James Warren Tea Ltd (538564) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 538564 | NSE: | Tea/Coffee | Small Cap

James Warren Tea Share Price

373.35 5.60 1.52%
as on 05-Dec'25 16:59

James Warren Tea Ltd (538564) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 538564 | NSE: | Tea/Coffee | Small Cap

DeciZen - make an informed investing decision on James Warren Tea

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

James Warren Tea stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
1.52
Market Cap:
136.1 Cr.
52-wk low:
255
52-wk high:
449.3

Is James Warren Tea Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of James Warren Tea: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
James Warren Tea Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 23.6%1.4%-2.7%5%4.2%30.4%9.1%10.1%1.6%76%-
Value Creation
Index
0.7-0.9-1.2-0.7-0.71.2-0.4-0.3-0.94.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 137121116145144128111130117166133
Sales YoY Gr.--11.5%-4.3%24.6%-0.3%-11%-13.5%17.4%-10.5%42.1%-
Adj EPS 9.3-2.2-1.43.54.334.118.521.35.1140241.3
YoY Gr.--124%NANA22.9%693.7%-45.7%14.7%-75.8%2623.9%-
BVPS (₹) 111.4122122.7122.1128.1213.8214.1234.8232.4507.5602.2
Adj Net
Profit
11.1-2.7-1.33.3317.98.29.41.951.889
Cash Flow from Ops. 17.8-7.51.514.5614.98.50.6-15.624.8-
Debt/CF from Ops. 0.3000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.2%2.8%14.3%42.1%
Adj EPS 35.2%100.7%96.2%2623.9%
BVPS18.4%31.7%33.3%118.4%
Share Price 12% 19.2% 10.4% -7.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
9.3-1.9-12.9317.87.99.5237.943.5
Op. Profit
Mgn %
5.1-2.1-533.410.26.21-18.218.411.4
Net Profit
Mgn %
8.1-2.2-1.12.32.113.97.37.21.631.267.1
Debt to
Equity
00000000000
Working Cap
Days
8311714711410811213211413488508
Cash Conv.
Cycle
-6-1-2-5-10-15-14-111-0452

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - James Warren Tea Ltd.

Standalone Consolidated
TTM EPS (₹) 241.3 85.1
TTM Sales (₹ Cr.) 133 127
BVPS (₹.) 602.2 0
Reserves (₹ Cr.) 219 134
P/BV 0.61 0.00
PE 1.52 4.32
From the Market
52 Week Low / High (₹) 255.00 / 449.25
All Time Low / High (₹) 60.00 / 479.80
Market Cap (₹ Cr.) 136
Equity (₹ Cr.) 3.7
Face Value (₹) 10
Industry PE 57.2

Management X-Ray of James Warren Tea:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of James Warren Tea - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of James Warren Tea

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales137121116145144128111130117166
Operating Expenses 132124124140140115104129138135
Manufacturing Costs29242326262219322829
Material Costs-110-02-1-0-33-0
Employee Cost 83798198968170839087
Other Costs 21202017161415171719
Operating Profit 5-3-8451371-2131
Operating Profit Margin (%) 3.8%-2.1%-6.8%2.9%3.2%10.2%6.2%1.0%-18.2%18.4%
Other Income 667436512265
Interest 0000000000
Depreciation 3333333332
Exceptional Items 2110001500071
Profit Before Tax 292-364319102104
Tax 22-121210-03
Profit After Tax 270-34329892101
PAT Margin (%) 20.0%0.0%-2.2%2.8%2.1%22.5%7.4%7.3%1.6%61.1%
Adjusted EPS (₹)22.80.0-2.74.34.355.218.821.65.1274.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 134146114114891129410386188
Share Capital 121299754444
Reserves 12213410510482107909982184
Minority Interest0000000000
Debt5000000000
Long Term Debt0000000000
Short Term Debt5000000000
Trade Payables10101110111091254
Others Liabilities 33434460564250373619
Total Liabilities 181199169184156163153153126211

Fixed Assets

Gross Block124485152575356606243
Accumulated Depreciation80369121417202218
Net Fixed Assets 44454543443939404025
CWIP 05912975201
Investments 1019767834678606937149
Inventories9788565875
Trade Receivables1411121100
Cash Equivalents 74211718242
Others Assets 20373636343236313930
Total Assets 181199169184156163153153126211

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 18-821561581-1625
PBT 292-364319102104
Adjustment -22-4-2-12-15-4-2-5-73
Changes in Working Capital 12-479005-6-12-7
Tax Paid -2-1-01-1-1-3-1-00
Cash Flow From Investing Activity -131032-1636-723-639-27
Capex 19-7-7-4-219-1-1-181
Net Investments -341533-1437-2723-738-109
Others 2252111121
Cash Flow From Financing Activity -0-5-350-27-24-250-210
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -0-000000000
Dividend Paid 0000000000
Others -0-5-350-27-24-250-210
Net Cash Flow 5-3-1-116-167-62-2

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)22.820.01-1.943.542.9628.7589.61.9974.08
ROCE (%)23.61.44-2.674.964.230.439.1110.11.675.97
Asset Turnover Ratio0.840.640.630.820.850.80.70.850.840.98
PAT to CFO Conversion(x)0.67N/AN/A3.7520.5210.11-80.25
Working Capital Days
Receivable Days2773343221
Inventory Days22242420161517192412
Payable Days-3,0873,976001,748-4,5870-1,1991,0250

James Warren Tea Ltd Stock News

James Warren Tea Ltd FAQs

The current trading price of James Warren Tea on 05-Dec-2025 16:59 is ₹373.4.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of James Warren Tea stood at ₹136.1.
The latest P/E ratio of James Warren Tea as of 04-Dec-2025 is 1.52.
The latest P/B ratio of James Warren Tea as of 04-Dec-2025 is 0.61.
The 52-week high of James Warren Tea is ₹449.2 and the 52-week low is ₹255.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of James Warren Tea is ₹133.0 ( Cr.) .

About James Warren Tea Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×