Fin Cascade
Get Android appGet iOS app

Prices as of 8 Oct 2026 close · Not investment advice

The United Nilgiri Tea Estates Company Limited

NSE: UNITEDTEATea & Coffee

Share price

₹403.00

-1.43% close of 8 Oct 2026

Market cap ₹202 CrP/E 9.9

Price-based ratios (P/B, dividend yield, EV/EBITDA) are as of 6 Oct 2026, the close above is 8 Oct 2026.

Business score

How strong the business is, in one number. The parts behind it are in Pro.

62

out of 100 · worked out 8 Oct 2026

Your ratios

The numbers you want to see first. Tap Edit to change them.

Market cap

₹202 Cr

P/E ratio

9.9

P/B ratio

0.8

ROCE

11.2%

ROE

9.5%

Dividend yield

0.8%

Price & valuation chart

How the share price and its valuation have moved. Hover over the chart to see any day. Prices as of the last close.

Prices as of 8 Oct 2026 close52-week high ₹565.9552-week low ₹403.00

Answers

Simple answers to the questions investors ask most, from the company's own numbers.

How fast it has been growing

Sales fell 8.9% over the past year. Meanwhile what it keeps of every 100 rupees of sales improved from 14.2% to 22.5% over the last four years.

Whether it grew faster than its sector

It grew 8.8% a year against a sector median of 9.9% — 1.1 percentage points slower.

Room to re-rate, or risk of de-rating

At 9.9× earnings against a market that pays 23.9× across 2199 companies we can price. Its own industry sits at 32.6×, across 3 companies. It is against its own five-year median of 12.1×, the 1st percentile of its own range.

Whether growth justifies the valuation

Priced at 0.4 times its growth rate, on earnings growth of 24%.

Profit growthPrice per ₹1 profitPer 1% growth
The United Nilgiri Tea Estates Company Limited — this one24%/yr9.9×₹0.41
CCL Products (India) Limited11%/yr32.8×₹3.0
Vintage Coffee And Beverages Limited165%/yr32.6×—
Andrew Yule & Company Limited———
Mcleod Russel India Limited30%/yr7.8×₹0.26
The Peria Karamalai Tea & Produce Company Limited-61%/yr——

Compared with companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.

How it compares with its peers

Against companies the exchange files under the same label (Tea & Coffee), it ranks 3 of 19 on returns, 7 of 18 on growth, 1 of 19 on margin. That grouping comes from the exchange's filing category, so some of them may not be real rivals.

What makes it hard to beat — and is that still true?

No durable advantage shows in the numbers: it earns 11.2% on capital, ahead of 84% of companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.

Whether its growth pays for itself

Yes — Over the last five years it made ₹62 crore of cash from the business, spent ₹17 crore on plant and equipment, and returned ₹6 crore to lenders and shareholders. And the profit is real: of every 100 rupees it reported over 12 years, about 79 arrived as cash. Its cash comes back more slowly than it used to: it went from being waiting 77 days for its cash to waiting 93 days for its cash.

Profit reality check

Is the profit real cash? Simple checks on the accounts. Facts only, not advice.

6 of 8 checks clear · 75%

Latest result · Q1 FY27

What the last results showed. Whether management kept its word is in Pro.

Announced 6 Aug 2026 · Standalone · Unaudited

Revenue

₹20 Cr

Net profit

₹6 Cr

Net margin

32.2%

EPS

₹12.76

Checklist before you investPRO

Points for and against, in one list.

Key numbers & peers

The main numbers grouped by topic, and how the company compares with similar ones.

Price

Market cap
₹202 Cr
Prev close
₹403.00
52w High
₹590
52w Low
₹402
Enterprise value
₹163 Cr
Beta
0.9
Price CAGR 1y
-10.0%
Price CAGR 3y
9.0%
Price CAGR 5y
1.0%
Price CAGR 10y
1.0%

Ratios

Return on assets
8.6%
PEG ratio
0.4
P/E ratio
9.9
P/B ratio
0.8
EV / EBITDA
9.0
Industry P/E
14.5
ROCE
11.2%
ROCE 5y average
9.2%
ROE
9.5%
Debt / Equity
0.0
Interest coverage
—
Dividend yield
0.8%
ROE 3y average
9.0%
ROE last year
9.0%

Annual P&L

Annual revenue
₹83 Cr
Annual profit
₹22 Cr
Operating margin
24.0%
Net profit margin
26.5%
EBITDA margin
24.1%
Sales growth 3y
-0.4%
Sales growth 5y
4.7%
Profit growth 3y
24.0%
Profit growth 5y
15.0%
EPS
₹43.9
Sales growth TTM
-9.0%
Profit growth TTM
-11.0%
Dividend payout
7.0%

Quarter P&L

Sales latest quarter
₹20 Cr
Profit latest quarter
₹6 Cr
YoY quarterly sales growth
-10.5%
YoY quarterly profit growth
-20.4%
OPM latest quarter
25.6%

