Williamson Magor & Company Ltd.
Snapshot View

22.50 -1.00 ▼-4.3%

05 August 2021, 03:40:17 P.M.
Volume: 27,971

Overview View Details

Sector Finance Compare with Sector peers
Industry Finance - NBFC Compare with Industry peers
Website http://www.wmtea.com
Financial Indicators
Market Cap 25.75 Cr.
Earnings per share (EPS) 46.51 Trailing Twelve Months Ending 2021-03
Price-Earning Ratio (PE) 0.51 Trailing Twelve Months Ending 2021-03
Industry PE 119.16 Trailing Twelve Months Ending 2021-03
Book Value / Share -198.21 Trailing Twelve Months Ending 2021-03
Price to Book Value -0.12 Calculated using Price: 23.50
Dividend Yield 0.00 Period Ending 2020-03
No. of Shares Subscribed 1.10 Cr. 10,956,360 Shares
FaceValue 10
Company Profile

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.

Delivery View Details

Delivered Qty
Traded Qty

Performance View Details

1 Day
-4.26%
1 Week
+1.81%
1 Month
+10.29%
3 Month
+24.31%
6 Month
-6.83%
1 Year
+26.05%
2 Year
+37.61%
5 Year
-63.56%
7 years 2011-03 2012-03 2016-03 2017-03 2018-03 2019-03 2020-03
Return on Equity (%) -2.49 2.90 -10.95 -11.24 -43.95 -108.10
Return on Capital Employed (%) 4.73 10.65 5.55 9.22 6.40 6.77 -8.46
Return on Assets (%) -1.24 1.38 -3.79 -2.66 -7.15 -3.96 -19.77

Balance Sheet View Details

Particulars 7 years 2011-03 Rs. Cr. 2012-03 Rs. Cr. 2016-03 Rs. Cr. 2017-03 Rs. Cr. 2018-03 Rs. Cr. 2019-03 Rs. Cr. 2020-03 Rs. Cr.
Shh. Funds 248 209 153 139 89 -34 -268
Non Curr. Liab. 42 45 21 264 330 243 296
Curr. Liab. 113 143 389 269 308 557 534
Minority Int.
Equity & Liab. 402 397 562 671 727 765 562
Non Curr. Assets 318 291 335 455 513 357 137
Curr. Assets 84 105 227 216 215 408 425
Misc. Exp. not W/O
Total Assets 402 397 562 671 727 765 562

Profit Loss View Details

Particulars 7 years 2011-03 Rs. Cr. 2012-03 Rs. Cr. 2016-03 Rs. Cr. 2017-03 Rs. Cr. 2018-03 Rs. Cr. 2019-03 Rs. Cr. 2020-03 Rs. Cr.
Net Sales 19 28 33 49 48 49 31
Other Income 2 0 1 15 4 4 57
Total Income 21 28 34 64 51 53 88
Total Expenditure -5 -18 -7 -10 -9 -6 -139
PBIDT 17 10 27 54 42 47 -51
Interest -21 -28 -44 -70 -92 -110 -59
Depreciation 0 0 0 0 0 0 0
Taxation -3 2 34 -22
Exceptional Items 27 -3
PAT -5 6 -18 -16 -50 -30 -131

Cash Flow View Details

Particulars 7 years 2011-03 Rs. Cr. 2012-03 Rs. Cr. 2016-03 Rs. Cr. 2017-03 Rs. Cr. 2018-03 Rs. Cr. 2019-03 Rs. Cr. 2020-03 Rs. Cr.
Cash Fr. Operatn. -13 -36 -135 2 -54 -198 -7
Cash Fr. Inv. 0 -2 -48 -121 -28 -5 0
Cash Fr. Finan. 19 20 182 122 79 198 10
Net Change 6 -19 -1 3 -3 -5 3
Cash & Cash Eqvt 20 1 2 6 2 -3 0

