The United Nilgiri Tea Estates Company Ltd.

Financial

	The United Nilgiri	Rossell India	Neelamalai Agro Inds
Operational Metrics
Financials
5 yr Average ROE	8.38 %	8.3 %	12.11 %
5yr average Equity Multiplier	1.16	1.85	1.04
5yr Average Asset Turnover Ratio	0.4	0.69	0.11
5yr Avg Net Profit Margin	18.03 %	6.33 %	111.28 %
Price to Book	1.1	1.32	0.77
P/E	10.67	12.33	8.63
5yr Avg Cash Conversion Cycle	32.86 Days	112.48 Days	-115.03 Days
Inventory Days	28.66 Days	123.72 Days	57.22 Days
Days Receivable	40.14 Days	55.37 Days	21.06 Days
Days Payable	26.63 Days	70.39 Days	112.04 Days
5yr Average Interest Coverage Ratio	197.33	2.88	806.87
5yr Avg ROCE	10.36 %	12.97 %	-0.04 %
5yr Avg Operating Profit Margin	19.44 %	13.67 %	-8.64 %
5 yr average Debt to Equity	0.0	0.65	0.0
5yr CAGR Net Profit	15.11 %	121.27 %	-0.26 %
5yr Average Return on Assets	7.23 %	4.39 %	11.69 %
Shareholdings
Promoter Holding	49.79 %	74.8 %	72.45 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	-0.11 %	1.19 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.9 %	0.0

Business

	The United Nilgiri	Rossell India	Neelamalai Agro Inds
Product Wise Break-Up	Product Wise Break-Up Tea 91.47 Food And Beverage 0 0 Black Pepper 0 Black Tea 0 Tea Waste 0 Tea 0 Tea Leaf 0 Others 8.53	Product Wise Break-Up Food And Beverage 0 Black Tea 39.48 Tea 0 Aerospace 54.3 Black Pepper 0.18 Tea Waste 0 Tea Leaf 0 Others 6.04	Product Wise Break-Up Food And Beverage 0 Black Tea 0 Tea 98.22 0 Black Pepper 0 Tea Waste 1.73 Tea Leaf 0 Others 0.05
Location Wise Break-Up	Location Wise Break-Up Rest of the World 53.22 India 46.78 Germany 0 France 0 UK 0 USA 0	Location Wise Break-Up France 0 India 36.59 Germany 1.58 Rest of the World 3.44 UK 4.61 USA 51.11 Others 2.67	Location Wise Break-Up France 0 India 69.71 Germany 0 Rest of the World 30.29 UK 0 USA 0
Operating Profit Break-Up	Operating Profit Break-Up Plantation 61.77 Commercial Property 38.23 Hospitality 0 Aviation Products and Services 0 0	Operating Profit Break-Up Plantation 0 Commercial Property 0 Aviation Products and Services 0 Tea 100.0 Hospitality 0	-
Asset Break-Up	Asset Break-Up Plantation 19.39 Commercial Property 5.49 0 Aviation Products and Services 0 Others 75.12	Asset Break-Up Commercial Property 0 Aviation Products and Services 28.15 Plantation 0 Cultivation, Manufacture and Sale of tea 62.09 Others 9.76	-