Williamson Magor & Company Ltd (WILLAMAGOR) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 519224 | NSE: WILLAMAGOR | Finance - NBFC | Small Cap

Williamson Magor &Co Share Price

30.93 -0.08 -0.26%
as on 05-Dec'25 16:59

Williamson Magor & Company Ltd (WILLAMAGOR) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 519224 | NSE: WILLAMAGOR | Finance - NBFC | Small Cap

DeciZen - make an informed investing decision on Williamson Magor &Co

Based on:

M-Cap below 100cr DeciZen not available

Williamson Magor & Company stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
1.24
Market Cap:
33.9 Cr.
52-wk low:
25.8
52-wk high:
45

Is Williamson Magor & Company Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Williamson Magor &Co: 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.
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.)34.751.948.551.539.520.2263.12.92.93
YoY Gr. Rt. %-49.6%-6.4%6.2%-23.4%-48.9%28.6%-88.2%-5.6%-1.4%-
Adj EPS (₹ ) -14.5-13.6-44.8-24.3-69.746.1-13.215.6-34.6-165.624.9
YoY Gr. Rt. %-NANANANANA-128.7%NA-321.6%NA-
BVPS (₹ )97.68439.1-111.8-272.2-130.2-139.4-111.5-57.7-202.7-201.1
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

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Net Interest Income-24.2%-40.9%-52.1%-1.4%
Adj EPSNANANANA
BVPS-208.5%NANANA
Share Price -7.7% 9.1% 10.7% -17.6%

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 (%)-45.7-28.7-101.2-51.6-193.3250.2-55.8560-1312.1-6353.6960.9
Performance Ratios To view Performance Ratios Colour Rating Guide click here
Return on Equity (%)-13.8-15-72.80000000-12.4

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Williamson Magor & Company Ltd.

Standalone Consolidated
TTM EPS (₹) 24.9 24.9
TTM Sales (₹ Cr.) 2.8 2.8
BVPS (₹.) -201.1 -206
Reserves (₹ Cr.) -231 -237
P/BV -0.15 -0.15
PE 1.24 1.24
From the Market
52 Week Low / High (₹) 25.80 / 45.00
All Time Low / High (₹) 4.60 / 147.80
Market Cap (₹ Cr.) 33.9
Equity (₹ Cr.) 11
Face Value (₹) 10
Industry PE 32.8

Management X-Ray of Williamson Magor &Co:

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 Williamson Magor &Co - 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 Williamson Magor &Co

Adj EPS (Rs.)

Total Income (Cr.)

ROE (%)

BVPS (Rs.)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Income36.1866.9352.2655.6396.9198.9226.8356.575.7747.55
Interest Income34.6751.8748.5451.5439.5020.1925.973.062.892.85
Other Income 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%

Balance Sheet

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

Equity and Liabilities

Equity Capital106.899242.88-122.51-298.24-142.61-152.69-122.11-63.22-222.13
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
Minority Interest0000000000
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
Short term borrowings345.50205.30216.05414.90366.66362.04358.39348.62594.60554.23
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

Finance Ratio

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

Operational & Financial Ratios

EPS (₹)-14-14-45-24-7046-1316-35-166
DPS (₹)0000000000
BVPS (₹)988439-112-272-130-139-111-58-203

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

Williamson Magor & Company Ltd Stock News

Williamson Magor & Company Ltd FAQs

The current trading price of Williamson Magor &Co on 05-Dec-2025 16:59 is ₹30.93.
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 Williamson Magor &Co stood at ₹33.89.
The latest P/E ratio of Williamson Magor &Co as of 04-Dec-2025 is 1.24.
The latest P/B ratio of Williamson Magor &Co as of 04-Dec-2025 is -0.15.
The 52-week high of Williamson Magor &Co is ₹45.00 and the 52-week low is ₹25.80.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Williamson Magor &Co is ₹2.84 ( Cr.) .

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.

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.

×