SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Williamson Magor & Company Ltd (WILLAMAGOR)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 519224 NSE: WILLAMAGOR Finance - NBFC | Small Cap | Williamson Magor &Co Share Price

₹28.07 0.00 (0.00%)

As on 02-Jun'26 16:59

Williamson Magor & Company Ltd (WILLAMAGOR)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 519224 NSE: WILLAMAGOR Finance - NBFC | Small Cap | Williamson Magor &Co Share Price

₹28.07 0.00 (0.00%)

As on 02-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹30 Cr.
Current Price
₹28.1
52-Week Low / High
₹21 / 43
TTM EPS
₹-1.2
Book Value per Share
₹-182.7
P/E Ratio
0.00
Industry PE
25.6
Price to Book (P/B)
-0.15
Higher than its 5-year historical median
EV/EBITDA
389.44
Higher than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
-52.94%
Return on Assets (ROA)
-47.47%
Growth Momentum
1-yr vs 3-yr growth
Net Interest Income Growth (1 Year)
-
-
Book Value Growth (1 Year)
-
-
Asset Quality
Gross NPA(%)
0.00%
Net NPA(%)
0.00%
TTM Sales
₹0.9 Cr.
Reserves
₹-211 Cr.
Equity
₹11 Cr.
Face Value
₹10
All Time Low / High
₹4.60 / 147.80

Williamson Magor & Company stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Williamson Magor & Company Ltd a good quality company?
Williamson Magor & Company Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on the bank’s performance on Total Income growth, Pre-Provision Operating Profit, RoA, RoE, CAR, and Asset Quality, along with how these metrics compare with its long-term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Total Income growth, NPM, PPOP, RoA and RoE compared to its last 5-year median.

  • How efficiently has it grown and managed operations?

    By checking its Total Asset growth.

  • How strong is its Capital position and Asset Quality?

    By checking its Capital Adequacy Ratio (CAR), GNPA and NNPA.

How does Williamson Magor & Company Ltd performance compare with that of its Peers?
Q.1 AUM Growth of Williamson Magor & Company Ltd vs Industry Peers?
Williamson Magor & Company Ltd AUM CAGR is -13.6%, compared to the 5-year industry median CAGR of 9.68%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Williamson Magor & Company Ltd?
Promoters hold 62.01% of the Williamson Magor & Company Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Williamson Magor & Company Ltd over the last decade?
Over the last 9 years, the stock has delivered a CAGR of -7.1% based on the current price.

10 Year X-Ray :

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.
Williamson Magor & Company Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good
Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Operating Income (₹ Cr.)34.751.948.551.539.520.2263.12.92.91
YoY Gr. Rt. %-49.6%-6.4%6.2%-23.4%-48.9%28.6%-88.2%-5.5%-1.2%-
Adj EPS (₹ ) -14.5-13.6-44.8-24.3-69.746.1-13.215.6-34.6-165.6-1.2
YoY Gr. Rt. %-NANANANANA-128.7%NA-321.6%NA-
BVPS (₹ )97.68439.1-111.8-272.2-130.2-139.4-111.5-57.7-202.7-182.7
YoY Gr. Rt. %--13.9%-53.4%-385.7%NANANANANANA-
To view Net Profit/Total Funds (%) Colour Rating Guide click here
Net Profit/Total Funds (%)-3.7-2.6-7.5-3.9-12.69.5-3.14.1-8.1-47.50

CAGR

9 Years 5 Years 3 Years 1 Years
Net Interest Income-24.2%-40.9%-52.1%-1.2%
Adj EPSNANANANA
BVPS-208.5%NANANA
Share Price -6.9% 4.8% 11.2% -6.7%

Key Financial Ratios

RATIOS \ YEARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Asset Quality Ratio To view Asset Quality Ratio Colour Rating Guide click here
Net NPA to Net Advances (%)0000000000-
Capitalization Ratio To view Capitalization Ratio Colour Rating Guide click here
Capital Adequacy Ratio (%) 0000000000-
Margins
Net Profit Margin (%)-45.7-28.7-101.2-51.6-193.3250.2-55.8560-1312.1-6353.6-144.9
Performance Ratios To view Performance Ratios Colour Rating Guide click here
Return on Equity (%)-13.8-15-72.800000000.6

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Income + 36.1866.9352.2655.6396.9198.9226.8356.575.7747.55
Interest Income34.6751.8748.5451.5439.5020.1925.973.062.892.85
Other Income 3.592.860.880.9188.3141.450.2831.6440.69275.04
Exceptional Items 1.5115.063.724.0857.4178.720.8653.522.8844.69
Expenditure + 53.5381.83101.37116.14151.4155.1236.4143.3745.16277.42
Interest Expense 44.0370.3191.84110.1058.6610.5934.1510.183.031.29
Operating Expenses 5.908.668.655.134.433.081.981.551.451.09
Provisions 3.592.860.880.9188.3141.450.2831.6440.69275.04
Exceptional Items 0000000000
Profit Before Tax -17.35-14.90-49.11-60.52-54.5043.80-9.5713.20-39.39-229.87
Taxes -1.5000-33.9321.83-6.734.92-3.92-1.48-48.48
Profit After Tax -15.85-14.90-49.11-26.58-76.3350.52-14.5017.12-37.92-181.39
Adjusted EPS (₹)-14.5-13.6-44.8-24.3-69.746.1-13.215.6-34.6-165.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Williamson Magor &Co - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