Shareholding Pattern View Details

9 Qtrs 2019-06 (%) 2019-09 (%) 2019-12 (%) 2020-03 (%) 2020-06 (%) 2020-09 (%) 2020-12 (%) 2021-03 (%) 2021-06 (%)
Promoter 62.01 62.01 62.01 62.01 62.01 62.01 62.01 62.01 62.01
Public 37.99 37.99 37.99 37.99 37.99 37.99 37.99 37.99 37.99
Depository Receipts 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Promoter Holding Pledge (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Announcements View Details

Thu, 22 Jul 2021
Related Party Transactions
Williamson Magor & Company Limited has informed the Exchange about related Party Transactions for the H.Y.E. 31.03.2021
Fri, 16 Jul 2021
Certificate under SEBI (Depositories and Participants) Regulations, 2018
Williamson Magor & Company Limited has informed the Exchange about Certificate under SEBI (Depositories and Participants) Regulations, 2018
Tue, 06 Jul 2021
Clarification - Financial Results
The Exchange has sought clarification from Williamson Magor & Company Limited for the quarter ended 31-Mar-2021 with respect to Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015. On basis of above the Company is required to clarify the following: -1. The company has not submitted the Statement of Modified Opinion or in case of unmodified opinion(s), a declaration to that effect to the Stock Exchange. The response of the Company is awaited.

Technical Scans View Details

Wed, 04 Aug 2021
High Delivery Percentage High Delivery Percentage
Higher Delivery Quantity Higher Delivery Quantity
Higher Delivery Quantity and Percentage Higher Delivery Quantity and Percentage
Higher Trade Quantity Higher Trade Quantity
Higher Trade and Delivery Quantity Higher Trade and Delivery Quantity

