Nifty

:

23767.45

Sensex

:

76059.77

-102.15 (-0.43%)
-331.62 (-0.43%)

Login

Nifty
Sensex

:
:

23767.45
76059.77

-102.15 (-0.43%)
-331.62 (-0.43%)

The United Nilgiri Tea Estates Company Ltd.

Tea/Coffee

Rating :

64/99

BSE: Not Listed | NSE: UNITEDTEA

Watchlist

NSE BSE

469.80

24-Jul-2026

Open
High
Low
Previous Close

485
486.05
464.6
483.30

Volume
Traded Value (lacs)
52 Week High
52 Week Low

3032
1430297.9
590
412

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

234.74
10.70
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

227.62
0.68%
0.97

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.34
1.95
-0.27

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.66
12.27
3.82

PAT CAGR (%)

10 Years
5 Years
3 Years

9.13
16.35
10.98

P:E (Median)

8 Years
5 Years
3 Years

12.16
12.47
11.50

P:BV (Average)

8 Years
5 Years
3 Years

0.94
0.95
0.97

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.18
8.51
8.10

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 16.31 18.92 -13.79% 23.76 22.94 3.57% 21.13 24.98 -15.41% 22.15 22.96 -3.53%
Expenses 12.89 16.29 -20.87% 18.54 18.57 -0.16% 16.62 19.87 -16.36% 15.48 19.70 -21.42%
EBITDA 3.42 2.63 30.04% 5.22 4.37 19.45% 4.51 5.12 -11.91% 6.67 3.26 104.60%
EBIDTM 20.96% 13.88% 21.98% 19.04% 21.35% 20.47% 30.10% 14.19%
Other Income 1.79 2.90 -38.28% 2.24 1.93 16.06% 2.27 2.67 -14.98% 3.39 1.99 70.35%
Interest 0.03 0.03 0.00% 0.03 0.03 0.00% 0.03 0.02 50.00% 0.03 0.02 50.00%
Depreciation 0.88 0.84 4.76% 0.88 0.86 2.33% 0.86 0.90 -4.44% 0.84 0.87 -3.45%
PBT 4.30 4.66 -7.73% 6.55 5.41 21.07% 5.89 6.87 -14.26% 9.18 4.36 110.55%
Tax 0.64 0.83 -22.89% 1.23 0.89 38.20% 0.96 0.43 123.26% 1.16 0.64 81.25%
PAT 3.66 3.83 -4.44% 5.32 4.52 17.70% 4.94 6.44 -23.29% 8.02 3.72 115.59%
PATM 22.45% 20.24% 22.40% 19.70% 23.36% 25.77% 36.21% 16.22%
EPS 7.32 7.66 -4.44% 10.65 9.04 17.81% 9.87 12.88 -23.37% 16.04 7.45 115.30%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 83.35 89.80 84.02 83.65 75.66 66.32 62.82 65.70 61.66 54.49 Net Sales Growth - -7.18% 6.88% 0.44% 10.56% 14.08% 5.57% -4.38% 6.55% 13.16% Cost Of Goods Sold - 14.41 21.56 18.21 20.56 17.44 15.38 12.18 14.10 11.92 10.75 Gross Profit - 68.94 68.23 65.80 63.09 58.21 50.94 50.64 51.61 49.74 43.74 GP Margin - 82.71% 75.98% 78.31% 75.42% 76.94% 76.81% 80.61% 78.55% 80.67% 80.27% Total Expenditure - 63.53 74.43 67.59 69.89 64.55 55.53 50.04 51.65 48.69 41.92 Power & Fuel Cost - 6.00 5.73 5.24 5.31 4.82 3.68 3.78 3.86 3.40 2.78 % Of Sales - 7.20% 6.38% 6.24% 6.35% 6.37% 5.55% 6.02% 5.88% 5.51% 5.10% Employee Cost - 23.85 22.89 24.72 23.52 22.63 20.10 18.63 17.69 18.40 15.27 % Of Sales - 28.61% 25.49% 29.42% 28.12% 29.91% 30.31% 29.66% 26.93% 29.84% 28.02% Manufacturing Exp. - 9.69 10.17 10.57 9.15 8.79 9.06 8.07 6.92 5.95 5.41 % Of Sales - 11.63% 11.33% 12.58% 10.94% 11.62% 13.66% 12.85% 10.53% 9.65% 9.93% General & Admin Exp. - 3.61 3.55 3.34 3.46 2.81 2.40 2.42 1.79 1.77 1.73 % Of Sales - 4.33% 3.95% 3.98% 4.14% 3.71% 3.62% 3.85% 2.72% 2.87% 3.17% Selling & Distn. Exp. - 3.89 8.26 3.52 5.55 6.30 3.05 2.91 4.73 4.35 3.89 % Of Sales - 4.67% 9.20% 4.19% 6.63% 8.33% 4.60% 4.63% 7.20% 7.05% 7.14% Miscellaneous Exp. - 2.08 2.27 1.98 2.34 1.76 1.86 2.06 2.58 2.90 3.89 % Of Sales - 2.50% 2.53% 2.36% 2.80% 2.33% 2.80% 3.28% 3.93% 4.70% 3.84% EBITDA - 19.82 15.37 16.43 13.76 11.11 10.79 12.78 14.05 12.97 12.57 EBITDA Margin - 23.78% 17.12% 19.55% 16.45% 14.68% 16.27% 20.34% 21.39% 21.03% 23.07% Other Income - 9.70 9.50 7.56 4.92 5.38 8.02 3.91 4.11 5.06 2.33 Interest - 0.12 0.10 0.10 0.10 0.10 0.05 0.05 0.07 0.07 0.06 Depreciation - 3.48 3.46 3.51 3.65 3.49 3.63 2.77 2.71 2.66 2.64 PBT - 25.93 21.30 20.37 14.92 12.88 15.13 13.88 15.36 15.30 12.20 Tax - 3.99 2.79 4.32 2.81 2.59 2.89 3.17 2.63 3.15 3.03 Tax Rate - 15.39% 13.10% 21.21% 18.83% 20.11% 19.10% 22.84% 15.47% 20.59% 24.84% PAT - 21.94 18.51 16.05 12.12 10.29 12.25 10.71 14.37 12.15 9.16 PAT before Minority Interest - 21.94 18.51 16.05 12.12 10.29 12.25 10.71 14.37 12.15 9.16 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 26.32% 20.61% 19.10% 14.49% 13.60% 18.47% 17.05% 21.87% 19.70% 16.81% PAT Growth - 18.53% 15.33% 32.43% 17.78% -16.00% 14.38% -25.47% 18.27% 32.64% EPS - 43.88 37.02 32.10 24.24 20.58 24.50 21.42 28.74 24.30 18.32

