Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Warren Tea Ltd

WARRENTEA
BSE
37.80
0.74%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Warren Tea Ltd

WARRENTEA
BSE
37.80
0.74%
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
45Cr
Close
Close Price
37.80
Industry
Industry
Trading
PE
Price To Earnings
PS
Price To Sales
Revenue
Revenue
0Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
919.05%
Peer Comparison
How does WARRENTEA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
WARRENTEA
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1001400000000
Growth YoY
Revenue Growth YoY%
-79.9-100.0-100.00.0-100.0-100.0
Expenses
ExpensesCr
20112721111111
Operating Profit
Operating ProfitCr
-19-1-1-13-2-1-1-1-1-1-1-1
OPM
OPM%
-1,621.4-90.0
Other Income
Other IncomeCr
5102011021000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000100000000
PBT
PBTCr
32-11-14-10020-1-1-1
Tax
TaxCr
2800000001000
PAT
PATCr
4-11-14-10020-1-1-1
Growth YoY
PAT Growth YoY%
-46.0-151.4-70.80.0-129.688.9-133.9110.864.9-850.0-56.8-134.6
NPM
NPM%
377.8-98.5
EPS
EPS
3.9-0.40.7-10.9-0.1-0.6-0.52.00.6-1.0-1.00.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1381101191191231069058000
Growth
Revenue Growth%
-20.78.5-0.43.7-13.8-15.3-35.8-100.0
Expenses
ExpensesCr
1331291241361481019483433
Operating Profit
Operating ProfitCr
6-20-5-17-255-4-26-4-3-3
OPM
OPM%
4.0-17.9-4.0-14.6-20.65.1-4.4-44.3
Other Income
Other IncomeCr
52112221452452
Interest Expense
Interest ExpenseCr
12445532000
Depreciation
DepreciationCr
34433222000
PBT
PBTCr
6-24-11-24-322052301-1
Tax
TaxCr
2-7-3-8-8-12-228011
PAT
PATCr
5-16-8-16-24327-5-11-2
Growth
PAT Growth%
-455.351.5-101.7-51.8234.2-78.1-169.882.8175.0-435.1
NPM
NPM%
3.3-14.8-6.6-13.4-19.730.67.9-8.6
EPS
EPS
3.2-9.0-7.0-13.2-20.425.55.4-3.00.21.5-0.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
1212121212121212121212
Reserves
ReservesCr
11297928060929880838684
Current Liabilities
Current LiabilitiesCr
32505480805951301199
Non Current Liabilities
Non Current LiabilitiesCr
31332927441443211
Total Liabilities
Total LiabilitiesCr
187191187198196178164125108108106
Current Assets
Current AssetsCr
6457515038392865352827
Non Current Assets
Non Current AssetsCr
12313413614815813913660728079
Total Assets
Total AssetsCr
187191187198196178164125108108106

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
3-1737-1-12-5-520-9
Investing Cash Flow
Investing Cash FlowCr
-3-10-7-9-651790-8-1
Financing Cash Flow
Financing Cash FlowCr
713427-37-3-2200
Net Cash Flow
Net Cash FlowCr
6-140002-116-8-10
Free Cash Flow
Free Cash FlowCr
-2-27-40-8392460-10
CFO To PAT
CFO To PAT%
57.5107.4-34.2-43.12.4-37.7-72.51,045.3-33.6-1,484.3
CFO To EBITDA
CFO To EBITDA%
47.989.2-56.5-39.72.3-225.7129.5203.0-6.8350.6

