Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹57 Cr.
Stock P/E
89.9
P/B
0.6
Current Price
₹48
Book Value
₹ 79.9
Face Value
10
52W High
₹63.5
52W Low
₹ 33.3
Dividend Yield
0%

Warren Tea Overview

Business

Warren Tea Ltd. is an Indian company primarily engaged in the cultivation, manufacture, and sale of tea. Its core business model revolves around owning and operating tea estates, predominantly in Assam, India. The company produces both CTC (Crush, Tear, Curl) and Orthodox teas, which are sold in bulk through auctions and private sales to blenders, packers, and exporters. It generates revenue by selling the processed tea produced from its estates.

Revenue Mix

The company's primary and almost exclusive segment is Tea Operations. This encompasses all activities from tea bush cultivation, harvesting, processing (manufacturing into finished tea), and subsequent sale. While specific revenue contributions for sub-categories like CTC vs. Orthodox tea or domestic vs. export sales are not typically segmented publicly, the revenue is entirely derived from the sale of tea.

Industry

The Indian tea industry is one of the largest globally, characterized by a mix of large integrated players, mid-sized estate owners, and numerous small growers. It's a commodity-driven sector heavily influenced by weather patterns, global demand-supply dynamics, and labor costs. Warren Tea Ltd. is a long-established, mid-sized player within this industry, known for its tea gardens in the premium Assam region. It competes with other established estate owners like Goodricke Group, McLeod Russel, Dhunseri Investments, and also indirectly with larger players like Tata Consumer Products (which also sources tea). Its positioning is largely as a producer of quality bulk tea from specific Assam estates.

MOAT

Warren Tea Ltd. possesses a geographic advantage and established estate quality. Its tea gardens are located in the high-quality Assam region, known for producing strong and malty teas, which gives it a certain product distinction. The company also benefits from decades of operational experience in tea cultivation and processing, leading to established agricultural practices and processing infrastructure. However, it lacks a strong consumer-facing brand moat that would allow for significant pricing power over generic bulk tea. Its advantages are more on the supply side (cost of production, quality of leaf) rather than demand side (brand loyalty).

Growth Drivers

Increasing Domestic Tea Consumption: India remains a significant tea-consuming nation, with per capita consumption showing a steady upward trend.

Premiumization Trends: Growing demand for high-quality, specialty, or single-origin teas, especially from regions like Assam, could allow for better pricing realization.

Export Opportunities: Growth in global demand for Indian tea, particularly from traditional and emerging export markets.

Operational Efficiencies: Continuous efforts to improve yield per hectare, reduce cultivation and processing costs, and optimize the supply chain.

Value Addition: Potential for modest growth through limited branding or processing into higher-value packaged products, though this is not its primary focus.

Risks

Commodity Price Volatility: Tea prices are cyclical and subject to significant fluctuations based on global supply, demand, and auction dynamics, directly impacting profitability.

Weather Dependency: The company's operations are highly susceptible to adverse weather conditions such such as droughts, floods, or unseasonal rains, which can severely impact yield and quality.

Rising Labor Costs: Labor is a significant cost component in tea plantations. Increasing minimum wages and labor benefits can squeeze margins.

Regulatory Changes: Changes in labor laws, land use policies, environmental regulations, or export-import policies can affect operations and costs.

Pest and Disease Outbreaks: Vulnerability to agricultural pests and diseases that can damage crops and reduce yield.

Intense Competition: The fragmented nature of the industry leads to intense competition, making it difficult to maintain pricing power.

Management & Ownership

Warren Tea Ltd. is promoted by the Warren Group, which has a long history in the Indian tea industry. The promoter group holds a significant stake, indicating a vested interest in the company's long-term performance. Management generally comprises experienced professionals with deep knowledge of tea cultivation, processing, and sales, given the specialized nature of the business. The ownership structure typically involves the promoter family or group holding the majority share, with the remaining shares held by the public and institutional investors.