Description TTM Mar 18 Mar 17
Net Sales - 61.66 54.49 Net Sales Growth - 13.16% Cost Of Goods Sold - 11.92 10.75 Gross Profit - 49.74 43.74 GP Margin - 80.67% 80.27% Total Expenditure - 48.69 41.92 Power & Fuel Cost - 3.40 2.78 % Of Sales - 5.51% 5.10% Employee Cost - 18.40 15.27 % Of Sales - 29.84% 28.02% Manufacturing Exp. - 5.95 5.41 % Of Sales - 9.65% 9.93% General & Admin Exp. - 1.77 1.73 % Of Sales - 2.87% 3.17% Selling & Distn. Exp. - 4.35 3.89 % Of Sales - 7.05% 7.14% Miscellaneous Exp. - 2.90 2.09 % Of Sales - 4.70% 3.84% EBITDA - 12.97 12.57 EBITDA Margin - 21.03% 23.07% Other Income - 5.06 2.33 Interest - 0.07 0.06 Depreciation - 2.66 2.64 PBT - 15.30 12.20 Tax - 3.15 3.03 Tax Rate - 20.59% 24.84% PAT - 12.15 9.16 PAT before Minority Interest - 12.15 9.16 Minority Interest - 0.00 0.00 PAT Margin - 19.70% 16.81% PAT Growth - 32.64% EPS - 24.30 18.32