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
15715012675415585584453
Price To Earnings
Price To Earnings
41.20.00.00.00.01.813.20.0152.030.4
Price To Sales
Price To Sales
1.11.41.10.60.30.50.91.0
Price To Book
Price To Book
1.51.41.20.80.60.50.80.60.50.5
EV To EBITDA
EV To EBITDA
27.5-8.8-32.5-6.3-3.413.1-26.9-1.7-8.3-19.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
101.399.5100.6102.695.7100.285.593.8
OPM
OPM%
4.0-17.9-4.0-14.6-20.65.1-4.4-44.3
NPM
NPM%
3.3-14.8-6.6-13.4-19.730.67.9-8.6
ROCE
ROCE%
5.2-16.2-5.3-15.6-22.420.66.026.3-0.21.6
ROE
ROE%
3.7-15.0-7.6-17.3-33.731.16.5-5.4-0.90.7
ROA
ROA%
2.5-8.5-4.2-8.0-12.318.24.3-4.0-0.80.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Warren Tea Limited is an Indian listed entity that has recently completed a fundamental strategic pivot. Historically a traditional tea plantation owner, the company has executed a total exit from the capital-intensive plantation and manufacturing business in **Assam** to transition into an asset-light model focused on **Hospitality**, **Retail Marketing**, and **Merchant Exports**. The company is currently in the final stages of a corporate restructuring that will see it merge with its hospitality associate to consolidate its future as a service-oriented enterprise. --- ### **The Strategic Pivot: From Plantations to Hospitality** Following a board decision on **November 21, 2022**, Warren Tea Limited systematically liquidated its tea estate portfolio to contain liabilities and optimize its financial position. | Feature | Legacy Status (Pre-2023) | Current/Future Status (2025-2026) | | :--- | :--- | :--- | | **Primary Activity** | Tea Plantation & Manufacturing | Hospitality, Retail Marketing & Exports | | **Asset Base** | Owned Tea Estates in Assam | Asset-light (All **4** estates sold) | | **Registered Office** | Tinsukia, Assam | **Kolkata, West Bengal** | | **Workforce** | Large plantation labor force | **12** permanent employees (as of March 2024) | | **Cost Records** | Mandatory under Section 148 | **Not applicable** (Exited manufacturing) | #### **The Amalgamation with Maple Hotels & Resorts Limited (MHRL)** On **June 30, 2025**, the Board approved a **Scheme of Arrangement** to merge Warren Tea Limited into its associate company, **Maple Hotels & Resorts Limited (MHRL)**. * **Swap Ratio:** Shareholders will receive **1 equity share** of **MHRL** for every **1 equity share** held in Warren Tea Limited. * **Objective:** To eliminate cost duplication and leverage the high-growth hospitality sector under the **"Vesta Hotels & Resorts"** brand. * **Listing Status:** The company completed a **voluntary delisting** from the **Calcutta Stock Exchange (CSE)** on **May 27, 2025**, but remains listed on the **BSE Limited**. --- ### **Core Business Segments & Growth Drivers** #### **1. Hospitality (Primary Growth Engine)** Through its associate (and future merger partner) **Maple Hotels & Resorts Limited**, the company has established a strong foothold in the Rajasthan tourism circuit. * **Portfolio:** Operates **5 hotels** (expanding to **7**) in **Jaipur, Udaipur, Bikaner, and Pushkar**. * **Recent Additions:** **Vesta Avatar Resort (Pushkar)** and **Vesta Grand Central (Udaipur)**, including the **LOFT** rooftop lounge, became fully operational in late 2023. * **Financial Performance:** The hospitality segment reported a turnover of **₹24.72 crore** in **FY 2024-25**, an **18.7% growth** YoY. In FY23, the associate saw an **82%** increase in turnover and a **116%** increase in EBITDA (**₹690.46 lacs**). #### **2. Tea Retail & Merchant Exports** The company has retained the "Warren" brand equity but shifted to a merchant model: * **Retail Marketing:** Focused on selected districts in **Northern India** (Rajasthan, Uttar Pradesh, Haryana, and Punjab). * **Merchant Exports:** Targeting the **CIS (Commonwealth of Independent States)**, **Eastern Europe**, and **Gulf countries**. * **Current Status:** Export revenue was **₹3.2 crore** in FY23. However, active expansion is currently **on hold** due to geopolitical conflicts in Ukraine and West Asia affecting shipping routes. #### **3. IT & Technology Integration** Future leadership (Mr. Vivek Goenka) brings specialized expertise in **ERP systems** for the tea, jute, and mining industries, including **facial recognition-based attendance systems**, which may be integrated into the hospitality and retail operations. --- ### **Financial Performance & Asset Monetization** The company returned to profitability in **FY 2024-25** following the successful monetization of its tea estates. | Metric (Rs. in lakhs) | **31st March 2023** | **31st March 2024** | **31st March 2025** | | :--- | :--- | :--- | :--- | | **Gross Revenue** | **6214.95** | **336.76** | **445.76** | | **Profit/(Loss) Before Tax** | **2264.10** | **(38.41)** | **145.84** | | **Profit/(Loss) After Tax** | **(495.54)** | **(85.17)** | **63.87** | **Key Divestment Details:** The company realized **₹105 crore** from the sale of its final four estates: * **Duamara Tea Estate:** Sold for **₹32.95 crore** (Profit: **₹21.63 crore**). * **Deohall Tea Estate:** Sold for **₹21.35 crore** (Profit: **₹1.53 crore**). * **Hatimara Tea Estate:** Sold for **₹14.20 crore** (Profit: **₹4.82 crore**). **Debt Status:** Proceeds were used to repay all bank borrowings. The company has received **No Objection Certificates (NOCs)** from its lenders and is currently debt-free at the bank level. --- ### **Governance & Shareholding Structure** A leadership transition effective **April 1, 2026**, aligns the management with the new hospitality-focused strategy: * **Mr. Vivek Goenka:** Vice Chairman & Managing Director (3-year term). * **Mr. Vinay Kumar Goenka:** Non-Executive Chairman. * **Mr. Indraneel Banik:** Executive Director & CFO. **Shareholding (as of March 2025):** * **Promoter Holding:** Significant concentration with Mr. Vinay K. Goenka (**30.13%**) and Mr. Vivek Goenka (**12.36%**). * **Dematerialization:** **97.02%** of shares are held in demat form. --- ### **Risk Profile & Mitigation Measures** #### **Operational & Market Risks** * **Geopolitical Volatility:** Conflicts in the Middle East and Eastern Europe pose risks to the merchant export business and supply chain routes. * **Tea Quality Compliance:** Stringent **Food Safety Authority** guidelines regarding pesticides and germicides make sourcing compliant tea for the retail segment a challenge. * **Hospitality Ramp-up:** While revenues are growing, the segment faces high initial operational costs for newly leased assets in Pushkar and Udaipur. #### **Financial & Liability Risks** * **Aggressive Cost Rationalization:** To address historical "wreckage" to financial health, the company **forfeited leave encashment** and withdrew **Additional Retiral Benefits** for employees on the payroll as of **January 1, 2019**. This resulted in an exceptional gain of **₹1.01 crore**. * **Liquidity:** While bank debt is cleared, auditors have noted **material uncertainty** regarding the discharge of all remaining liabilities as they fall due within the next year. * **Credit Risk:** Managed via the **auction system (cash and carry)** for tea and **Letters of Credit** for exports. #### **Industry Headwinds** The exit from plantations was driven by systemic issues in the Indian tea industry, including high **statutory labor wages**, rising energy costs, and competition from low-quality imports from **Sri Lanka and Nepal**. By pivoting to hospitality and retail, the company seeks to insulate itself from these plantation-specific vulnerabilities.