James Warren Tea Limited — Peer Comparison

How the peer fair value is calculated and which companies were used as benchmarks.

Peer selection

Peers are selected from the same Fast Moving Consumer Goods industry. 8 companies were matched as valid comparables.

Same-industry peers share similar business models, cost structures, and growth prospects — making them the most appropriate benchmarks for valuation multiples.

Peer comparison table

Fast Moving Consumer Goods · 8 peers · sector medians shown

Better than medianWorse than median

Company	Mkt Cap	P/E	P/B	EV/EBITDA	ROE	Net Margin	Rev CAGR 3y
James Warren Tea Limited JAMESWARREN · you	₹113 Cr	12.5×	0.7×	—	5.7%	0.5%	—
Sector median	—	13.4×	1.5×	7.4×	12.4%	1.1%	17.2%
Gulshan Polyols Limited GULPOLY	₹1,085 Cr	11.1×	1.6×	5.0×	14.9%	4.6%	25.1%
HMA Agro Industries Limited HMAAGRO	₹1,050 Cr	6.7×	1.2×	5.1×	17.5%	2.4%	29.2%
Uttam Sugar Mills Limited UTTAMSUGAR	₹1,010 Cr	12.1×	1.5×	—	12.4%	0.0%	—
Dwarikesh Sugar Industries Limited DWARKESH	₹977 Cr	25.7×	1.0×	14.5×	3.7%	2.2%	-12.6%
IFB Agro Industries Ltd IFBAGRO	₹961 Cr	14.9×	1.7×	—	11.3%	0.0%	—
Vadilal Enterprises Ltd. VADILENT	₹894 Cr	65.5×	17.7×	—	27.0%	0.0%	—
REGAAL RESOURCES LIMITED REGAAL	₹889 Cr	14.8×	—	—	—	0.1%	—
Magadh Sugar & Energy Limited MAGADSUGAR	₹824 Cr	12.1×	0.9×	9.8×	7.2%	5.1%	9.3%

Peer comparison verdict

James is fairly valued relative to sector peers — trading near the sector median on key multiples (P/E ~13.4×, EV/EBITDA ~7.4×). Focus on execution quality and earnings trajectory from here.

How the peer fair value is calculated

Three valuation methods are weighted by sector. Each gives a fair value based on how sector peers are currently priced.

Method breakdown

40% weight · 8 peers

Sector median PE13.4×

Fair value via PE₹277

20% weight · 7 peers

Sector median PB1.5×

Fair value via PB₹549

EV/EBITDA

40% weight · 4 peers

Sector median EV/EBITDA7.4×

Fair value via EV/EBITDA—

Blended peer fair value₹368

Why median? Why these weights?

Median over mean: The sector median is used instead of the average because valuation multiples have extreme outliers — one high-growth company at 200× P/E would dramatically skew a mean. The median gives the middle value in the peer set, which better represents typical pricing.

Sector-specific weights: The weight given to each method reflects what matters most in this sector. For banks, P/B dominates because their value is tied to book assets. For IT companies, P/E carries the most weight because earnings quality matters more than asset base. For capital-intensive businesses, EV/EBITDA accounts for varying debt levels across peers and removes financing structure bias.

Limitations of peer comparison

Peer comparison assumes comparable companies are truly comparable — which is never perfectly true. Sector classifications can be imperfect: a conglomerate classified as "IT" may also have significant manufacturing revenue. Small peer counts (below 5) reduce confidence, as a single outlier can skew the sector median. When the entire sector is broadly expensive, peer comparison will show even an expensive stock as "fairly valued" relative to its peers.

The peer fair value shown is an algorithmic estimate based on publicly available financial data. It is not investment advice or a recommendation to buy, sell, or hold any security. Please consult a SEBI-registered investment adviser before making any investment decision.