Williamson Magor & Company Ltd - Stock Valuation and Financial Performance

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

Williamson Magor &Co Share Price

38.75 -0.78 -1.97%
as on 19-Mar'24 10:03

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

M-Cap below 100cr DeciZen not available

Williamson Magor & Company stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
43.3 Cr.
52-wk low:
17.5
52-wk high:
49.2

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

1. Is Williamson Magor & Company Ltd a good quality company?

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

2. Is Williamson Magor & Company Ltd undervalued or overvalued?

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.

3. Is Williamson Magor & Company Ltd a good buy now?

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.

10 Year X-Ray of Williamson Magor &Co:

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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Operating Income (₹ Cr.)27.235.834.751.948.551.539.520.2263.1-34
YoY Gr. Rt. %-31.7%-3.2%49.6%-6.4%6.2%-23.4%-48.9%28.6%-88.2%-
Adj EPS (₹ ) -7.7-3.8-14.5-13.6-44.8-24.3-69.746.1-13.215.6-26
YoY Gr. Rt. %-NANANANANANANA-128.7%NA-
BVPS (₹ )115.911297.68439.1-111.8-272.2-130.2-139.4-111.5-128.1
YoY Gr. Rt. %--3.3%-12.9%-13.9%-53.4%-385.7%NANANANA-
To view Net Profit/Total Funds (%) Colour Rating Guide click here
Net Profit/Total Funds (%)-2.6-1.3-3.7-2.6-7.5-3.9-12.69.5-3.14.10

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Net Interest Income-21.6%-42.5%-57.4%-88.2%
Adj EPSNANANANA
BVPS-199.6%-223.3%NANA
Share Price -1% -5.9% 25.1% 96.3%

Key Financial Ratios

RATIOS \ YEARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
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 (%)-31.1-11.7-45.7-28.7-101.2-51.6-193.3250.2-55.856083.1
Performance Ratios To view Performance Ratios Colour Rating Guide click here
Return on Equity (%)-6.4-3.4-13.8-15-72.80000020.3

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 21.70%

Total Income has declined -216.73 CAGR in last 3 years

Net Profit has declined 0.00 CAGR in last 3 years

Total income growth is poor in last 4 quarters

Latest Financials - Williamson Magor & Company Ltd.

Standalone Consolidated
TTM EPS (₹) -26 -26
TTM Sales (₹ Cr.) -34.2 -34.2
BVPS (₹.) -128.1 -133
Reserves (₹ Cr.) -151 -157
P/BV -0.31 -0.30
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 17.50 / 49.17
All Time Low / High (₹) 4.60 / 147.80
Market Cap (₹ Cr.) 43.3
Equity (₹ Cr.) 11
Face Value (₹) 10
Industry PE 29.5

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Williamson Magor &Co

Adj EPS (Rs.)

Total Income (Cr.)

ROE (%)

BVPS (Rs.)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Income27.4938.6436.1866.9352.2655.6396.9198.9226.8356.57
Interest Income27.2035.8334.6751.8748.5451.5439.5020.1925.973.06
Other Income 0.292.821.5115.063.724.0857.4178.720.8653.52
Expenditure 33.8447.7353.5381.83101.37116.14151.4155.1236.4143.37
Interest Expense 26.9332.2744.0370.3191.84110.1058.6610.5934.1510.18
Operating Expenses 6.254.915.908.668.655.134.433.081.981.55
Provisions 0.6610.553.592.860.880.9188.3141.450.2831.64
Exceptional Items 07.2300000000
Profit Before Tax -6.35-1.86-17.35-14.90-49.11-60.52-54.5043.80-9.5713.20
Taxes 2.102.34-1.5000-33.9321.83-6.734.92-3.92
Profit After Tax -8.45-4.20-15.85-14.90-49.11-26.58-76.3350.52-14.5017.12
Adjusted EPS (₹)-7.7-3.8-14.5-13.6-44.8-24.3-69.746.1-13.215.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Equity Capital126.95122.74106.899242.88-122.51-298.24-142.61-152.69-122.11
Share Capital 10.9610.9610.9610.9610.9610.9610.9610.9610.9610.96
Reserves 115.99111.7995.9481.0431.93-133.47-309.20-153.56-163.64-133.07
Minority Interest0000000000
Long Term Borrowings44.8533.6821.03263.70330.21242.55296.03142.65140.61124.08
Current Liabilities 142.30196.49388.66268.89308.20556.72533.70532.61428.19426.54
Trade Payables0.220.220.312.550.3570.760.791.112.172.99
Short term borrowings103.90151.95345.50205.30216.05414.90366.66362.04358.39348.62
Other Liabilities-104.12-152.17-345.81-207.85-216.40-485.66-367.45-363.15-360.56-351.61
Total Liabilities 314.09352.91516.59624.59681.29676.76531.49532.65416.11428.50

Assets

Non Current Asset 223.80243.21289.73408.31466.74269.02106.6440.8941.8855.08
Loan Asset 0000000000
Other Non Current Asset 223.80243.21289.73408.31466.74269.02106.6440.8941.8855.08
Current Asset 90.29109.70226.86216.28214.55407.74424.85491.76374.23373.42
Current Investment0000000000
Other Current Asset90.29109.70226.86216.28214.55407.74424.85491.76374.23373.42
Total Assets 314.09352.91516.59624.59681.29676.76531.49532.65416.11428.50

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 5.56-11.82-135.382.33-53.86-197.85-6.95-130.621.81-29.08
Cash Flow From Investing Activity 0.01-27.39-48.13-121.01-27.93-5.36-0.32219.093.5952.52
Cash Flow From Financing Activity -5.4140.42182.32122.1378.60198.1510.45-87.15-7.02-23.48
Net Cash Flow 0.151.22-1.193.46-3.19-5.053.181.33-1.62-0.04
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Operational & Financial Ratios

EPS (₹)-8-4-14-14-45-24-7046-1316
DPS (₹)0000000000
BVPS (₹)116112988439-112-272-130-139-111

Performance Ratios

ROA (%)-2.6-1.3-3.7-2.6-7.5-3.9-12.69.5-3.14.1
ROE (%)-6.4-3.4-13.8-15.0-72.80.00.00.00.00.0
ROCE (%)7.110.16.610.37.08.00.811.85.45.2

Valuation Parameters

Price/Book(x)0.40.60.60.82.2-0.5-0.1-0.1-0.2-0.2

Williamson Magor & Company Ltd Stock News

Williamson Magor & Company Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Williamson Magor &Co on 19-Mar-2024 10:03 is ₹38.75.
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 19-Mar-2024 10:03 the market cap of Williamson Magor &Co stood at ₹43.31.
The latest P/E ratio of Williamson Magor &Co as of 19-Mar-2024 10:03 is 0.00.
The latest P/B ratio of Williamson Magor &Co as of 19-Mar-2024 10:03 is -0.31.
The 52-week high of Williamson Magor &Co is ₹49.17 and the 52-week low is ₹17.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Williamson Magor &Co is ₹-34.24 ( 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.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.