James Warren Tea Ltd

538564

Summary

Fair Value Assessment
Overvalued (24% Premium)
Fair ValueQ284.15UncertaintyHigh
Close Price354.15Jul 25, 2025
Market Closed
354.15
Price Down by 11.90 | 3.25 %

Financial Statements

Financials lists the Income Statement, Balance Sheet and Cash Flow statements (annual and quaterly) reported.
Name INR in Million except per share data
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
Gross Profit
Operating Income/Expenses
Total Operating Profit/Loss
Non-Operating Income/Expense, Total
Pretax Income
Provision for Income Tax
Net Income before Extraordinary Items and Discontinued Operations
Net Income after Extraordinary Items and Discontinued Operations
Net Income after Non-Controlling/Minority Interests
Net Income Available to Common Stockholders
Diluted Net Income Available to Common Stockholders
Income Statement Supplemental Section
Earnings from Equity Interest
Basic Weighted Average Shares Outstanding
Diluted Weighted Average Shares Outstanding
1,382.66
1,198.83
1,026.33
1,299.55
1,270.21
1,166.68
994.56
1,184.74
1,011.43
1,660.19
1,660.19
-1,301.33
-1,122.87
-1,112.66
-1,283.54
-1,242.26
-1,058.50
-953.12
-1,199.72
-1,157.49
-1,372.35
-1,372.35
81.34
75.96
-86.33
16.02
27.95
108.18
41.44
-14.98
-146.06
287.84
287.84
213.55
13.43
51.52
40.42
14.63
198.38
52.58
114.72
161.24
752.04
752.04
294.89
89.38
-34.81
56.44
42.58
306.57
94.01
99.74
15.19
1,039.89
1,039.89
-21.03
-28.65
9.490
-16.12
-12.49
-16.97
-11.49
-4.880
3.650
-25.93
-25.93
273.86
60.74
-25.49
40.08
29.69
289.60
82.52
94.86
18.84
1,013.96
1,013.96
273.86
60.74
-25.49
40.08
29.69
289.60
82.52
94.86
18.84
1,013.96
1,013.96
273.86
60.74
-25.49
40.08
29.69
289.60
82.52
94.86
18.84
1,013.96
1,013.96
273.86
60.74
-25.49
40.08
29.69
289.60
82.52
94.86
18.84
1,013.96
1,013.96
273.86
60.74
-25.49
40.08
29.69
289.60
82.52
94.86
18.84
1,013.96
1,013.96
-0.170
-0.240
-0.400
12
12
11.90
9.300
7.610
6.380
5.230
4.400
3.700
3.700
3.700
12
12
11.90
9.300
7.610
6.380
5.230
4.400
3.700
3.700
3.700
View 10-K Form
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Name INR in Million except per share data
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
Gross Profit 1,382.66 1,198.83 1,026.33 1,299.55 1,270.21 1,166.68 994.56 1,184.74 1,011.43 1,660.19 1,660.19
Operating Income/Expenses -1,301.33 -1,122.87 -1,112.66 -1,283.54 -1,242.26 -1,058.50 -953.12 -1,199.72 -1,157.49 -1,372.35 -1,372.35
Total Operating Profit/Loss 81.34 75.96 -86.33 16.02 27.95 108.18 41.44 -14.98 -146.06 287.84 287.84
Non-Operating Income/Expense, Total 213.55 13.43 51.52 40.42 14.63 198.38 52.58 114.72 161.24 752.04 752.04
Pretax Income 294.89 89.38 -34.81 56.44 42.58 306.57 94.01 99.74 15.19 1,039.89 1,039.89
Provision for Income Tax -21.03 -28.65 9.490 -16.12 -12.49 -16.97 -11.49 -4.880 3.650 -25.93 -25.93
Net Income before Extraordinary Items and Discontinued Operations 273.86 60.74 -25.49 40.08 29.69 289.60 82.52 94.86 18.84 1,013.96 1,013.96
Net Income after Extraordinary Items and Discontinued Operations 273.86 60.74 -25.49 40.08 29.69 289.60 82.52 94.86 18.84 1,013.96 1,013.96
Net Income after Non-Controlling/Minority Interests 273.86 60.74 -25.49 40.08 29.69 289.60 82.52 94.86 18.84 1,013.96 1,013.96
Net Income Available to Common Stockholders 273.86 60.74 -25.49 40.08 29.69 289.60 82.52 94.86 18.84 1,013.96 1,013.96
Diluted Net Income Available to Common Stockholders 273.86 60.74 -25.49 40.08 29.69 289.60 82.52 94.86 18.84 1,013.96 1,013.96
Income Statement Supplemental Section
Earnings from Equity Interest -0.170 -0.240 -0.400
Basic Weighted Average Shares Outstanding 12 12 11.90 9.300 7.610 6.380 5.230 4.400 3.700 3.700 3.700
Diluted Weighted Average Shares Outstanding 12 12 11.90 9.300 7.610 6.380 5.230 4.400 3.700 3.700 3.700

© Copyright 2025 Morningstar, Inc. All rights reserved.
Terms of Use    Privacy Policy
© Copyright 2025 Morningstar, Inc. All rights reserved. Please read our Terms of Use above. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.
As of December 1st, 2023, the ESG-related information, methodologies, tools, ratings, data and opinions contained or reflected herein are not directed to or intended for use or distribution to India-based clients or users and their distribution to Indian resident individuals or entities is not permitted, and Morningstar/Sustainalytics accepts no responsibility or liability whatsoever for the actions of third parties in this respect.
Company: Morningstar India Private Limited; Regd. Office: 9th floor, Platinum Technopark, Plot No. 17/18, Sector 30A, Vashi, Navi Mumbai – 400705, Maharashtra, India; CIN: U72300MH2004PTC245103; Telephone No.: +91-22-61217100; Fax No.: +91-22-61217200; Contact: Morningstar India Help Desk (e-mail: helpdesk.in@morningstar.com) in case of queries or grievances.
Top