Related Stocks View Details

Stock Name Market Cap(Rs. Cr.) LTP Chg %
Housing Development Finance Corporation Ltd. 483,228.60 2,660.80 -0.6%
Bajaj Finance Ltd. 383,834.70 6,248.00 -1.8%
Bajaj Finserv Ltd. 225,771.47 13,994.15 -1.4%
HDFC Life Insurance Co Ltd. 136,555.13 669.00 -0.9%
SBI Life Insurance Company Ltd. 113,541.51 1,140.00 +0.3%
SBI Cards And Payment Services Ltd. 97,317.58 1,031.45 -0.3%
ICICI Prudential Life Insurance Company Ltd. 96,220.68 650.80 -2.7%
Stock Name Statement TTM Ending Price Earning Ratio(TTM) LTP Chg %
Housing Development Finance Corporation Ltd. Consolidated 2021-06 23.96 2,660.80 -0.6%
Bajaj Finance Ltd. Consolidated 2021-06 86.06 6,248.00 -1.8%
Bajaj Finserv Ltd. Consolidated 2021-06 55.23 13,994.15 -1.4%
HDFC Life Insurance Co Ltd. Consolidated 2021-06 115.74 669.00 -0.9%
SBI Life Insurance Company Ltd. Standalone 2021-06 88.15 1,140.00 +0.3%
SBI Cards And Payment Services Ltd. Standalone 2021-06 108.63 1,031.45 -0.3%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2021-06 198.81 650.80 -2.7%
Stock Name Statement TTM Ending Price To Book Value(TTM) LTP Chg %
Housing Development Finance Corporation Ltd. Consolidated 2021-06 3.05 2,660.80 -0.6%
Bajaj Finance Ltd. Consolidated 2021-06 10.20 6,248.00 -1.8%
Bajaj Finserv Ltd. Consolidated 2021-06 6.06 13,994.15 -1.4%
HDFC Life Insurance Co Ltd. Consolidated 2021-06 59.59 669.00 -0.9%
SBI Life Insurance Company Ltd. Standalone 2021-06 10.73 1,140.00 +0.3%
SBI Cards And Payment Services Ltd. Standalone 2021-06 14.71 1,031.45 -0.3%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2021-06 11.38 650.80 -2.7%
Stock Name Statement Year Ending Debt Equity Ratio LTP Chg %
Housing Development Finance Corporation Ltd. Consolidated 2021-03 2.88 2,660.80 -0.6%
Bajaj Finance Ltd. Consolidated 2021-03 3.60 6,248.00 -1.8%
Bajaj Finserv Ltd. Consolidated 2021-03 3.57 13,994.15 -1.4%
HDFC Life Insurance Co Ltd. Consolidated 2021-03 0.07 669.00 -0.9%
SBI Life Insurance Company Ltd. Standalone 2020-03 0.00 1,140.00 +0.3%
SBI Cards And Payment Services Ltd. Standalone 2020-03 3.26 1,031.45 -0.3%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2021-03 0.14 650.80 -2.7%
Stock Name Statement Year Ending Return On Equity(%) LTP Chg %
Housing Development Finance Corporation Ltd. Consolidated 2021-03 9.67 2,660.80 -0.6%
Bajaj Finance Ltd. Consolidated 2021-03 12.86 6,248.00 -1.8%
Bajaj Finserv Ltd. Consolidated 2021-03 21.95 13,994.15 -1.4%
HDFC Life Insurance Co Ltd. Consolidated 2021-03 17.65 669.00 -0.9%
SBI Life Insurance Company Ltd. Standalone 2020-03 17.40 1,140.00 +0.3%
SBI Cards And Payment Services Ltd. Standalone 2020-03 28.24 1,031.45 -0.3%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2021-03 11.97 650.80 -2.7%
Stock Name Statement Year Ending Return On Capital Employed(%) LTP Chg %
Housing Development Finance Corporation Ltd. Consolidated 2021-03 8.05 2,660.80 -0.6%
Bajaj Finance Ltd. Consolidated 2021-03 9.38 6,248.00 -1.8%
Bajaj Finserv Ltd. Consolidated 2021-03 11.90 13,994.15 -1.4%
HDFC Life Insurance Co Ltd. Consolidated 2021-03 16.90 669.00 -0.9%
SBI Life Insurance Company Ltd. Standalone 2020-03 17.30 1,140.00 +0.3%
SBI Cards And Payment Services Ltd. Standalone 2020-03 15.21 1,031.45 -0.3%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2021-03 12.54 650.80 -2.7%
Stock Name Statement Year Ending Net Sales(Rs. Cr.) LTP Chg %
Housing Development Finance Corporation Ltd. Consolidated 2021-03 139,039.23 2,660.80 -0.6%
Bajaj Finance Ltd. Consolidated 2021-03 26,689.57 6,248.00 -1.8%
Bajaj Finserv Ltd. Consolidated 2021-03 60,591.20 13,994.15 -1.4%
HDFC Life Insurance Co Ltd. Consolidated 2021-03 669.00 -0.9%
SBI Life Insurance Company Ltd. Standalone 2020-03 1,140.00 +0.3%
SBI Cards And Payment Services Ltd. Standalone 2020-03 9,276.40 1,031.45 -0.3%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2021-03 650.80 -2.7%
Stock Name Statement Year Ending Profit After Tax(Rs. Cr.) LTP Chg %
Housing Development Finance Corporation Ltd. Consolidated 2021-03 13,566.08 2,660.80 -0.6%
Bajaj Finance Ltd. Consolidated 2021-03 4,419.82 6,248.00 -1.8%
Bajaj Finserv Ltd. Consolidated 2021-03 7,367.56 13,994.15 -1.4%
HDFC Life Insurance Co Ltd. Consolidated 2021-03 1,360.87 669.00 -0.9%
SBI Life Insurance Company Ltd. Standalone 2020-03 1,422.18 1,140.00 +0.3%
SBI Cards And Payment Services Ltd. Standalone 2020-03 1,244.82 1,031.45 -0.3%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2021-03 956.16 650.80 -2.7%