Dhunseri Tea Peer Comparison

NSE: DTIL | BSE: 538902

₹151.00

₹2.18 (1.46%)

As on 09-Nov-2026 13:01IST

Market cap

₹150 Cr

Revenue (TTM)

₹421 Cr

P/E Ratio

P/B Ratio

0.3

Div. Yield

1.4 %

Edit

	Dhunseri Tea	CCL Products	Vintage Coffee	Karamalai Tea	Aspinwall And
Market cap (₹ Cr)	150	12,847	2,327	237	188
Revenue (₹ Cr)	421	4,686	430	60	463
Net Profit (₹ Cr)	-15.27	461.76	37.59	-2.68	16.53
Net Margin (%)	-3.23	9.83	8.39	-4.27	3.52
RoE (%)	-3.67	18.44	7.17	-0.59	8.77
Price to Earnings	--	27.82	61.90	--	11.35
Price-To-Book	0.27	4.82	4.33	0.52	0.94

Income Statement (₹ Cr)

	Dhunseri Tea	CCL Products	Vintage Coffee	Karamalai Tea	Aspinwall And
Operating Revenue	421.49	4,686.22	612.44	60.13	462.88
Total Income	473.37	4,699.14	620.80	62.87	468.97
Total Expenditure	440.75	3,903.80	499.25	55.55	436.03
EBITDA	-19.26	782.42	113.19	4.58	26.85
Depreciation	18.27	158.96	10.45	2.51	5.96
EBIT	-37.53	623.46	102.74	2.06	20.89
Interest	20.92	117.08	9.89	3.73	6.83
Other Income	51.88	12.92	8.37	2.75	6.09
Exceptional Items	4.35	0.00	0.00	-0.06	-0.95
Profit before Tax	-2.21	519.30	101.22	1.03	19.20
Provision for Tax	13.06	57.54	22.47	3.71	2.67
Profit after Tax	-15.27	461.76	78.75	-2.68	16.53

	Dhunseri Tea	CCL Products	Vintage Coffee	Karamalai Tea	Aspinwall And
Shareholder's Funds	553.78	2,663.31	569.21	455.18	199.04
Minority Interest	0.00	0.00	0.00	0.00	0.00
Non-Current Liabilities	231.33	514.12	64.11	97.42	8.97
Current Liabilities	271.42	1,304.16	91.47	34.00	153.95
Total Liabilities	965.13	4,326.29	724.79	595.17	333.02

	Dhunseri Tea	CCL Products	Vintage Coffee	Karamalai Tea	Aspinwall And
Non-Current Assets	815.09	1,997.81	311.29	532.90	84.01
Current Assets	218.18	2,368.58	400.35	50.12	254.37
Total Assets	965.13	4,326.29	724.79	595.17	333.02
Total Debt*	248.95	1,290.75	123.63	45.23	75.50
Net Current Assets	-53.24	1,064.42	308.88	16.12	100.42
Contingent Liabilities	2.52	58.21	0.16	2.53	3.29

	Dhunseri Tea	CCL Products	Vintage Coffee	Karamalai Tea	Aspinwall And
Cash From Operating Activities	27.67	858.29	6.47	0.08	-21.82
Cash Flow from Investing Activities	-5.13	-69.62	-148.19	5.88	20.23
Cash from Financing Activities	-16.29	-756.92	220.97	-5.09	-3.08
Net Cash Inflow / Outflow	6.25	31.75	79.25	0.86	-4.67

	Dhunseri Tea	CCL Products	Vintage Coffee	Karamalai Tea	Aspinwall And
ROCE (%)	2.63	15.90	19.18	0.26	8.42
ROE (%)	-3.67	18.44	14.38	-0.59	8.77
ROA (%)	-1.49	10.53	13.89	-0.62	4.88
EBIT Margin (%)	-8.90	13.30	16.78	3.43	4.51
Net Margin (%)	-3.23	9.83	12.69	-4.27	3.52
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Dhunseri Tea	CCL Products	Vintage Coffee	Karamalai Tea	Aspinwall And
Revenue Growth (%)	-11.61	24.08	67.13	21.09	31.44
EBIT Growth (%)	5.91	19.97	82.54	302.85	591.72
Net Profit Growth (%)	-101.53	36.53	58.02	37.07	150.08
EPS Growth (%)	3.12	36.53	35.83	37.46	945.17
Book Value Growth (%)	1.82	19.38	94.12	112.07	4.29

	Dhunseri Tea	CCL Products	Vintage Coffee	Karamalai Tea	Aspinwall And
Price / Earnings	-7.65	28.39	30.03	-84.51	10.69
Price / Book Value	0.28	4.92	4.30	0.49	0.94
Dividend Yield (%)	1.38	0.59	0.09	0.10	2.71
EV/EBITDA	-19.43	18.12	21.38	52.12	9.32
Market Cap (₹ Cr)	115.15	13,864.21	1,927.47	252.70	163.52

	Dhunseri Tea	CCL Products	Vintage Coffee	Karamalai Tea	Aspinwall And
Debt to Equity	0.21	0.15	0.10	0.02	0.02
Short term debt to equity ratio	0.20	0.31	0.12	0.08	0.37
Current Ratio	0.80	1.82	4.38	1.47	1.65
Quick Ratio	0.40	1.06	3.24	1.16	0.55
Interest Coverage	0.89	5.44	11.24	1.28	3.81

	Dhunseri Tea	CCL Products	Vintage Coffee	Karamalai Tea	Aspinwall And
Debtors to sales (%)	11.38	15.56	21.78	3.61	11.05
Asset Turnover	0.41	1.07	1.08	0.14	1.37
Receivable days	10.25	61.71	70.09	9.84	37.13
Inventory Days	44.57	85.75	59.24	50.75	117.09
Payable days	739.91	29.84	4.82	360.67	26.58
Cash Conversion Cycle	-685.10	117.62	124.52	-300.07	127.63

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