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 241.29 220.51 204.23 187.11 175.27 165.55 154.50 139.37 116.54 101.51 Share Capital 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 Total Reserves 236.29 215.52 199.23 182.11 170.27 160.55 149.50 134.37 111.55 96.52 Non-Current Liabilities 7.78 6.78 6.14 4.69 4.48 4.46 2.49 2.78 2.09 1.93 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.09 0.08 0.11 0.13 0.18 0.13 0.10 Current Liabilities 36.61 32.85 31.04 28.00 32.28 29.93 27.48 23.20 21.41 5.05 Trade Payables 1.68 1.32 2.00 1.67 2.52 2.56 1.92 1.42 1.21 0.53 Other Current Liabilities 4.78 4.43 4.50 4.59 4.58 4.52 4.64 3.97 5.08 4.36 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 30.15 27.09 24.54 21.74 25.18 22.85 20.92 17.81 15.11 0.16 Total Liabilities 285.68 260.14 241.41 219.80 212.03 199.94 184.47 165.35 140.04 108.49 Net Block 34.25 32.18 30.05 29.81 28.26 27.44 28.36 21.49 21.37 19.80 Gross Block 51.61 47.96 43.59 41.03 37.67 34.70 33.21 24.73 24.16 21.22 Accumulated Depreciation 17.36 15.77 13.55 11.23 9.40 7.27 4.85 3.24 2.79 1.42 Non Current Assets 189.59 177.79 166.93 153.56 143.84 133.50 133.85 108.27 101.44 79.30 Capital Work in Progress 0.65 1.43 2.21 2.64 2.50 1.29 1.31 1.17 0.45 0.24 Non Current Investment 137.54 121.34 115.26 106.79 97.48 87.77 90.86 83.04 79.09 58.76 Long Term Loans & Adv. 6.71 4.71 4.78 0.54 0.47 0.53 13.31 2.57 0.53 0.50 Other Non Current Assets 0.00 6.50 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 96.09 82.34 74.48 66.25 68.19 66.44 50.62 57.08 38.60 29.19 Current Investments 31.12 30.10 19.05 20.43 9.12 13.92 0.11 5.76 1.45 0.02 Inventories 4.53 3.69 6.55 7.09 9.59 10.42 6.63 6.32 4.93 4.37 Sundry Debtors 7.43 6.87 12.88 5.41 8.25 4.86 7.20 4.44 5.33 2.06 Cash & Bank 7.12 9.85 7.18 6.29 10.84 9.60 10.62 17.87 7.51 18.61 Other Current Assets 45.90 2.78 2.67 3.41 30.39 27.64 26.06 22.68 19.38 4.12 Short Term Loans & Adv. 41.96 29.06 26.15 23.62 27.58 23.91 21.29 18.27 15.18 0.87 Net Current Assets 59.49 49.50 43.44 38.25 35.91 36.51 23.14 33.87 17.20 24.14 Total Assets 285.68 260.13 241.41 219.81 212.03 199.94 184.47 165.35 140.04 108.49

Description Mar 18 Mar 17
Shareholder's Funds 116.19 101.51 Share Capital 5.00 5.00 Total Reserves 111.19 96.52 Non-Current Liabilities 2.09 1.93 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 0.13 0.10 Current Liabilities 21.41 5.05 Trade Payables 1.21 0.53 Other Current Liabilities 5.08 4.36 Short Term Borrowings 0.00 0.00 Short Term Provisions 15.11 0.16 Total Liabilities 139.69 108.49 Net Block 21.37 19.80 Gross Block 24.16 21.22 Accumulated Depreciation 2.79 1.42 Non Current Assets 101.08 79.30 Capital Work in Progress 0.45 0.24 Non Current Investment 78.73 58.76 Long Term Loans & Adv. 0.53 0.50 Other Non Current Assets 0.00 0.00 Current Assets 38.60 29.19 Current Investments 1.45 0.02 Inventories 4.93 4.37 Sundry Debtors 5.33 2.06 Cash & Bank 7.51 18.61 Other Current Assets 19.39 1.85 Short Term Loans & Adv. 18.40 2.27 Net Current Assets 17.20 24.14 Total Assets 139.68 108.49

