Key Metrics 
Check Before You Invest 
10 Yrs X-Ray 
Profit & Loss 
Valuation 
Analyst Note 
Balance Sheet 
Cash Flow 
Financial Ratio 
Qtr. Results 
News 
About
The United Nilgiri Tea Estates Company Ltd (UNITEDTEA)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: UNITEDTEA Tea/Coffee | Small Cap | The United Nilgiri Share Price
BSE Share Price
Not Listed
Not Listed
The United Nilgiri Tea Estates Company Ltd (UNITEDTEA)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: UNITEDTEA Tea/Coffee | Small Cap | The United Nilgiri Share Price
BSE Share Price
Not Listed
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹235 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹43.9
TTM Sales
₹83.4 Cr.
Book Value per Share
₹482.9
P/E Ratio
10.70
Lower than its 5-year historical median
Industry PE
61.7
Price to Book (P/B)
0.97
In line with its 5-year historical median
Price to Sales (P/S)
2.82
Higher than its 5-year historical median
EV/EBITDA
7.71
Lower than its 5-year historical median
Dividend Yield
INF%
Profitability Efficiency
Return on Equity (ROE)
9.50%
Outperforms industry median
Return on Capital Employed (ROCE)
11.28%
Outperforms industry median
Return on Assets (ROA)
8.04%
Operating Profit Margin
23.8%
Net Profit Margin
26.33%
Gross Profit Margin
35.3%
Growth Momentum
1-yr vs 3-yr growth
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-7.18%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
29.04%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
18.53%
Asset Quality
Promoter Holding
49.86%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹236 Cr.
Equity
₹5 Cr.
Face Value
₹10
All Time Low / High
- / -
Check Before You Invest
Quality
Locked
Login to view analysis.
Valuation
Locked
Login to view analysis.
Price Trend
Locked
Login to view analysis.
Is The United Nilgiri Tea Estates Company Ltd a good quality company?
The United Nilgiri Tea Estates Company Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.
This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.
We have analysed the performance of the company on the following:
-
How has it performed on generating Profits?
By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.
-
How efficiently has it utilized Capital?
By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.
-
How is it managing its Debt?
By checking its Debt to Equity and Cash Flow from Operations.
How does The United Nilgiri Tea Estates Company Ltd performance compare with that of its Peers?
Revenue growth of The United Nilgiri Tea Estates Company Ltd vs industry peers?
The United Nilgiri Tea Estates Company Ltd revenue CAGR is 4.68%, compared to the industry median CAGR of 2.99%, indicating faster growth and gaining its market share.
Promoter shareholding and pledge status of The United Nilgiri Tea Estates Company Ltd?
Promoters hold 49.86% of the The United Nilgiri Tea Estates Company Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Stock return of The United Nilgiri Tea Estates Company Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of 0.73% based on the current price.
10 Year X-Ray : Login to view analysis.
Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year endData adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
