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

BSE: 508494 | NSE: WARRENTEA | Tea/Coffee | Small Cap

Warren Tea Share Price

44.59 0.00 0.00%
as on 04-Dec'25 16:59

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

BSE: 508494 | NSE: WARRENTEA | Tea/Coffee | Small Cap

DeciZen - make an informed investing decision on Warren Tea

Based on:

M-Cap below 100cr DeciZen not available

Warren Tea stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
53.3 Cr.
52-wk low:
39.7
52-wk high:
63.8

Is Warren Tea Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of 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.
Warren Tea Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 6.5%-18%-5.5%-15.7%-22.2%22%6.6%23.6%-0.3%1.8%-
Value Creation
Index
-0.5-2.3-1.4-2.1-2.60.6-0.50.7-1.0-0.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 13811011911912310689.757.6000
Sales YoY Gr.--20.7%8.5%-0.4%3.7%-13.8%-15.3%-35.8%-100%NA-
Adj EPS 2.2-14-6.8-13.4-20.415.34.5-30.9-1.7-0-0.1
YoY Gr.--731.2%NANANANA-70.8%-793.3%NANA-
BVPS (₹) 85.583.680.169.952.981.786.970.472.173.773.3
Adj Net
Profit
2.6-16.7-8.1-16-24.418.25.3-36.9-2-0-0
Cash Flow from Ops. 2.6-17.52.76.9-0.6-12.2-5.2-51.80.3-9.5-
Debt/CF from Ops. 3.9-1.512.45.8-87.1-1.4-3.8000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%NA
Adj EPS -154.9%NA-113.1%NA
BVPS-1.6%6.8%-5.4%2.2%
Share Price -10.9% -2.4% -14.6% -27.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
2.2-15.1-8.3-17.8-33.222.75.3-39.2-2.3-0-0.1
Op. Profit
Mgn %
4-17.9-4-14.6-20.65.1-4.4-41.400NAN
Net Profit
Mgn %
1.9-15.2-6.8-13.5-19.817.25.9-6400-INF
Debt to
Equity
0.10.30.40.50.80.20.20000
Working Cap
Days
172226197188164182202294000
Cash Conv.
Cycle
871391199039-7624000

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Warren Tea Ltd.

Standalone Consolidated
TTM EPS (₹) -0.1 0.6
TTM Sales (₹ Cr.) 0 0
BVPS (₹.) 73.3 80.5
Reserves (₹ Cr.) 76 84
P/BV 0.61 0.55
PE 0.00 77.23
From the Market
52 Week Low / High (₹) 39.70 / 63.80
All Time Low / High (₹) 19.88 / 410.50
Market Cap (₹ Cr.) 53.3
Equity (₹ Cr.) 12
Face Value (₹) 10
Industry PE 57.2

Management X-Ray of 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 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 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
Sales138.42109.71118.99118.50122.91105.9389.7457.6200
Operating Expenses 132.91129.32123.77135.78148.27100.5193.7283.144.252.70
Manufacturing Costs27.7123.7826.0426.2226.0515.9913.0918.9300
Material Costs-1.840.51-0.72-3.135.28-0.1613.053.5800
Employee Cost 8889.4384.86100.12105.4677.7962.6551.682.841.55
Other Costs 19.0415.5913.5912.5711.476.904.938.951.411.15
Operating Profit 5.51-19.61-4.78-17.28-25.355.42-3.98-25.52-4.25-2.70
Operating Profit Margin (%) 4.0%-17.9%-4.0%-14.6%-20.6%5.1%-4.4%-44.3%--
Other Income 4.721.851.381.011.742.0811.484.533.374.46
Interest 0.762.323.754.045.334.892.531.910.160.15
Depreciation 3.323.623.643.472.732.481.991.550.360.32
Exceptional Items 0000020.182.3847.101.010.17
Profit Before Tax 6.14-23.70-10.78-23.77-31.6820.315.3622.64-0.381.46
Tax 1.56-7.42-2.89-7.85-7.51-12.12-1.7427.600.470.82
Profit After Tax 4.58-16.28-7.89-15.92-24.1732.437.10-4.96-0.850.64
PAT Margin (%) 3.3%-14.8%-6.6%-13.4%-19.7%30.6%7.9%-8.6%--
Adjusted EPS (₹)3.8-13.6-6.6-13.3-20.227.15.9-4.2-0.70.5
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 120.9499.8595.7083.5263.2797.64103.8984.1086.1488.07
Share Capital 11.9511.9511.9511.9511.9511.9511.9511.9511.9511.95
Reserves 108.9987.9083.7571.5751.3285.6991.9472.1574.1976.12
Minority Interest0000000000
Debt9.1523.5629.3534.2545.8213.1316.74000
Long Term Debt9.15171812.75262.060000
Short Term Debt06.5611.3521.5019.8211.0716.74000
Trade Payables9.2712.0513.4122.1523.6322.8917.784.912.400.10
Others Liabilities 43.4046.9939.9043.2042.4013.70-6.2823.756.437.42
Total Liabilities 182.76182.44178.36183.13175.12147.36132.13112.7694.9895.59