Outlook

Warren Tea Ltd. operates in a mature, cyclical, and commodity-driven industry. The company's performance is intrinsically linked to the dynamics of the bulk tea market, particularly the prices realized at auctions and the yield from its Assam estates. While there is a stable underlying demand for tea, the company faces inherent risks from weather variability, volatile tea prices, and rising input costs, especially labor. Its established presence in the quality Assam tea belt offers a degree of resilience and potential for better price realization during periods of strong demand for premium teas. Sustained profitability will depend on its ability to maintain high operational efficiency, manage costs effectively, and navigate the inherent volatility of the tea commodity market.

Warren Tea Share Price

Live · BSE / NSE · Inception: 1977
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Warren Tea Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 0 0 0 0 0 0 0 0 0 0
Other Income 1 0 1 0 2 1 0 0 0 1
Total Income 1 0 1 0 2 1 0 0 0 1
Total Expenditure 1 2 1 1 1 1 1 1 1 1
Operating Profit -0 -2 -0 -0 2 0 -1 -0 -0 -0
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 1 0 0 0 0 0 0 0 -2
Profit Before Tax -0 -1 -0 -0 2 0 -1 -1 -1 -2
Provision for Tax 0 0 0 0 0 1 0 0 0 -0
Profit After Tax -0 -1 -0 -0 2 -0 -1 -1 -1 -2
Adjustments 0 1 -1 -0 1 1 -1 -1 1 1
Profit After Adjustments 0 -0 -1 -1 2 1 -1 -1 1 -1
Adjusted Earnings Per Share 0.1 -0.1 -0.6 -0.5 2 0.6 -1 -1 0.6 -0.5

Warren Tea Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 138 110 119 119 123 106 90 58 0 0 0
Other Income 5 2 1 1 2 2 11 5 3 4 1
Total Income 143 112 120 120 125 108 101 62 3 4 1
Total Expenditure 133 129 124 136 148 101 94 83 4 3 4
Operating Profit 10 -18 -3 -16 -24 7 8 -21 -1 2 -1
Interest 1 2 4 4 5 5 3 2 0 0 0
Depreciation 3 4 4 3 3 2 2 2 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 20 2 47 1 0 -2
Profit Before Tax 6 -24 -11 -24 -32 20 5 23 -0 1 -5
Provision for Tax 2 -7 -3 -8 -8 -12 -2 28 0 1 0
Profit After Tax 5 -16 -8 -16 -24 32 7 -5 -1 1 -5
Adjustments -1 6 -0 0 -0 -2 -1 1 1 1 0
Profit After Adjustments 4 -11 -8 -16 -24 30 6 -4 0 2 -2
Adjusted Earnings Per Share 3.2 -9 -7 -13.2 -20.4 25.5 5.4 -3 0.2 1.5 -1.9

Warren Tea Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 124 109 104 92 72 104 110 92 95 98
Minority's Interest 0 0 0 0 0 0 0 0 0 0
Borrowings 9 17 18 13 26 2 0 0 0 0
Other Non-Current Liabilities 21 16 11 7 6 -12 -23 -2 -2 -1
Total Current Liabilities 32 50 54 80 80 59 51 30 11 9
Total Liabilities 186 191 187 192 184 154 138 120 104 105
Fixed Assets 66 69 69 71 76 51 40 5 6 6
Other Non-Current Assets 56 65 67 71 69 64 70 50 62 72
Total Current Assets 64 57 51 50 38 39 28 65 35 28
Total Assets 186 191 187 192 184 154 138 120 104 105

Warren Tea Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 8 14 0 0 0 0 2 1 17 12
Cash Flow from Operating Activities 3 -17 3 7 -1 -12 -5 -52 0 -9
Cash Flow from Investing Activities -3 -10 -7 -9 -6 51 7 90 -6 -1
Cash Flow from Financing Activities 7 13 4 2 7 -37 -3 -22 -0 -0
Net Cash Inflow / Outflow 6 -14 -0 -0 -0 2 -1 16 -6 -10
Closing Cash & Cash Equivalent 14 0 0 0 0 2 1 17 12 1

