The Nilgiri Tea Peer Comparison

NSE: UNITEDTEA

₹433.00

₹-2.80 (-0.64%)

As on 11-Sep-2026 15:03IST

Market cap

₹219 Cr

Revenue (TTM)

₹81 Cr

P/E Ratio

10.8

P/B Ratio

0.9

Div. Yield

0.7 %

Edit

	The Nilgiri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Market cap (₹ Cr)	219	14,357	9,944	2,562	1,301
Revenue (₹ Cr)	81	4,602	19,915	612	297
Net Profit (₹ Cr)	20.30	432.53	2,604.34	78.75	-75.81
Net Margin (%)	22.33	9.38	12.88	12.69	-23.23
RoE (%)	8.57	19.52	18.63	14.38	-12.14
Price to Earnings	10.78	33.19	7.71	32.53	--
Price-To-Book	0.88	5.89	1.30	4.45	4.27

Income Statement (₹ Cr)

	The Nilgiri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Operating Revenue	83.35	4,457.37	19,538.62	308.52	311.71
Total Income	93.06	4,543.98	19,853.44	312.52	375.52
Total Expenditure	63.53	3,802.60	16,092.83	255.54	375.47
EBITDA	19.82	654.77	3,445.79	52.99	-63.76
Depreciation	3.48	151.93	351.92	6.85	6.57
EBIT	16.35	502.84	3,093.87	46.14	-70.33
Interest	0.12	128.75	138.07	5.99	21.99
Other Income	9.70	86.61	314.82	4.00	63.81
Exceptional Items	--	--	94.08	--	--
Profit before Tax	25.93	460.70	3,350.93	44.15	-28.51
Provision for Tax	3.99	72.59	851.68	3.99	-2.96
Profit after Tax	21.94	388.11	2,499.25	40.15	-25.55

	The Nilgiri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Shareholder's Funds	241.29	2,344.55	7,041.98	302.95	339.01
Minority Interest	--	--	2,556.23	--	--
Non-Current Liabilities	7.78	495.90	393.88	177.16	50.28
Current Liabilities	36.61	1,485.83	4,488.57	47.62	363.02
Total Liabilities	285.68	4,326.29	14,536.15	527.72	752.31

	The Nilgiri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Non-Current Assets	189.59	2,117.02	9,142.97	308.85	509.49
Current Assets	96.09	2,209.27	5,352.21	212.36	242.81
Total Assets	285.68	4,326.29	14,536.15	527.72	752.31
Total Debt*	0.00	1,290.75	1,555.69	200.23	105.49
Net Current Assets	59.49	723.44	863.64	164.74	-120.21
Contingent Liabilities	1.32	58.21	380.33	--	78.83

	The Nilgiri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Cash From Operating Activities	12.94	858.29	2,418.61	-22.52	-11.05
Cash Flow from Investing Activities	-12.35	-69.62	-1,187.98	-45.74	25.53
Cash from Financing Activities	-1.48	-756.92	-1,131.80	188.91	-15.35
Net Cash Inflow / Outflow	-0.88	31.75	98.83	120.65	-0.87

	The Nilgiri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
ROCE (%)	11.28	15.90	44.26	13.90	-1.45
ROE (%)	9.50	18.20	39.44	19.31	-7.53
ROA (%)	8.04	9.06	18.39	9.85	-3.49
EBIT Margin (%)	35.42	16.63	19.25	18.47	0.02
Net Margin (%)	23.58	8.54	12.59	12.85	-6.80
Cash Profit Margin (%)	30.50	12.12	13.78	15.23	-6.09

	The Nilgiri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Revenue Growth (%)	-7.17	43.52	6.78	135.44	0.60
EBIT Growth (%)	18.75	31.56	10.44	119.29	100.11
Net Profit Growth (%)	18.55	25.06	13.64	235.07	59.84
EPS Growth (%)	18.55	25.06	10.69	179.13	94.02
Book Value Growth (%)	9.42	19.38	25.04	93.27	-0.09

	The Nilgiri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Price / Earnings	11.56	35.72	7.41	30.58	0.00
Price / Book Value	1.05	5.97	1.31	4.48	3.71
Dividend Yield (%)	0.63	0.55	1.29	0.10	0.00
EV/EBITDA	8.35	20.15	2.64	24.94	0.00
Market Cap (₹ Cr)	253.70	13,864.21	9,212.46	1,227.91	1,258.56

	The Nilgiri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debt to Equity	0.00	0.56	0.22	0.73	0.31
Short term debt to equity ratio	--	0.31	0.12	0.11	0.31
Current Ratio	2.62	1.49	1.19	4.46	0.67
Quick Ratio	2.50	0.79	0.88	2.87	0.56
Interest Coverage	223.97	4.58	25.27	8.37	-0.30

	The Nilgiri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debtors to sales (%)	8.91	18.33	2.76	25.61	39.92
Asset Turnover	0.31	1.04	1.52	0.76	0.43
Receivable days	31.31	61.71	9.30	59.56	131.37
Inventory Days	18.00	85.75	23.92	89.31	43.58
Payable days	38.00	29.84	60.75	7.98	301.76
Cash Conversion Cycle	11.31	117.62	-27.53	140.90	-126.81

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.