The United Nilgiri Tea Estates Company Ltd.

Financial

	The United Nilgiri	Neelamalai Agro Inds	Dhunseri Tea
Operational Metrics
Financials
5 yr Average ROE	8.38 %	12.6 %	-6.12 %
5yr average Equity Multiplier	1.16	1.04	1.5
5yr Average Asset Turnover Ratio	0.4	0.12	0.33
5yr Avg Net Profit Margin	18.03 %	104.57 %	-7.48 %
Price to Book	0.99	0.76	0.39
P/E	11.75	9.85	0.0
5yr Avg Cash Conversion Cycle	32.86 Days	-42.88 Days	-305.79 Days
Inventory Days	28.66 Days	61.31 Days	66.47 Days
Days Receivable	40.14 Days	9.58 Days	17.94 Days
Days Payable	26.63 Days	88.44 Days	261.73 Days
5yr Average Interest Coverage Ratio	197.33	263.63	-1.26
5yr Avg ROCE	10.36 %	-0.13 %	-2.39 %
5yr Avg Operating Profit Margin	19.44 %	-7.1 %	-2.06 %
5 yr average Debt to Equity	0.0	0.0	0.22
5yr CAGR Net Profit	15.11 %	17.89 %	n/a
5yr Average Return on Assets	7.23 %	12.16 %	-3.35 %
Shareholdings
Promoter Holding	49.79 %	72.45 %	68.9 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	1.21 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

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