What is a Financial Track Record? How to read this chart in order to understand the data present here?
Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
The United Nilgiri Tea Estates Company Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good
Value Creation ⓘ
| Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 14.5% | 14.1% | 13.3% | 9.5% | 9.5% | 7.6% | 8.3% | 10.5% | 10.1% | 11.3% | - |
| Value Creation Index ⓘ | 0.0 | 0.0 | -0.1 | -0.3 | -0.3 | -0.5 | -0.4 | -0.3 | -0.3 | -0.2 | - |
Growth Parameters ⓘ |
|||||||||||
| Sales ⓘ | 54.5 | 61.7 | 65.7 | 62.8 | 66.3 | 75.7 | 83.7 | 84 | 89.8 | 83.4 | 83 |
| Sales YoY Gr. | - | 13.2% | 6.6% | -4.4% | 5.6% | 14.1% | 10.6% | 0.4% | 6.9% | -7.2% | - |
| Adj EPS ⓘ | 18.4 | 20.6 | 25.7 | 20.5 | 24.6 | 20.5 | 23.3 | 32.2 | 36.9 | 42.9 | 43.9 |
| YoY Gr. | - | 11.4% | 25.2% | -20.5% | 20.1% | -16.8% | 14% | 38.3% | 14.3% | 16.4% | - |
| BVPS (₹) ⓘ | 203.2 | 233.3 | 278.9 | 309.2 | 331.3 | 350.8 | 374.5 | 408.7 | 441.3 | 482.9 | 482.9 |
| Adj Net Profit ⓘ | 9.2 | 10.3 | 12.9 | 10.2 | 12.3 | 10.2 | 11.7 | 16.1 | 18.4 | 21.4 | 22 |
| Cash Flow from Ops. ⓘ | 9.5 | 6.3 | 10.5 | 8.3 | 8.8 | 5.5 | 15.1 | 7.8 | 21.2 | 12.9 | - |
| Debt/CF from Ops. ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
CAGR ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 4.8% | 4.7% | -0.1% | -7.2% | ||||
| Adj EPS ⓘ | 9.8% | 11.8% | 22.5% | 16.4% | ||||
| BVPSⓘ | 10.1% | 7.8% | 8.9% | 9.4% | ||||
| Share Price | - | 0.7% | 16.6% | 1.4% | ||||
Key Financial Parameters ⓘ
| Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 10.9 | 9.4 | 10.1 | 7 | 7.7 | 6 | 6.4 | 8.2 | 8.7 | 9.3 | 9.1 |
| Op. Profit Mgn % ⓘ | 23.3 | 21 | 21.4 | 20.4 | 16.4 | 14.7 | 16.5 | 19.7 | 17.1 | 23.8 | 23.8 |
| Net Profit Mgn % ⓘ | 16.9 | 16.7 | 19.6 | 16.3 | 18.5 | 13.5 | 13.9 | 19.2 | 20.5 | 25.7 | 26.4 |
| Debt to Equity ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Working Cap Days ⓘ | 84 | 122 | 184 | 259 | 266 | 222 | 194 | 207 | 221 | 259 | 145 |
| Cash Conv. Cycle ⓘ | 33 | 43 | 49 | 59 | 66 | 65 | 55 | 59 | 52 | 41 | 129 |
Profit And Loss
(All Figures are in Crores.)| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 54 | 62 | 66 | 63 | 66 | 76 | 84 | 84 | 90 | 83 |
| Operating Expenses ⓘ + | 42 | 49 | 52 | 50 | 56 | 65 | 70 | 68 | 74 | 64 |
| Operating Profit ⓘ | 13 | 13 | 14 | 13 | 11 | 11 | 14 | 16 | 15 | 20 |
| Operating Profit Margin (%) | 23.1% | 21.0% | 21.4% | 20.3% | 16.3% | 14.7% | 16.4% | 19.6% | 17.1% | 23.8% |
| Other Income ⓘ + | 2 | 5 | 4 | 4 | 8 | 5 | 5 | 8 | 9 | 10 |
| Interest ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation ⓘ | 3 | 3 | 3 | 3 | 4 | 3 | 4 | 4 | 3 | 3 |
| Profit Before Tax ⓘ | 12 | 15 | 17 | 14 | 15 | 13 | 15 | 20 | 21 | 26 |
| Tax ⓘ | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 4 |
| Profit After Tax | 9 | 12 | 14 | 11 | 12 | 10 | 12 | 16 | 19 | 22 |
| PAT Margin (%) | 16.8% | 19.7% | 21.9% | 17.1% | 18.5% | 13.6% | 14.5% | 19.1% | 20.6% | 26.3% |
| Adjusted EPS (₹) | 18.3 | 24.3 | 28.8 | 21.4 | 24.5 | 20.6 | 24.3 | 32.1 | 37.1 | 43.9 |
| Dividend Payout Ratio (%) | 14.70% | 11.10% | 9.40% | 7.90% | 11% | 18% | 11.10% | 8.40% | 8.10% | 7.30% |
Valuation of The United Nilgiri - Standalone
Analyst's Notes
No data found!