Fixed Assets

Gross Block164.7868.9776.0481.0788.9862.4650.597.278.028.09
Accumulated Depreciation98.4506.7010.1712.8411.2510.262.392.102.42
Net Fixed Assets 66.3368.9769.3470.9076.1451.2040.334.875.925.68
CWIP 1.1712.4115.1717.2817.034.0416.46000
Investments 33.2632.8033.1533.1533.1433.1533.1539.5643.4645.68
Inventories10.848.948.2612.986.117.087.79000
Trade Receivables36.6146.0639.5428.9018.0614.9512.385.1300
Cash Equivalents 14.220.110.100.060.031.870.1717.4411.501.03
Others Assets 20.3513.1312.8219.8424.6135.0721.8545.7434.1043.20
Total Assets 182.76182.44178.36183.13175.12147.36132.13112.7694.9895.59

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 2.64-17.492.706.86-0.59-12.22-5.15-51.800.29-9.48
PBT 6.14-23.70-10.78-23.77-31.6820.315.3622.64-0.381.46
Adjustment 0.175.076.406.667.09-12.37-9.12-45.58-3.28-3.27
Changes in Working Capital -3.490.377.0823.9824.72-18.980.79-31.583.42-7.67
Tax Paid -0.190.77-0-0.01-0.73-1.18-2.182.150.53-0
Cash Flow From Investing Activity -3.23-9.75-6.63-9-5.9951.487.1790.20-6.06-0.85
Capex -4.76-9.93-6.74-7.15-7.2755.680.4597.51-0.33-0.08
Net Investments -7.560.450.050000-8.09-3.29-2.30
Others 9.10-0.280.05-1.851.28-4.206.720.77-2.441.54
Cash Flow From Financing Activity 6.9513.143.922.106.55-37.42-2.82-22.02-0.16-0.15
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 9.858.842.85-413.25-24.75-3.50-300
Interest Paid -0.68-2.25-3.72-4.05-5.02-5.32-3.77-2.11-0.16-0.15
Dividend Paid 0000000000
Others -2.236.564.7910.15-1.68-7.364.45-16.9200
Net Cash Flow 6.36-14.10-0.02-0.03-0.031.84-0.8116.38-5.93-10.48

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)4.59-16.12-8.07-17.77-32.9340.317.05-5.27-10.73
ROCE (%)6.49-17.97-5.52-15.66-22.1921.956.623.64-0.271.84
Asset Turnover Ratio0.810.60.660.660.690.660.640.4700
PAT to CFO Conversion(x)0.58N/AN/AN/AN/A-0.38-0.73N/AN/A-14.81
Working Capital Days
Receivable Days861381311057057565500
Inventory Days26332633282330000
Payable Days-1,7067,602-6,451-2,0731,58205691,15600

Warren Tea Ltd Stock News

Warren Tea Ltd FAQs

The current trading price of Warren Tea on 04-Dec-2025 16:59 is ₹44.59.
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 03-Dec-2025 the market cap of Warren Tea stood at ₹53.29.
The latest P/E ratio of Warren Tea as of 03-Dec-2025 is 0.00.
The latest P/B ratio of Warren Tea as of 03-Dec-2025 is 0.61.
The 52-week high of Warren Tea is ₹63.80 and the 52-week low is ₹39.70.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Warren Tea is ₹0.00 ( Cr.) .

About Warren Tea Ltd

Warren Tea Limited was incorporated on May 31, 1977 in the state of Assam. The company obtained the certificate for commencement of Business on June 30,1977. Warren Tea Limited is the flagship of the Warrens group. Being one of the largest bulk tea producers in India and in the world, Warren Tea Limited produces 16 million kgs. of tea annually. With its renowned 14 Tea Estates in Upper Assam spread over Moran, Doom Dooma, Panitola and Tingri Districts, the produce of the Company is savoured across 50 countries around the world.

When James Warren decided to create a new Tea Estate in 1850, inspiration set its own timetable. Warren, and thereafter his family, wanted teas that evoked beautiful emotions in people all over the world. Today the Warren legacy presents a history so rich in experience and achievement that it has changed the very course of the Indian tea producers’ art. Generations of dedicated and gifted tea people, working with the most popular of nature’s herbs, have transformed Warren from a mere tea company to a House of rare Quality, so very satisfying to the consumers of its produce.

The regular export markets include quality tea drinking nations like UK, Ireland, Germany, the UAE, USA, Iran and Pakistan. The quality produced at Warrens has not only stood the test of time and palate, but matured and improved with its passage of time. In the great tradition of its founders, the Company believes that the world is its “cuppa” and tries its best to see that the cup “brimmeth over with joy and good cheer and satisfaction”.

The Warrens group has been involved in tea production for over a century and now is actively looking towards expansion in other industries. “Warren Steels (P) Limited” is one such diversification where the Company has put up an Investment Casting unit at Sotanala, Behror (Rajasthan). The land for this project was procured from Rajasthan State Industrial Development & Investment Corporation Ltd. (RIICO) in the year 2005 and started  production within a record time span of  9 months,  in July, 2006.

Warrens, cherish the fact that not only is we the biggest quality tea producers that we set the standards for the entire industry. This unit is the first step to a long journey ahead. We plan to flourish and continue to set higher standards for our competitors and more importantly for itself.

The company exports its products to the United Kingdom, Germany, Ireland, North America, Pakistan, Iran, and the Middle East.

Business area of the company:

The Company's principal activities are plantation, manufacture and sale of Black tea and provide travel related activities. It is engaged in the integrated process of growing, harvesting, manufacturing and sale of black tea and travel related activities.

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.

×