Is The United Nilgiri Tea Estates Company a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that The United Nilgiri Tea Estates Company Ltd is a average quality company .

Is The United Nilgiri Tea Estates Company undervalued or overvalued?

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 Somewhat overvalued zone .

What is The United Nilgiri Tea Estates Company share price return in the past 10 years?

Data is not available for this company

Is The United Nilgiri Tea Estates Company a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of The United Nilgiri Tea Estates Company Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

What is the P/E ratio of The United Nilgiri Tea Estates Company?

The latest standalone P/E ratio of The United Nilgiri Tea Estates Company as of 01-Jan-1970 is 11.00.

What is the P/B ratio of The United Nilgiri Tea Estates Company?

The latest standalone P/B ratio of The United Nilgiri Tea Estates Company as of 01-Jan-1970 is 0.87.

What is the 52-week high and low of The United Nilgiri Tea Estates Company?

The 52-week high of The United Nilgiri Tea Estates Company is Rs. 0.00 and the 52-week low is Rs. 0.00.

The United Nilgiri Tea Estates Company Ltd - Stock Valuation and Financial Performance

Name: The United Nilgiri Tea Estates Company
Brand: The United Nilgiri Tea Estates Company

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

Place order

BSE Share Price
Not Listed

10 Year X-Ray of The United Nilgiri:

Analysis of Financial Track Record

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

Standalone Basis ^P Consolidated Basis

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

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
ROCE % ⓘ	17.2%	15.8%	15.9%	10.9%	9.5%	10.1%	7%	7.7%	6%	6.5%	-
Value Creation Index ⓘ	0.2	0.1	0.1	-0.2	-0.3	-0.3	-0.5	-0.5	-0.6	-0.5	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	49.1	50.6	56.7	54.5	61.7	65.7	62.8	66.3	75.7	83.7	76
Sales YoY Gr.	-	3.1%	11.9%	-3.9%	13.2%	6.6%	-4.4%	5.6%	14.1%	10.6%	-
Adj EPS ⓘ	17	17.7	20.1	18.4	20.6	25.7	20.5	24.6	20.5	23.3	31.7
YoY Gr.	-	4%	14.1%	-8.4%	11.4%	25.2%	-20.5%	20.1%	-16.8%	14%	-
BVPS (₹) ⓘ	104.6	118.2	135.4	203.2	233.3	278.9	309.2	331.3	350.8	374.5	400.5
Adj Net Profit ⓘ	8.5	8.8	10.1	9.2	10.3	12.9	10.2	12.3	10.2	11.7	16
Cash Flow from Ops. ⓘ	8.9	8.4	11.4	9.5	6.3	10.5	8.3	8.8	5.5	15.1	-
Debt/CF from Ops. ⓘ	0.1	0	0	0	0	0	0	0	0	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	6.1%	6.3%	10%	10.6%
Adj EPS ⓘ	3.6%	2.6%	4.5%	14%
BVPSⓘ	15.2%	9.9%	6.6%	6.8%
Share Price	-	2.1%	6%	26.4%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
Return on Equity % ⓘ	17.3	15.8	15.9	10.9	9.4	10.1	7	7.7	6	6.4	8.2
Op. Profit Mgn % ⓘ	25.4	25.3	25.1	23.3	21	21.4	20.4	16.4	14.7	16.5	17.4
Net Profit Mgn % ⓘ	17.3	17.4	17.8	16.9	16.7	19.6	16.3	18.5	13.5	13.9	20.8
Debt to Equity ⓘ	0	0	0	0	0	0	0	0	0	0	-
Working Cap Days ⓘ	94	90	85	84	122	184	259	266	222	194	124
Cash Conv. Cycle ⓘ	23	34	28	33	43	49	59	66	65	55	109

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 8.20%

Sales growth is growing at healthy rate in last 3 years 10.02%

Net Profit has been subdued in last 3 years 4.46%

Sales growth is not so good in last 4 quarters at -4.99%

Latest Financials - The United Nilgiri Tea Estates Company Ltd.

	Standalone	Consolidated
TTM EPS (₹)	31.7	23.6
TTM Sales (₹ Cr.)	76.2	61.7
BVPS (₹.) ⓘ	400.5	232.5
Reserves (₹ Cr.) ⓘ	195	111
P/BV ⓘ	0.87	1.50
PE ⓘ	11.00	14.75

From the Market
52 Week Low / High (₹)	0.00 / 0.00
All Time Low / High (₹)	- / -
Market Cap (₹ Cr.)	174
Equity (₹ Cr.)	5
Face Value (₹)	10
Industry PE ⓘ	94.3

Management X-Ray of The United Nilgiri:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