Balance Sheet

Book Value
₹482
Face Value
₹10.0
Total debt
₹0 Cr
Total cash
₹7 Cr
Borrowings
₹0 Cr
Reserves / Equity
47.2

Cash Flow

Operating cash flow
₹13 Cr
Free cash flow
₹9 Cr
FCF yield
4.6%
Net cash flow
-₹1 Cr

Shareholding

Promoter holding
49.9%
FII holding
—
DII holding
3.6%
Public holding
46.6%

Peer comparison

CompanyPrice ₹P/EMkt cap ₹ CrDiv yield %Profit qtr ₹ CrProfit var %Sales qtr ₹ CrSales var %ROCE %
Tata Consumer976.0058.596,5391.02427.227.85,348.911.99.2
CCL Products1,054.9032.614,0860.55116.961.31,200.513.715.8
Vintage Coffee187.2134.92,7510.0820.846.1161.058.518.2
Andrew Yule & Co24.951,2200.00-2.3-111.658.33.9-16.2
Goodricke Group232.7010.45030.8640.91033.2211.321.15.1
Mcleod Russel42.608.34450.00-13.469.2261.121.0-4.6
The Peria Karamalai Tea983.203040.089.926.220.623.3-0.3
United Nilgiri415.9510.22080.776.4-20.419.8-10.511.2
Median187.2115.82390.234.534.871.611.95.1

Competes with: Andrew Yule & Company Limited, B & A Limited, CCL Products (India) Limited, Dhunseri Tea & Industries Limited, Ganges Securities Limited, Gillanders Arbuthnot & Company Limited, Jayshree Tea & Industries Limited, Mcleod Russel India Limited, Neelamalai Agro Industries Limited, Norben Tea & Exports Limited, Rossell India Limited, Tata Consumer Products, The Grob Tea Company Limited, The Peria Karamalai Tea & Produce Company Limited, Vintage Coffee And Beverages Limited

Quarterly results

Sales and profit for each of the last 13 quarters. Newest on the right. ₹ crore.

Standalone · to 30 Jun 2026
Line itemJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales19192422232523192221241620
Expenses14151919202019161517191315
Material Cost2.954.934.485.342.744.97
Change in Inventories2.81-2.17-0.100.900.28-2.52
Purchases of Stock-in-Trade000000
Employee Cost5.116.086.036.545.206.16
Other Expenses5.436.646.205.774.676.15
Operating Profit4.904.234.562.753.265.114.372.636.674.515.233.425.08
OPM %25221913142019143021222126
Other Income1.971.491.852.251.992.671.932.903.392.282.241.793.54
Exceptional items (within Other Income)000000
Interest0.030.030.030.020.020.020.030.030.030.030.030.030.03
Depreciation0.880.890.870.870.860.900.860.840.840.860.880.880.88
Profit before tax5.964.805.514.114.376.865.414.669.195.906.564.307.71
Tax %19192226156.2716181316191517
Net Profit4.843.894.283.053.726.444.523.838.024.945.323.666.38
EPS in Rs9.697.798.576.107.45139.057.67169.89117.3213
Diluted EPS in Rs7.66169.88117.3313

Profit & loss

Yearly sales, costs and profit for 12 years, plus the last 12 months (TTM). ₹ crore.

Standalone · to 31 Mar 2026
Line itemMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales51575462666366768484908381
Expenses39424249525056657068746463
Material Cost2017
Change in Inventories3.13-1.09
Purchases of Stock-in-Trade00
Employee Cost2324
Other Expenses2823
Operating Profit12141313141311111416152018
OPM %24252321212016151620172423
Other Income2225648558101010
Exceptional items (within Other Income)00
Interest000000000000.120
Depreciation23333343443.463.484
Profit before tax11141215171415131520212624
Tax %232525211523192019211315
Net Profit910912141112101216192220
EPS in Rs17201824292125212432374441
Diluted EPS in Rs3744
Dividend Payout %16131511913111811887

Compounded growth

Average yearly growth over different spans, as stored. A span can cross a demerger or an acquisition.

Compounded sales growth

10 years
4%
5 years
5%
3 years
-0%
TTM
-9%

Compounded profit growth

10 years
8%
5 years
15%
3 years
24%
TTM
-11%

Stock price CAGR

10 years
1%
5 years
1%
3 years
9%
1 year
-10%

Return on equity

10 years
8%
5 years
8%
3 years
9%
Last year
9%

Balance sheet

What the company owns and what it owes, at the end of each year. ₹ crore.

