The United Nilgiri Tea Estates Company Ltd (UNITEDTEA) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: UNITEDTEA | Tea/Coffee | Small Cap

BSE Share Price
Not Listed

The United Nilgiri Tea Estates Company Ltd (UNITEDTEA) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: UNITEDTEA | Tea/Coffee | Small Cap

DeciZen - make an informed investing decision on The United Nilgiri

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

The United Nilgiri Tea Estates Company stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
10.44
Market Cap:
222.4 Cr.
52-wk low:
0
52-wk high:
0

Is The United Nilgiri Tea Estates Company Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of The United Nilgiri: 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 end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

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

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 21.4%14.5%14.1%13.3%9.5%9.5%7.6%8.3%10.5%10.1%-
Value Creation
Index
0.50.00.0-0.1-0.3-0.3-0.5-0.4-0.3-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 56.754.561.765.762.866.375.783.78489.885
Sales YoY Gr.--3.9%13.2%6.6%-4.4%5.6%14.1%10.6%0.4%6.9%-
Adj EPS 20.118.420.625.720.524.620.523.332.236.942.6
YoY Gr.--8.4%11.4%25.2%-20.5%20.1%-16.8%14%38.3%14.3%-
BVPS (₹) 135.4203.2233.3278.9309.2331.3350.8374.5408.7441.3465
Adj Net
Profit
10.19.210.312.910.212.310.211.716.118.421
Cash Flow from Ops. 11.49.56.310.58.38.85.515.17.821.2-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 5.3%7.4%5.9%6.9%
Adj EPS 7%12.5%21.7%14.3%
BVPS14%7.4%8%8%
Share Price - 6.5% 15.4% -7.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
15.910.99.410.177.766.48.28.79.4
Op. Profit
Mgn %
25.123.32121.420.416.414.716.519.717.121.3
Net Profit
Mgn %
17.816.916.719.616.318.513.513.919.220.525
Debt to
Equity
00000000000
Working Cap
Days
8584122184259266222194207221120
Cash Conv.
Cycle
28334349596665555952106

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - The United Nilgiri Tea Estates Company Ltd.

Standalone Consolidated
TTM EPS (₹) 42.6 23.6
TTM Sales (₹ Cr.) 85.1 61.7
BVPS (₹.) 465 232.5
Reserves (₹ Cr.) 227 111
P/BV 0.96 1.91
PE 10.44 18.86
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 222
Equity (₹ Cr.) 5
Face Value (₹) 10
Industry PE 57.2

Management X-Ray of The United Nilgiri:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of The United Nilgiri - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of The United Nilgiri

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales57546266636676848490
Operating Expenses 42424952505665706874
Manufacturing Costs108911121314141616
Material Costs9111214121517211822
Employee Cost 15151818192023242523
Other Costs 8899771111914
Operating Profit 14131314131111141615
Operating Profit Margin (%) 25.1%23.1%21.0%21.4%20.3%16.3%14.7%16.4%19.6%17.1%
Other Income 2254485589
Interest 0000000000
Depreciation 3333343443
Exceptional Items 0002000000
Profit Before Tax 14121517141513152021
Tax 3333333343
Profit After Tax 1091214111210121619
PAT Margin (%) 18.0%16.8%19.7%21.9%17.1%18.5%13.6%14.5%19.1%20.6%
Adjusted EPS (₹)20.518.324.328.821.424.520.624.332.137.1
Dividend Payout Ratio (%)13%15%11%9%8%11%18%11%8%8%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 68102117139154166175187204221
Share Capital 5555555555
Reserves 6397112134149161170182199216
Minority Interest0000000000
Debt0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Trade Payables3111233221
Others Liabilities 862225283234313538
Total Liabilities 79108140165184200212220241260

Fixed Assets

Gross Block55212425333538414448
Accumulated Depreciation17133579111416
Net Fixed Assets 38202121282728303032
CWIP 0001112321
Investments 459818991102107127134151
Inventories345671010774
Trade Receivables62547585137
Cash Equivalents 23198181110116710
Others Assets 652025394546414855
Total Assets 79108140165184200212220241260

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 11961189515821
PBT 14121517141513152021
Adjustment 10-2-3-1-4-2-1-4-6
Changes in Working Capital 00-3-1-20-23-68
Tax Paid -3-3-3-3-3-2-3-2-3-3
Cash Flow From Investing Activity -10-7-6-10-4-9-3-13-4-19
Capex -2-3-3-3-9-4-4-4-2-4
Net Investments -2-11-154-9-8-1-16-3-14
Others -6712-11133261-2
Cash Flow From Financing Activity -2-2-2-2-2-1-1-1-2-1
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -0000000000
Interest Paid -0000000000
Dividend Paid -1-1-1-1-1-1-1-1-2-1
Others -0-0-0-0-000000
Net Cash Flow -11-2-13-21021

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)16.1410.8311.1411.237.297.656.046.698.28.72
ROCE (%)21.414.514.113.349.489.497.628.2910.4610.08
Asset Turnover Ratio0.770.590.50.430.360.350.370.390.360.36
PAT to CFO Conversion(x)1.110.50.790.730.750.51.250.51.11
Working Capital Days
Receivable Days33252227343332304040
Inventory Days19242731384748363021
Payable Days109662734505353373728

The United Nilgiri Tea Estates Company Ltd Stock News

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 ₹222.4.
The latest P/E ratio of The United Nilgiri as of 31-Dec-1969 is 10.44.
The latest P/B ratio of The United Nilgiri as of 31-Dec-1969 is 0.96.
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 ₹85.14 ( Cr.) .

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

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×