Dhunseri Tea & Industries Ltd.

Financial

	Dhunseri Tea	Neelamalai Agro Inds	The United Nilgiri
Operational Metrics
FMCG Sector
Realization/Kg - Tea	367.75 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	-8.66 %	12.11 %	8.38 %
5yr average Equity Multiplier	1.59	1.04	1.16
5yr Average Asset Turnover Ratio	0.37	0.11	0.4
5yr Avg Net Profit Margin	-13.19 %	111.28 %	18.03 %
Price to Book	0.4	0.77	1.1
P/E	0.0	8.63	10.67
5yr Avg Cash Conversion Cycle	-1648.66 Days	-115.03 Days	32.86 Days
Inventory Days	64.32 Days	57.22 Days	28.66 Days
Days Receivable	13.19 Days	21.06 Days	40.14 Days
Days Payable	597.43 Days	112.04 Days	26.63 Days
5yr Average Interest Coverage Ratio	-3.32	806.87	197.33
5yr Avg ROCE	-3.4 %	-0.04 %	10.36 %
5yr Avg Operating Profit Margin	-4.21 %	-8.64 %	19.44 %
5 yr average Debt to Equity	0.29	0.0	0.0
5yr CAGR Net Profit	n/a	-0.26 %	15.11 %
5yr Average Return on Assets	-5.06 %	11.69 %	7.23 %
Shareholdings
Promoter Holding	68.9 %	72.45 %	49.79 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	1.19 %	0.0
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Dhunseri Tea	Neelamalai Agro Inds	The United Nilgiri
Product Wise Break-Up	Product Wise Break-Up Loose And Packet Tea 90.82 Macadamia Nuts 3.38 Business Advisory Services 0.65 Tea Waste 0 Tea 0 Tea Leaf 0 Plantation 0 Others 5.15	Product Wise Break-Up Tea 98.22 Business Advisory Services 0 Plantation 0 Loose And Packet Tea 0 Tea Leaf 0 Macadamia Nuts 0 Tea Waste 1.73 Others 0.05	Product Wise Break-Up Tea 0 Business Advisory Services 0 Tea 91.47 Loose And Packet Tea 0 Tea Leaf 0 Macadamia Nuts 0 Tea Waste 0 Others 8.53
Location Wise Break-Up	Location Wise Break-Up India 62.99 Malawi 0 Rest of the World 0 Others 37.01	Location Wise Break-Up Rest of the World 30.29 India 69.71 Malawi 0	Location Wise Break-Up Rest of the World 53.22 India 46.78 Malawi 0
Operating Profit Break-Up	Operating Profit Break-Up India 65.76 Commercial Property 0 Plantation 0 Others 34.24	-	Operating Profit Break-Up Commercial Property 38.23 Plantation 61.77 India 0
Asset Break-Up	Asset Break-Up India 66.55 Commercial Property 0 Plantation 0 Others 33.45	-	Asset Break-Up Commercial Property 5.49 Plantation 19.39 India 0 Others 75.12