Dhunseri Tea & Industries Ltd.

Financial

	Dhunseri Tea	The United Nilgiri	Neelamalai Agro Inds
Operational Metrics
FMCG Sector
Realization/Kg - Tea	288.21 Rs/Kg	n/a	n/a
Unclassified
Advertisement Spend as a % of Total Sales	0.01 %	n/a	n/a
Financials
5 yr Average ROE	-6.12 %	8.38 %	12.6 %
5yr average Equity Multiplier	1.5	1.16	1.04
5yr Average Asset Turnover Ratio	0.33	0.4	0.12
5yr Avg Net Profit Margin	-7.48 %	18.03 %	104.57 %
Price to Book	0.4	1.0	0.78
P/E	90.49	11.92	67.54
5yr Avg Cash Conversion Cycle	-305.79 Days	32.86 Days	-42.88 Days
Inventory Days	66.47 Days	28.66 Days	61.31 Days
Days Receivable	17.94 Days	40.14 Days	9.58 Days
Days Payable	261.73 Days	26.63 Days	88.44 Days
5yr Average Interest Coverage Ratio	-1.26	197.33	263.63
5yr Avg ROCE	-2.39 %	10.36 %	-0.13 %
5yr Avg Operating Profit Margin	-2.06 %	19.44 %	-7.1 %
5 yr average Debt to Equity	0.22	0.0	0.0
5yr CAGR Net Profit	n/a	15.11 %	17.89 %
5yr Average Return on Assets	-3.35 %	7.23 %	12.16 %
Shareholdings
Promoter Holding	68.9 %	49.79 %	72.45 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.0	1.21 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Dhunseri Tea	The United Nilgiri	Neelamalai Agro Inds
Product Wise Break-Up	Product Wise Break-Up Loose And Packet Tea 95.59 Macadamia Nuts 3.15 Business Advisory Services 0.94 Plantation 0 Tea Waste 0 Tea 0 Tea Leaf 0 Others 0.32	Product Wise Break-Up Loose And Packet Tea 0 Tea Leaf 0 Tea Waste 0 Business Advisory Services 0 Tea 0 Macadamia Nuts 0 Tea 91.47 Others 8.53	Product Wise Break-Up Loose And Packet Tea 0 Tea Leaf 0.02 Tea Waste 3.16 Business Advisory Services 0 Tea 96.82 Macadamia Nuts 0 Plantation 0
Location Wise Break-Up	Location Wise Break-Up India 40.44 Malawi 0 Rest of the World 0 Others 59.56	Location Wise Break-Up India 46.78 Malawi 0 Rest of the World 53.22	Location Wise Break-Up India 72.41 Malawi 0 Rest of the World 27.59
Operating Profit Break-Up	Operating Profit Break-Up India 97.62 Commercial Property 0 Plantation 0 Others 2.38	Operating Profit Break-Up India 0 Commercial Property 38.23 Plantation 61.77	-
Asset Break-Up	Asset Break-Up India 67.06 Commercial Property 0 Plantation 0 Others 32.94	Asset Break-Up India 0 Commercial Property 5.49 Plantation 19.39 Others 75.12	-