Standalone
Line itemMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital55555555555.005.00
Reserves546397112134150161170182199216236
Borrowings000000000000
Other Liabilities687889121211131314
Total Liabilities6676108125148164177187198217233256
Fixed Assets383838393843444344434445
CWIP000011123211
Investments2441637376102107127134151169
Other Assets263430233643303425383642
Total Assets6676108125148164177187198217233256

Cash flows

Real money coming in and going out each year — from the business, from investments and from loans. ₹ crore.

Standalone
Line itemMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity81196118951582113
Cash from Investing Activity-7-10-7-6-10-4-9-3-13-4-19-12
Cash from Financing Activity-2-2-2-2-2-2-1-1-1-2-1-1
Net Cash Flow-0-11-2-13-21021-1
Free Cash Flow49736-041116189

Ratios

How fast customers pay, how long stock sits, and how well capital earns — year by year.

Standalone
Line itemMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days353614322542274024562833
Inventory Days12811214815116419924720112613162115
Days Payable9413218373758615330402243
Cash Conversion Cycle691614414515218321318812014768105
Working Capital Days342937495772717750753993
ROCE %19211414129978101011

Shareholding pattern

Who owns the company — founders (promoters), foreign funds, Indian funds and the public. In %.

Standalone · to 30 Jun 2026
Line itemSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters505050505050505050505050
DIIs4.414.414.414.413.923.923.923.923.923.923.923.58
Public464646464646464646464647
No. of Shareholders4,9634,7594,9674,6054,7025,5445,7135,6115,3215,1324,7894,646

Price trend

The price as a Renko brick chart: small moves drop out so the bigger path stands out.

Change over 1 year -15.7% (₹478.30 → ₹403.00)Brick size ₹14.22 (fixed)Bricks 25
₹450₹500₹550₹403Nov '25Feb '26May '26Sep '26
Price moved up one brickPrice moved down one brickLast close ₹403.00 on 8 Oct 2026

Every brick is the same size, about one typical day's move. A new brick needs a full brick's move; turning the other way needs two. Bricks show where the price went, not where it will go.

Open interestPRO

Where option traders are positioned on this stock.

Industry numbers

The numbers that matter most in this industry, from the company's own filings.

1 when an audit qualification is filed as repetitive

0.00flag

2026-03-31

the company's own unlisted debt securities in default at period end

0.00cr

2026-06-30

the company's own loans / revolving facilities in default at period end (standalone filing)

0.00cr

2026-06-30

net debt from the filed balance sheet at the newest year end: Borrowings − Cash Equivalents − Investments (Current); negative = net cash

-38.24inr_cr

2026-03-31

guarantees / comfort given for promoter, promoter group, directors and KMP

0.00cr

2026-03-31

loans outstanding to promoter, promoter group, directors and KMP (governance filing)

0.00cr

2026-03-31

security given for the borrowing of promoter, promoter group, directors and KMP

0.00cr

2026-03-31

News

News and filings about The United Nilgiri Tea Estates Company Limited. Open one to see why it matters.

No recent news for this company.

Supply chain

Who it buys from, sells to and competes with — as recorded in our map of company links.

Competes with

Uses as raw material

  • green leaf
  • purchased made tea

Depends on the price of

  • Tea Leaves

Sells to

  • Halssen & Lyon GmbH · tea
  • Henry P Thomson · tea
  • M S Qtrade International · organic tea / black tea
  • M S Universal Commodities Tea · BOPF / broken orange pekoe fannings mixture tea
  • Sterling Tea LLC · tea
  • Teekanne GmbH & Co KG · FBOP / fannings tea

About

What the company is, from our own records: where it sits, where it makes things, and what it is made of.

Sector
Fast Moving Consumer Goods
Industry
Tea & Coffee
Classification
Fast Moving Consumer Goods › Tea & Coffee
ISIN
INE458F01011

Business segments

  • Plantation · 92%
  • Property · 8%

Plants

  • Allada Valley Estate
  • Chamraj Estate and factory
  • Devabetta Estate · The Nilgiris, Tamil Nadu
  • Korakundah Estate and factory
  • Rockland Estate

News impact

Big market events that reach The United Nilgiri Tea Estates Company Limited, and how the effect spreads.

No recent market events reach this company.

Dividends, splits & big trades

Money paid out, share splits and buybacks, and big buys or sells by funds and insiders.

Dividends

31 Jul 2026unspecified₹2.2
18 Feb 2026interim₹1
4 Jul 2025unspecified₹2
21 Feb 2025interim₹1
30 Aug 2024unspecified₹1.7
28 Feb 2024interim₹1
14 Jul 2023unspecified₹1.7
6 Apr 2023interim₹1

Splits, bonuses & buybacks

  • daily-prices repair: 8 rows from NSE's archive (replace 1, delete 0, insert 7), 2016-10-30..2026-02-01 (docs/flat_day_repair.md)1× · 30 Oct 2016

Documents

Annual reports, results presentations and earnings calls, straight from the source.

Facts from company filings and exchange data. Not investment advice: nothing here tells you to buy or sell.