Login
Products
Login
Home
Alerts
Search
Watchlist
Products

James Warren Tea Ltd

JAMESWARREN
BSE
299.00
2.33%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

James Warren Tea Ltd

JAMESWARREN
BSE
299.00
2.33%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
111Cr
Close
Close Price
299.00
Industry
Industry
Tea
PE
Price To Earnings
1.43
PS
Price To Sales
0.95
Revenue
Revenue
116Cr
Rev Gr TTM
Revenue Growth TTM
-28.65%
PAT Gr TTM
PAT Growth TTM
56.91%
Peer Comparison
How does JAMESWARREN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
JAMESWARREN
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
924503753175528264735
Growth YoY
Revenue Growth YoY%
22.6-20.3-8.12.9-44.827.151.137.658.0-15.7-37.3-32.5
Expenses
ExpensesCr
272839442722375323162538
Operating Profit
Operating ProfitCr
-18-411-7-22939-2-151022-4
OPM
OPM%
-187.4-15.322.4-18.8-419.630.351.1-3.5-182.237.047.0-10.1
Other Income
Other IncomeCr
437313231258804
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
111111110000
PBT
PBTCr
-14-118-5-10114194317220
Tax
TaxCr
-1010-213-1-1311
PAT
PATCr
-13-217-5-8103810441421-1
Growth YoY
PAT Growth YoY%
-115.2-120.3-39.159.637.4725.8126.5306.0637.946.8-44.4-114.0
NPM
NPM%
-139.4-6.433.2-13.3-157.931.449.820.0537.954.744.2-4.1
EPS
EPS
-29.6-3.541.6-13.5-22.026.2101.527.8118.538.556.5-3.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
134137121116145144128111130117166116
Growth
Revenue Growth%
-5.61.9-11.5-4.324.6-0.3-11.0-13.517.4-10.542.1-29.9
Expenses
ExpensesCr
124132124122140138115104129138135103
Operating Profit
Operating ProfitCr
115-3-6461472-213114
OPM
OPM%
7.93.8-2.1-4.83.14.110.66.21.2-18.218.811.6
Other Income
Other IncomeCr
328854120511267570
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
933333333322
PBT
PBTCr
5292-36431910210482
Tax
TaxCr
022-121210034
PAT
PATCr
5270-3432989210178
Growth
PAT Growth%
-75.0439.7-100.0-20,512.9259.3-25.4862.5-71.514.9-80.15,282.2-23.5
NPM
NPM%
3.820.00.0-2.22.82.122.57.47.31.661.166.7
EPS
EPS
4.222.80.0-2.14.34.045.415.821.64.8274.0209.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
121212997544444
Reserves
ReservesCr
9412213410510482107909982184219
Current Liabilities
Current LiabilitiesCr
293824243427172927211720
Non Current Liabilities
Non Current LiabilitiesCr
910131520221689756
Total Liabilities
Total LiabilitiesCr
145182183153168139146131139114210248
Current Assets
Current AssetsCr
67998049645781697349152184
Non Current Assets
Non Current AssetsCr
798210310410382646266645865
Total Assets
Total AssetsCr
145182183153168139146131139114210248

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1218-821561581-1625
Investing Cash Flow
Investing Cash FlowCr
-24-131032-1636-723-639-27
Financing Cash Flow
Financing Cash FlowCr
50-5-350-27-24-250-210
Net Cash Flow
Net Cash FlowCr
-75-3-1-116-167-62-2
Free Cash Flow
Free Cash FlowCr
537-15-51143480-17106
CFO To PAT
CFO To PAT%
232.864.9-60,573.4-60.4359.7199.351.3102.66.3-829.324.4
CFO To EBITDA
CFO To EBITDA%
111.2343.9291.9-27.2327.6100.5109.7122.338.973.679.3

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
13516715412210450671101048198
Price To Earnings
Price To Earnings
26.56.112,845.00.025.716.52.313.310.942.81.0
Price To Sales
Price To Sales
1.01.21.31.10.70.30.51.00.80.70.6
Price To Book
Price To Book
1.31.31.11.10.90.60.61.21.00.90.5
EV To EBITDA
EV To EBITDA
13.032.0-58.4-21.323.25.54.914.766.1-3.63.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.3100.999.399.9100.198.5100.7100.2102.597.4100.0
OPM
OPM%
7.93.8-2.1-4.83.14.110.66.21.2-18.218.8
NPM
NPM%
3.820.00.0-2.22.82.122.57.47.31.661.1
ROCE
ROCE%
4.221.31.4-3.05.04.827.410.09.71.855.4
ROE
ROE%
4.820.50.0-2.23.53.425.88.89.22.254.0
ROA
ROA%
3.515.10.0-1.62.42.219.96.36.81.748.3
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**.