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

Equity and Liabilities

Equity Capital +106.899242.88-122.51-298.24-142.61-152.69-122.11-63.22-222.13
Share Capital 10.9610.9610.9610.9610.9610.9610.9610.9610.9610.96
Reserves 95.9481.0431.93-133.47-309.20-153.56-163.64-133.07-74.18-233.09
Short term borrowings345.50205.30216.05414.90366.66362.04358.39348.62594.60554.23
Long Term Borrowings21.03263.70330.21242.55296.03142.65140.61124.08-90.12-140.34
Current Liabilities 388.66268.89308.20556.72533.70532.61428.19425.95661.54618.43
Trade Payables0.312.550.3570.760.791.112.172.412.873.56
Other Liabilities-345.81-207.85-216.40-485.66-367.45-363.15-360.56-351.03-597.47-557.79
Total Liabilities 516.59624.59681.29676.76531.49532.65416.11427.92508.20255.96

Assets

Non Current Asset +289.73408.31466.74269.02106.6440.8941.8855.08439.17185.04
Loan Asset 00000000274.050
Other Non Current Asset 289.73408.31466.74269.02106.6440.8941.8855.08165.12185.04
Current Asset +226.86216.28214.55407.74424.85491.76374.23372.8469.0370.92
Current Investment0000000000
Other Current Asset226.86216.28214.55407.74424.85491.76374.23372.8469.0370.92
Total Assets 516.59624.59681.29676.76531.49532.65416.11427.92508.20255.96

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -135.382.33-53.86-197.85-6.95-130.621.81-29.0810.3444.65
Cash Flow From Investing Activity -48.13-121.01-27.93-5.36-0.32219.093.5952.5600
Cash Flow From Financing Activity 182.32122.1378.60198.1510.45-87.15-7.02-23.48-10.99-44.82
Net Cash Flow -1.193.46-3.19-5.053.181.33-1.62-0-0.65-0.18

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Operational & Financial Ratios

EPS (₹)-14.50-13.60-44.80-24.30-69.7046.10-13.2015.60-34.60-165.60
DPS (₹)0000000000
BVPS (₹)97.68439.1-111.8-272.2-130.2-139.4-111.5-57.7-202.7

Performance Ratios

ROA (%)-3.7-2.6-7.5-3.9-12.69.5-3.14.1-8.1-47.5
ROE (%)-13.8-15.0-72.80.00.00.00.00.00.00.0
ROCE (%)6.610.37.08.00.811.85.45.2-7.4-52.9

Valuation Parameters

Price/Book(x)0.60.82.2-0.5-0.1-0.1-0.2-0.2-0.6-0.1

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Williamson Magor & Company Ltd FAQs

The current trading price of Williamson Magor &Co on 02-Jun-2026 16:59 is ₹28.07.

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 01-Jun-2026 the market cap of Williamson Magor &Co stood at ₹29.82 Cr

The latest P/E ratio of Williamson Magor &Co as of 01-Jun-2026 is 0.00.

The latest P/B ratio of Williamson Magor &Co as of 01-Jun-2026 is -0.15.

The 52-week high of Williamson Magor &Co is ₹42.70 and the 52-week low is ₹21.01.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Williamson Magor &Co is ₹0.87 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Williamson Magor & Company Ltd is a below average quality company.

The key valuation ratios of Williamson Magor & Company Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Williamson Magor & Company Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Williamson Magor & Company Ltd

Williamson Magor & Company Ltd. was established in the year 1868 as a tea company, The group now produces an output of 30 million Kg of tea per year from its 23 tea estates in Assam and 5 million Kg from its 5 tea estates in Dooars.

The Williamson Magor story began in 1868 when two young and enterprising Englishmen, James Hay Williamson and Richard Manuel Blamey Magor, got together at the Great Eastern Hotel In Calcutta and signed a partnership deed in April 1869. Over the following few decades, while remaining almost exclusively in the hands of the Williamson and Magor families, the company consolidated its position, expanding through mergers. Running the tea estates was left to the visiting agent, and the partners generally came to India only in winter, for a couple of months, for a leisurely trip around Assam.

The group has grown in size and experience. Today their gardens stretch from the foothills of the Himalayas to the banks of the Brahamputra, producing that magic brew, tea. More importantly, it has grown to become the world's largest producer of tea, having 28 tea estates with an output of 35 million Kgs of tea per year. The group's reliability and efficiency as a supplier of bulk tea has helped increase tea exports steadily up to 15% per year for the past few years. 

With an average fine leaf count targeted at over 75% on a 7 day round, the WM Group is aimed at achieving consistency in quality. From the handling of leaf to its transportation their systems and processes cater to preserve the leaf quality on its way to the factory.

The group is well established in the bulk tea selling network, both at home and overseas. They have installed state-of-the-art machinery and have centralised research facilities to enhance yield and quality.

As consumer tastes become more sophisticated, the group is on course at satisfying this demand and adding value to its products and has successfully launched three brands of packet tea - Tez, Premium Gold and Jaago.

You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×