Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹45Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

WARRENTEA
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% | -79.9 | -100.0 | -100.0 | 0.0 | -100.0 | | | -100.0 | | | | |
| 20 | 1 | 1 | 27 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Operating Profit Operating ProfitCr |
| -1,621.4 | | | -90.0 | | | | | | | | |
Other Income Other IncomeCr | 51 | 0 | 2 | 0 | 1 | 1 | 0 | 2 | 1 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 32 | -1 | 1 | -14 | -1 | 0 | 0 | 2 | 0 | -1 | -1 | -1 |
| 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -46.0 | -151.4 | -70.8 | 0.0 | -129.6 | 88.9 | -133.9 | 110.8 | 64.9 | -850.0 | -56.8 | -134.6 |
| 377.8 | | | -98.5 | | | | | | | | |
| 3.9 | -0.4 | 0.7 | -10.9 | -0.1 | -0.6 | -0.5 | 2.0 | 0.6 | -1.0 | -1.0 | 0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -20.7 | 8.5 | -0.4 | 3.7 | -13.8 | -15.3 | -35.8 | -100.0 | | |
| 133 | 129 | 124 | 136 | 148 | 101 | 94 | 83 | 4 | 3 | 3 |
Operating Profit Operating ProfitCr |
| 4.0 | -17.9 | -4.0 | -14.6 | -20.6 | 5.1 | -4.4 | -44.3 | | | |
Other Income Other IncomeCr | 5 | 2 | 1 | 1 | 2 | 22 | 14 | 52 | 4 | 5 | 2 |
Interest Expense Interest ExpenseCr | 1 | 2 | 4 | 4 | 5 | 5 | 3 | 2 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 0 | 0 | 0 |
| 6 | -24 | -11 | -24 | -32 | 20 | 5 | 23 | 0 | 1 | -1 |
| 2 | -7 | -3 | -8 | -8 | -12 | -2 | 28 | 0 | 1 | 1 |
|
| | -455.3 | 51.5 | -101.7 | -51.8 | 234.2 | -78.1 | -169.8 | 82.8 | 175.0 | -435.1 |
| 3.3 | -14.8 | -6.6 | -13.4 | -19.7 | 30.6 | 7.9 | -8.6 | | | |
| 3.2 | -9.0 | -7.0 | -13.2 | -20.4 | 25.5 | 5.4 | -3.0 | 0.2 | 1.5 | -0.8 |
| Financial Year | 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| 112 | 97 | 92 | 80 | 60 | 92 | 98 | 80 | 83 | 86 | 84 |
Current Liabilities Current LiabilitiesCr | 32 | 50 | 54 | 80 | 80 | 59 | 51 | 30 | 11 | 9 | 9 |
Non Current Liabilities Non Current LiabilitiesCr | 31 | 33 | 29 | 27 | 44 | 14 | 4 | 3 | 2 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 64 | 57 | 51 | 50 | 38 | 39 | 28 | 65 | 35 | 28 | 27 |
Non Current Assets Non Current AssetsCr | 123 | 134 | 136 | 148 | 158 | 139 | 136 | 60 | 72 | 80 | 79 |
Total Assets Total AssetsCr |
| Financial Year | 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 | 3 | -17 | 3 | 7 | -1 | -12 | -5 | -52 | 0 | -9 |
Investing Cash Flow Investing Cash FlowCr | -3 | -10 | -7 | -9 | -6 | 51 | 7 | 90 | -8 | -1 |
Financing Cash Flow Financing Cash FlowCr | 7 | 13 | 4 | 2 | 7 | -37 | -3 | -22 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | -2 | -27 | -4 | 0 | -8 | 39 | 2 | 46 | 0 | -10 |
| 57.5 | 107.4 | -34.2 | -43.1 | 2.4 | -37.7 | -72.5 | 1,045.3 | -33.6 | -1,484.3 |
CFO To EBITDA CFO To EBITDA% | 47.9 | 89.2 | -56.5 | -39.7 | 2.3 | -225.7 | 129.5 | 203.0 | -6.8 | 350.6 |
| Financial Year | 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 | 157 | 150 | 126 | 75 | 41 | 55 | 85 | 58 | 44 | 53 |
Price To Earnings Price To Earnings | 41.2 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 | 13.2 | 0.0 | 152.0 | 30.4 |
Price To Sales Price To Sales | 1.1 | 1.4 | 1.1 | 0.6 | 0.3 | 0.5 | 0.9 | 1.0 | | |
Price To Book Price To Book | 1.5 | 1.4 | 1.2 | 0.8 | 0.6 | 0.5 | 0.8 | 0.6 | 0.5 | 0.5 |
| 27.5 | -8.8 | -32.5 | -6.3 | -3.4 | 13.1 | -26.9 | -1.7 | -8.3 | -19.9 |
Profitability Ratios Profitability Ratios |
| 101.3 | 99.5 | 100.6 | 102.6 | 95.7 | 100.2 | 85.5 | 93.8 | | |
| 4.0 | -17.9 | -4.0 | -14.6 | -20.6 | 5.1 | -4.4 | -44.3 | | |
| 3.3 | -14.8 | -6.6 | -13.4 | -19.7 | 30.6 | 7.9 | -8.6 | | |
| 5.2 | -16.2 | -5.3 | -15.6 | -22.4 | 20.6 | 6.0 | 26.3 | -0.2 | 1.6 |
| 3.7 | -15.0 | -7.6 | -17.3 | -33.7 | 31.1 | 6.5 | -5.4 | -0.9 | 0.7 |
| 2.5 | -8.5 | -4.2 | -8.0 | -12.3 | 18.2 | 4.3 | -4.0 | -0.8 | 0.6 |
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.