Warren Tea Ltd
Warren Tea Limited, incorporated in 1977, is engaged in the growing, harvesting, manufacture and sale of tea. [1]
- Market Cap ₹ 62.2 Cr.
- Current Price ₹ 52.1
- High / Low ₹ 81.0 / 44.0
- Stock P/E
- Book Value ₹ 70.1
- Dividend Yield 0.00 %
- ROCE -21.3 %
- ROE -26.0 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Stock is trading at 0.74 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 -2.81% over last 3 years.
- Company's cost of borrowing seems high
- Working capital days have increased from 24.8 days to 112 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
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
212.75 | 119.06 | 140.15 | 130.34 | 138.42 | 109.71 | 118.99 | 118.50 | 122.91 | 105.93 | 89.74 | 57.62 | |
196.05 | 97.93 | 109.56 | 114.79 | 132.85 | 129.32 | 123.76 | 135.77 | 148.27 | 100.51 | 93.72 | 83.15 | |
Operating Profit | 16.70 | 21.13 | 30.59 | 15.55 | 5.57 | -19.61 | -4.77 | -17.27 | -25.36 | 5.42 | -3.98 | -25.53 |
OPM % | 7.85% | 17.75% | 21.83% | 11.93% | 4.02% | -17.87% | -4.01% | -14.57% | -20.63% | 5.12% | -4.44% | -44.31% |
2.63 | 2.77 | 1.78 | 1.06 | 4.65 | 1.85 | 1.38 | 1.01 | 1.74 | 22.26 | 13.86 | 51.62 | |
Interest | 0.89 | 0.13 | 0.35 | 0.32 | 0.76 | 2.32 | 3.75 | 4.04 | 5.33 | 4.89 | 2.53 | 1.91 |
Depreciation | 9.54 | 4.97 | 4.95 | 5.00 | 3.32 | 3.62 | 3.64 | 3.47 | 2.73 | 2.48 | 1.99 | 1.55 |
Profit before tax | 8.90 | 18.80 | 27.07 | 11.29 | 6.14 | -23.70 | -10.78 | -23.77 | -31.68 | 20.31 | 5.36 | 22.63 |
Tax % | 33.03% | 26.97% | 25.23% | -10.63% | 25.41% | 31.31% | 26.81% | 33.02% | 23.71% | -59.68% | -32.46% | 121.92% |
Net Profit | 5.96 | 13.73 | 20.25 | 12.50 | 4.58 | -16.28 | -7.89 | -15.92 | -24.17 | 32.43 | 7.10 | -4.96 |
EPS in Rs | 3.27 | 11.44 | 16.88 | 10.42 | 3.82 | -13.57 | -6.58 | -13.27 | -20.14 | 27.02 | 5.92 | -4.13 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -7% |
5 Years: | -14% |
3 Years: | -22% |
TTM: | -36% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 0% |
TTM: | -638% |
Stock Price CAGR | |
---|---|
10 Years: | -11% |
5 Years: | -14% |
3 Years: | 11% |
1 Year: | -27% |
Return on Equity | |
---|---|
10 Years: | -4% |
5 Years: | -11% |
3 Years: | -3% |
Last Year: | -26% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
10.71 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | 11.95 | |
Reserves | 154.79 | 76.66 | 96.90 | 104.41 | 108.99 | 87.90 | 83.75 | 71.57 | 51.32 | 85.69 | 91.94 | 72.15 |
0.14 | 0.00 | 0.00 | 2.68 | 10.31 | 25.71 | 33.35 | 39.50 | 51.07 | 18.02 | 21.60 | 1.72 | |
59.98 | 44.69 | 47.68 | 42.55 | 52.56 | 56.88 | 49.42 | 66.59 | 73.39 | 55.63 | 32.67 | 31.47 | |
Total Liabilities | 225.62 | 133.30 | 156.53 | 161.59 | 183.81 | 182.44 | 178.47 | 189.61 | 187.73 | 171.29 | 158.16 | 117.29 |
143.69 | 74.74 | 72.74 | 65.60 | 66.33 | 68.91 | 69.34 | 70.90 | 76.14 | 51.20 | 40.33 | 4.87 | |
CWIP | 0.62 | 0.36 | 0.47 | 0.45 | 1.17 | 12.47 | 15.17 | 17.28 | 17.03 | 4.04 | 16.46 | 0.00 |
Investments | 3.19 | 1.60 | 16.60 | 23.62 | 33.26 | 32.80 | 33.15 | 33.15 | 33.14 | 33.15 | 33.15 | 39.56 |
78.12 | 56.60 | 66.72 | 71.92 | 83.05 | 68.26 | 60.81 | 68.28 | 61.42 | 82.90 | 68.22 | 72.86 | |
Total Assets | 225.62 | 133.30 | 156.53 | 161.59 | 183.81 | 182.44 | 178.47 | 189.61 | 187.73 | 171.29 | 158.16 | 117.29 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-1.62 | -8.00 | 16.47 | 17.63 | 2.64 | -17.49 | 2.70 | 6.86 | -0.59 | -12.22 | -5.15 | -51.56 | |
-10.63 | -1.65 | -17.44 | -19.65 | -3.23 | -9.75 | -6.63 | -9.00 | -5.99 | 51.48 | 7.17 | 89.96 | |
-12.87 | -0.27 | -0.35 | 2.36 | 6.95 | 13.14 | 3.92 | 2.10 | 6.55 | -37.42 | -2.82 | -22.02 | |
Net Cash Flow | -25.12 | -9.92 | -1.32 | 0.34 | 6.36 | -14.10 | -0.02 | -0.03 | -0.03 | 1.84 | -0.81 | 16.38 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 34.16 | 84.77 | 91.13 | 80.57 | 96.54 | 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 | 34.16 | 84.77 | 91.13 | 80.57 | 96.54 | 153.24 | 121.29 | 89.02 | 53.63 | 51.51 | -229.06 | 32.50 |
Working Capital Days | 7.24 | 39.24 | 58.39 | 47.89 | 47.07 | 45.78 | 24.91 | -24.76 | -65.84 | -24.19 | -12.81 | 111.55 |
ROCE % | 5.98% | 14.88% | 27.77% | 10.15% | 3.85% | -16.81% | -5.54% | -15.65% | -22.20% | 4.31% | 4.43% | -21.34% |
Documents
Announcements
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
29 May - Copy of the Secretarial Compliance Report for the year ended 31st March, 2023 dated 29th May, 2023, issued by M/s MKB & Associates, Company Secretaries, …
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
25 May - Dear Sirs, Pursuant to the provisions of Regulation 47 of SEBI (LODR) Regulations, 2015, please find enclosed herewith extracts of the Audited Financial Results for …
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
25 May - Extracts of the Audited Financial Results for the Quarter and Year ended 31st March, 2023 approved by the Board of Director of the Company at …
- Financial Results For The Quarter And Year Ended 31St March, 2023 23 May
- Board Meeting Outcome for Financial Results For The Quarter And Year Ended 31St March, 2023 23 May
Annual reports
-
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
Product Portfolio
The company produces primarily black tea of crush, tear and curl (CTC) variety. It produces tea crops which have rich liquor, brightness, briskness and strength. Tea being a natural product, the plantation activities are subject to the vagaries of nature. The crop yield depends on the climatic conditions to a very large extent. [1][2]