Warren Tea Ltd
Incorporated in 1977, Warren Tea Ltd is in the business of plantation, processing and sale of
Tea[1]
- Market Cap ₹ 52.5 Cr.
- Current Price ₹ 43.9
- High / Low ₹ 59.4 / 35.7
- Stock P/E
- Book Value ₹ 76.7
- Dividend Yield 0.00 %
- ROCE -20.1 %
- ROE -23.0 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Stock is trading at 0.54 times its book value
- Debtor days have improved from 44.8 to 32.5 days.
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -13.5% over past five years.
- Company has a low return on equity of -3.05% over last 3 years.
- Company's cost of borrowing seems high
- Working capital days have increased from 7.79 days to 60.4 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Plantation & Plantation Products Industry: Tea
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|
138.05 | 109.71 | 118.99 | 118.50 | 122.91 | 105.93 | 89.74 | 57.62 | 1.17 | |
132.56 | 129.32 | 123.76 | 135.77 | 148.27 | 100.51 | 93.72 | 83.15 | 22.56 | |
Operating Profit | 5.49 | -19.61 | -4.77 | -17.27 | -25.36 | 5.42 | -3.98 | -25.53 | -21.39 |
OPM % | 3.98% | -17.87% | -4.01% | -14.57% | -20.63% | 5.12% | -4.44% | -44.31% | -1,828.21% |
4.73 | 1.85 | 1.38 | 1.01 | 1.74 | 22.26 | 13.86 | 51.63 | 54.57 | |
Interest | 0.76 | 2.32 | 3.75 | 4.04 | 5.33 | 4.89 | 2.53 | 1.91 | 0.29 |
Depreciation | 3.32 | 3.62 | 3.64 | 3.47 | 2.73 | 2.48 | 1.99 | 1.55 | 0.42 |
Profit before tax | 6.14 | -23.70 | -10.78 | -23.77 | -31.68 | 20.31 | 5.36 | 22.64 | 32.47 |
Tax % | 25.41% | 31.31% | 26.81% | 33.02% | 23.71% | -59.68% | -32.46% | 121.91% | |
3.80 | -10.72 | -8.38 | -15.77 | -24.40 | 30.50 | 6.46 | -3.63 | 5.07 | |
EPS in Rs | 3.17 | -8.93 | -6.98 | -13.14 | -20.33 | 25.42 | 5.38 | -3.02 | 4.23 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | -14% |
3 Years: | -22% |
TTM: | -98% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 2% |
TTM: | -401% |
Stock Price CAGR | |
---|---|
10 Years: | -13% |
5 Years: | -7% |
3 Years: | -1% |
1 Year: | -19% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | -10% |
3 Years: | -3% |
Last Year: | -23% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|
Equity Capital | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 |
Reserves | 112.24 | 96.76 | 92.22 | 80.20 | 59.72 | 92.17 | 98.19 | 79.75 | 80.09 |
10.31 | 25.71 | 33.35 | 39.50 | 51.07 | 18.02 | 21.60 | 1.73 | 1.68 | |
52.55 | 56.89 | 49.41 | 66.59 | 73.40 | 55.64 | 32.67 | 31.46 | 12.34 | |
Total Liabilities | 187.05 | 191.31 | 186.93 | 198.24 | 196.14 | 177.78 | 164.41 | 124.89 | 106.06 |
66.33 | 68.91 | 69.34 | 70.90 | 76.14 | 51.20 | 40.33 | 4.87 | 5.81 | |
CWIP | 1.17 | 12.47 | 15.17 | 17.28 | 17.03 | 4.04 | 16.46 | 0.00 | 0.00 |
Investments | 36.50 | 41.67 | 41.62 | 41.78 | 41.55 | 39.63 | 39.40 | 47.17 | 55.10 |
83.05 | 68.26 | 60.80 | 68.28 | 61.42 | 82.91 | 68.22 | 72.85 | 45.15 | |
Total Assets | 187.05 | 191.31 | 186.93 | 198.24 | 196.14 | 177.78 | 164.41 | 124.89 | 106.06 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|
2.64 | -17.49 | 2.70 | 6.86 | -0.59 | -12.22 | -5.15 | -51.55 | |
-3.23 | -9.75 | -6.63 | -9.00 | -5.99 | 51.48 | 7.17 | 89.95 | |
6.95 | 13.14 | 3.92 | 2.10 | 6.55 | -37.42 | -2.82 | -22.02 | |
Net Cash Flow | 6.36 | -14.10 | -0.02 | -0.03 | -0.03 | 1.84 | -0.81 | 16.38 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|
Debtor Days | 96.80 | 153.24 | 121.29 | 89.02 | 53.63 | 51.51 | 50.35 | 32.50 |
Inventory Days | 217.88 | 0.00 | ||||||
Days Payable | 497.30 | |||||||
Cash Conversion Cycle | 96.80 | 153.24 | 121.29 | 89.02 | 53.63 | 51.51 | -229.06 | 32.50 |
Working Capital Days | 47.19 | 45.78 | 24.91 | -24.76 | -65.84 | -24.19 | -12.81 | 60.37 |
ROCE % | -16.06% | -5.18% | -14.66% | -20.72% | 4.05% | 4.21% | -20.07% |
Documents
Announcements
- CERTIFICATE FOR DESPATCH OF SHARE CERTIFICATES IN COMPLIANCE WITH REGULATION 40(9) OF THE SEBI (LISTING OBLIGATIONS &DISCLOSURE REQUIREMENTS )REGULATIONS ,2015 10 Apr
- SHAREHOLDERS MEETING DATED 12/09/2023 8 Apr
-
CONFIRMATION
8 Apr - THIS REFERS TO CIRCULAR NO. SEBI /HO/DDHS/CIR/P/2018/144 DATED 26TH NOVEMBER,2018 CONFIRMATION ATTACHED
-
COMPLIANCE CERTIFICATE FOR THE PERIOD ENDED 31 ST MARCH,2024
8 Apr - COMPLIANCE CERTIFICATE UNDER REGULATION 7(3) OF SEBI (LODR )REGULATIONS,2015 FOR THE PERIOD ENDED 31ST MARCH,2024
- Disclosure As Of 31SI March, 2024 Pursuant To Regulation 31(4) Of The Securities And Exchange Board Oflndia (Substantial Acquisition Of Shares And Takeovers) Regulations, 20 II. 5 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1][2]
Company is a producer and exporters of quality CTC and orthodox teas. It produces black tea of crush, tear and curl (CTC) variety, which it sells mainly in the domestic market through a mix of auction and private sales. Company has 4 tea gardens in the Upper Assam region, in Dibrugarh and Tinsukia districts. Warren Tea also offers its international clientele, packaged teas in attractive packets, caddies and tea
bags