Balance Sheet
(All Figures are in Crores.)| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | |||||||||||
| Shareholders Fund + | 102 | 117 | 139 | 154 | 166 | 175 | 187 | 204 | 221 | 241 | |
| Debt + | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Trade Payables | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 2 | 1 | 2 | |
| Others Liabilities ⓘ | 6 | 22 | 25 | 28 | 32 | 34 | 31 | 35 | 38 | 43 | |
| Total Liabilities ⓘ | 108 | 140 | 165 | 184 | 200 | 212 | 220 | 241 | 260 | 286 | |
Fixed Assets | |||||||||||
| Net Fixed Assets ⓘ + | 20 | 21 | 21 | 28 | 27 | 28 | 30 | 30 | 32 | 34 | |
| CWIP ⓘ | 0 | 0 | 1 | 1 | 1 | 2 | 3 | 2 | 1 | 1 | |
| Investments ⓘ | 59 | 81 | 89 | 91 | 102 | 107 | 127 | 134 | 151 | 169 | |
| Inventories | 4 | 5 | 6 | 7 | 10 | 10 | 7 | 7 | 4 | 5 | |
| Trade Receivables | 2 | 5 | 4 | 7 | 5 | 8 | 5 | 13 | 7 | 7 | |
| Cash Equivalents | 19 | 8 | 18 | 11 | 10 | 11 | 6 | 7 | 10 | 7 | |
| Others Assets ⓘ | 5 | 20 | 25 | 39 | 45 | 46 | 41 | 48 | 55 | 63 | |
| Total Assets ⓘ | 108 | 140 | 165 | 184 | 200 | 212 | 220 | 241 | 260 | 286 | |
Cash Flow
(All Figures are in Crores.)| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ + | 9 | 6 | 11 | 8 | 9 | 5 | 15 | 8 | 21 | 13 |
| Cash Flow From Investing Activity ⓘ + | -7 | -6 | -10 | -4 | -9 | -3 | -13 | -4 | -19 | -12 |
| Cash Flow From Financing Activity ⓘ + | -2 | -2 | -2 | -2 | -1 | -1 | -1 | -2 | -1 | -1 |
| Net Cash Flow ⓘ | 1 | -2 | -1 | 3 | -2 | 1 | 0 | 2 | 1 | -1 |
Financial Ratio
| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 10.83 | 11.14 | 11.23 | 7.29 | 7.65 | 6.04 | 6.69 | 8.2 | 8.72 | 9.5 |
| ROCE (%) | 14.5 | 14.1 | 13.34 | 9.48 | 9.49 | 7.62 | 8.29 | 10.46 | 10.08 | 11.28 |
| Asset Turnover Ratio | 0.59 | 0.5 | 0.43 | 0.36 | 0.35 | 0.37 | 0.39 | 0.36 | 0.36 | 0.31 |
| PAT to CFO Conversion(x) | 1 | 0.5 | 0.79 | 0.73 | 0.75 | 0.5 | 1.25 | 0.5 | 1.11 | 0.59 |
| Working Capital Days | ||||||||||
| Receivable Days | 25.10 | 21.80 | 27.20 | 33.80 | 33.20 | 31.60 | 29.80 | 39.70 | 40.10 | 31.30 |
| Inventory Days | 23.90 | 27.40 | 31.20 | 37.60 | 46.90 | 48.30 | 36.40 | 29.60 | 20.80 | 18 |
| Payable Days | 66.10 | 26.60 | 34.10 | 50 | 53.10 | 53.20 | 37.20 | 36.70 | 28.10 | 38 |
Management X-Ray
Shareholding Pattern
Promoter's Holding & Share Pledging
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
* Pledged shares as % of Promoter's holding (%)
Top 5 Mutual Funds Holding
Last Visited Stocks
Announcements
The United Nilgiri Tea Estates Company Ltd FAQs
The current trading price of The United Nilgiri on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of The United Nilgiri stood at ₹234.7 Cr
The latest P/E ratio of The United Nilgiri as of 31-Dec-1969 is 10.70.
The latest P/B ratio of The United Nilgiri as of 31-Dec-1969 is 0.97.
The 52-week high of The United Nilgiri is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of The United Nilgiri is ₹83.35 ( Cr.) .
Past 10 year's financial track record analysis by Moneyworks4me indicates that The United Nilgiri Tea Estates Company Ltd is a average quality company.
The key valuation ratios of The United Nilgiri Tea Estates Company Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of The United Nilgiri Tea Estates Company Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
About The United Nilgiri Tea Estates Company Ltd
The United Nilgiri Tea Estates Company Limited is a public company incorporated under the provisions of the Companies Act; its shares are listed on National Stock Exchange of India Limited.
Business area of the company
The Company is primarily engaged in growing and manufacture of Tea besides Letting-out of property. The Company’s teas are sold both in domestic and international markets.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