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

Valuation of The United Nilgiri

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of The United Nilgiri

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Sales	49	51	57	54	62	66	63	66	76	84
Operating Expenses ⓘ	38	39	42	42	49	52	50	56	65	70
Manufacturing Costs	7	8	10	8	9	11	12	13	14	14
Material Costs	11	9	9	11	12	14	12	15	17	21
Employee Cost	11	13	15	15	18	18	19	20	23	24
Other Costs ⓘ	9	9	8	8	9	9	7	7	11	11
Operating Profit ⓘ	11	12	14	13	13	14	13	11	11	14
Operating Profit Margin (%)	22.7%	23.8%	25.1%	23.1%	21.0%	21.4%	20.3%	16.3%	14.7%	16.4%
Other Income ⓘ	1	2	2	2	5	4	4	8	5	5
Interest ⓘ	0	0	0	0	0	0	0	0	0	0
Depreciation ⓘ	2	2	3	3	3	3	3	4	3	4
Exceptional Items ⓘ	0	0	0	0	0	2	0	0	0	0
Profit Before Tax ⓘ	10	11	14	12	15	17	14	15	13	15
Tax ⓘ	2	3	3	3	3	3	3	3	3	3
Profit After Tax	8	9	10	9	12	14	11	12	10	12
PAT Margin (%)	15.8%	17.2%	18.0%	16.8%	19.7%	21.9%	17.1%	18.5%	13.6%	14.5%
Adjusted EPS (₹)	15.5	17.4	20.5	18.3	24.3	28.8	21.4	24.5	20.6	24.3
Dividend Payout Ratio (%)	17%	16%	13%	15%	11%	9%	8%	11%	18%	11%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Equity and Liabilities
Shareholders Fund	52	59	68	102	117	139	154	166	175	187
Share Capital ⓘ	5	5	5	5	5	5	5	5	5	5
Reserves ⓘ	47	54	63	97	112	134	149	161	170	182
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	0	0	0	0	0	0	0	0	0	0
Long Term Debt	0	0	0	0	0	0	0	0	0	0
Short Term Debt	0	0	0	0	0	0	0	0	0	0
Trade Payables	2	2	3	1	1	1	2	3	3	2
Others Liabilities ⓘ	9	7	8	6	22	25	28	32	34	31
Total Liabilities ⓘ	63	68	79	108	140	165	184	200	212	220
Fixed Assets
Gross Block	49	53	55	21	24	25	33	35	38	41
Accumulated Depreciation	13	15	17	1	3	3	5	7	9	11
Net Fixed Assetsⓘ	36	38	38	20	21	21	28	27	28	30
CWIP ⓘ	0	0	0	0	0	1	1	1	2	3
Investmentsⓘ	2	2	4	59	81	89	91	102	107	127
Inventories	2	3	3	4	5	6	7	10	10	7
Trade Receivables	5	5	6	2	5	4	7	5	8	5
Cash Equivalents	12	16	23	19	8	18	11	10	11	6
Others Assetsⓘ	5	4	6	5	20	25	39	45	46	41
Total Assets ⓘ	63	68	79	108	140	165	184	200	212	220

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Cash Flow From Operating Activity ⓘ	9	8	11	9	6	11	8	9	5	15
PBT ⓘ	10	11	14	12	15	17	14	15	13	15
Adjustment ⓘ	3	1	1	0	-2	-3	-1	-4	-2	-1
Changes in Working Capital ⓘ	-1	-2	0	0	-3	-1	-2	0	-2	3
Tax Paid ⓘ	-3	-3	-3	-3	-3	-3	-3	-2	-3	-2
Cash Flow From Investing Activity ⓘ	-6	-7	-10	-7	-6	-10	-4	-9	-3	-13
Capex	-4	-4	-2	-3	-3	-3	-9	-4	-4	-4
Net Investments	0	0	-2	-11	-15	4	-9	-8	-1	-16
Others ⓘ	-2	-3	-6	7	12	-11	13	3	2	6
Cash Flow From Financing Activityⓘ	-1	-2	-2	-2	-2	-2	-2	-1	-1	-1
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	-1	0	0	0	0	0	0	0	0
Interest Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Dividend Paid ⓘ	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1
Others ⓘ	0	0	0	0	0	0	0	0	0	0
Net Cash Flow ⓘ	2	0	-1	1	-2	-1	3	-2	1	0

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Ratios
ROE (%)	15.78	15.62	16.14	10.83	11.14	11.23	7.29	7.65	6.04	6.69
ROCE (%)	20.36	20.18	21.4	14.5	14.1	13.34	9.48	9.49	7.62	8.29
Asset Turnover Ratio	0.81	0.77	0.77	0.59	0.5	0.43	0.36	0.35	0.37	0.39
PAT to CFO Conversion(x)	1.13	0.89	1.1	1	0.5	0.79	0.73	0.75	0.5	1.25
Working Capital Days
Receivable Days	28	36	33	25	22	27	34	33	32	30
Inventory Days	19	19	19	24	27	31	38	47	48	36
Payable Days	76	94	109	66	27	34	50	53	53	37

The United Nilgiri Tea Estates Company Ltd Stock News

The United Nilgiri Tea Estates Company Ltd FAQs

What is the share price of The United Nilgiri?

Company share prices are keep on changing according to the market conditions. The closing price of The United Nilgiri on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of The United Nilgiri?

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 01-Jan-1970 05:30 the market cap of The United Nilgiri stood at ₹174.0.

What is the P/E ratio of The United Nilgiri?

The latest P/E ratio of The United Nilgiri as of 01-Jan-1970 05:30 is 11.00.

What is the P/B ratio of The United Nilgiri?

The latest P/B ratio of The United Nilgiri as of 01-Jan-1970 05:30 is 0.87.

What is the 52-week high and low of The United Nilgiri?

The 52-week high of The United Nilgiri is ₹0.00 and the 52-week low is ₹0.00.

What is the TTM revenue of The United Nilgiri?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of The United Nilgiri is ₹76.20 ( 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.