Warren Tea Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 3.18 -8.97 -7.01 -13.19 -20.41 25.52 5.4 -3.04 0.24 1.47
CEPS(Rs) 6.62 -10.6 -3.56 -10.42 -17.94 29.21 7.61 -2.85 -0.42 0.8
DPS(Rs) 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 88.19 90.97 87.16 77.11 59.97 87.12 92.16 76.73 79.42 81.99
Core EBITDA Margin(%) 3.98 -17.87 -4.01 -14.58 -20.63 5.11 -4.43 -44.29 0 0
EBIT Margin(%) 4.99 -19.49 -5.91 -16.66 -21.43 23.79 8.79 42.61 0 0
Pre Tax Margin(%) 4.44 -21.61 -9.06 -20.06 -25.77 19.17 5.97 39.29 0 0
PAT Margin (%) 3.31 -14.84 -6.63 -13.43 -19.66 30.62 7.91 -8.6 0 0
Cash Profit Margin (%) 5.71 -11.54 -3.57 -10.51 -17.44 32.96 10.14 -5.9 0 0
ROA(%) 2.46 -8.63 -4.17 -8.41 -12.88 19.23 4.86 -3.83 -0.76 0.61
ROE(%) 4.35 -15.21 -7.41 -16.22 -29.5 36.9 6.63 -4.91 -0.91 0.66
ROCE(%) 5.97 -17.1 -5.17 -14.67 -20.71 20.62 6.27 22.16 -0.24 1.66
Receivable days 96.53 137.52 131.29 105.4 69.73 56.87 55.57 55.46 0 0
Inventory Days 28.57 32.9 26.38 32.71 28.35 22.72 30.24 0 0 0
Payable days -1841.87 7602.44 -6451.13 -2072.6 1581.75 0 568.68 1156.09 0 0
PER(x) 41.19 0 0 0 0 1.79 13.22 0 151.6 30.35
Price/Book(x) 1.49 1.38 1.21 0.82 0.57 0.52 0.78 0.63 0.46 0.54
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.1 1.6 1.34 0.97 0.75 0.66 1.17 0.7 0 0
EV/Core EBITDA(x) 14.93 -9.87 -46.96 -7.06 -3.9 9.38 13.99 -1.93 -36.54 29.86
Net Sales Growth(%) 0 -20.74 8.46 -0.41 3.72 -13.82 -15.28 -35.79 -100 0
EBIT Growth(%) 0 -409.72 67.11 -180.71 -33.45 195.66 -68.71 211.36 -100.93 805.05
PAT Growth(%) 0 -455.26 51.53 -101.72 -51.79 234.21 -78.1 -169.77 82.81 174.99
EPS Growth(%) 0 -381.96 21.8 -88.13 -54.73 225 -78.83 -156.21 107.93 511.55
Debt/Equity(x) 0.1 0.24 0.32 0.43 0.71 0.17 0.18 0 0 0
Current Ratio(x) 2 1.15 0.94 0.63 0.48 0.65 0.55 2.15 3.14 3.14
Quick Ratio(x) 1.66 0.97 0.79 0.47 0.4 0.53 0.4 2.15 3.14 3.14
Interest Cover(x) 9.04 -9.21 -1.88 -4.89 -4.94 5.16 3.12 12.85 -1.46 10.92
Total Debt/Mcap(x) 0.07 0.17 0.26 0.52 1.24 0.32 0.23 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -100% -100%
Operating Profit CAGR -37%
PAT CAGR -48%
Share Price CAGR -16% -3% -6% -10%
ROE Average +1% -2% +8% -3%
ROCE Average +2% +8% +10% 0%

Warren Tea Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 66.02 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 33.98 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 73.7273.7273.7273.7273.7273.7266.0266.0266.0266.02
FII 0000000000
DII 0000000.03000
Public 26.2826.2826.2826.2826.2826.2833.9833.9833.9833.98
Others 0000000000
Total 100100100100100100100100100100

Warren Tea Peer Comparison

Tea/Coffee Edit Columns

Warren Tea Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Warren Tea Pros & Cons

Pros

  • Stock is trading at 0.6 times its book value
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -2% over the last 3 years.
  • Earnings include an other income of Rs. 4 Cr.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp