company operates as a standalone entity with **no subsidiaries, associates, or joint ventures**.