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 12.94 21.18 7.83 15.06 5.46 8.77 8.26 10.54 6.34 9.48 PBT 25.93 21.30 20.37 14.92 12.88 15.13 13.88 17.00 15.30 12.20 Adjustment -5.78 -5.59 -4.07 -0.85 -1.89 -4.14 -0.68 -2.58 -2.40 0.34 Changes in Working Capital -4.87 8.34 -5.77 3.45 -2.46 0.27 -1.78 -0.96 -3.10 0.26 Cash after chg. in Working capital 15.29 24.04 10.53 17.51 8.52 11.27 11.42 13.46 9.80 12.81 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.34 -2.86 -2.71 -2.46 -3.06 -2.49 -3.15 -2.92 -3.46 -3.32 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -12.35 -19.29 -4.42 -13.21 -3.20 -9.10 -3.90 -9.51 -6.25 -6.95 Net Fixed Assets -2.87 -3.59 -2.13 -3.50 -4.18 -1.47 -8.62 -1.29 -3.15 33.91 Net Investments -17.22 -17.13 -7.09 -20.62 -4.91 -10.72 -2.17 -8.26 -21.76 -54.94 Others 7.74 1.43 4.80 10.91 5.89 3.09 6.89 0.04 18.66 14.08 Cash from Financing Activity -1.48 -1.35 -1.85 -1.35 -1.35 -1.35 -1.63 -1.63 -1.62 -1.73 Net Cash Inflow / Outflow -0.88 0.54 1.56 0.50 0.92 -1.68 2.73 -0.60 -1.53 0.81 Opening Cash & Equivalents 5.38 4.84 3.28 2.78 1.87 3.55 0.81 1.41 2.93 2.13 Closing Cash & Equivalent 4.50 5.38 4.84 3.28 2.78 1.87 3.55 0.81 1.41 2.93

Description Mar 18 Mar 17
Cash From Operating Activity 6.32 9.48 PBT 15.30 12.20 Adjustment -2.40 0.34 Changes in Working Capital -3.12 0.26 Cash after chg. in Working capital 9.78 12.81 Interest Paid 0.00 0.00 Tax Paid -3.46 -3.32 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -6.25 -6.95 Net Fixed Assets -3.15 Net Investments -21.76 Others 18.66 Cash from Financing Activity -1.60 -1.73 Net Cash Inflow / Outflow -1.53 0.81 Opening Cash & Equivalents 2.93 2.13 Closing Cash & Equivalent 1.41 2.93

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 482.91 441.33 408.74 374.48 350.77 331.32 309.20 278.92 233.25 203.16 ROA 8.04% 7.38% 6.96% 5.61% 5.00% 6.37% 6.12% 9.41% 9.78% 9.78% ROE 9.50% 8.72% 8.20% 6.69% 6.04% 7.65% 7.29% 11.23% 11.14% 10.83% ROCE 11.28% 10.08% 10.46% 8.29% 7.62% 9.49% 9.48% 13.34% 14.10% 14.50% Fixed Asset Turnover 1.67 1.96 1.99 2.13 2.09 1.48 2.17 2.69 2.73 1.44 Receivable days 31.31 40.14 39.71 29.79 31.64 33.21 33.83 27.16 21.83 25.12 Inventory Days 18.00 20.83 29.64 36.38 48.25 46.90 37.60 31.23 27.44 23.94 Payable days 38.00 28.11 36.73 37.21 53.20 53.13 49.99 9.31 6.62 16.52 Cash Conversion Cycle 11.31 32.86 32.62 28.97 26.69 26.97 21.44 49.09 42.65 32.53 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 223.97 218.36 206.59 146.85 126.93 301.89 281.37 239.11 225.02 189.81

Description Mar 18 Mar 17
Book Value (Rs.) 232.53 203.16 ROA 9.79% 8.45% ROE 11.16% 9.03% ROCE 14.12% 12.08% Fixed Asset Turnover 2.73 2.59 Receivable days 21.83 13.68 Inventory Days 27.44 28.99 Payable days 6.62 4.48 Cash Conversion Cycle 42.65 38.19 Total Debt/Equity 0.00 0.00 Interest Cover 225.02 189.81

Top Investors:

mr. a.krishnamoorthy trustee of t stanes & co limited staff pension fund

monet securities private limited

lici asm non par

united india insurance company limited

investor education and protection fund authority ministry of corporate affairs

Annual Reports:

News Update:

The United Nilgiri - Quarterly Results
21st May 2026, 00:00 AM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback