Dhunseri Tea Peer Comparison

NSE: DTIL | BSE: 538902

₹143.99

₹1.91 (1.34%)

As on 09-Sep-2026IST

Market cap

₹149 Cr

Revenue (TTM)

₹441 Cr

P/E Ratio

P/B Ratio

0.3

Div. Yield

1.4 %

Edit

	Dhunseri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Market cap (₹ Cr)	149	14,778	10,115	2,614	1,308
Revenue (₹ Cr)	441	4,602	19,915	612	297
Net Profit (₹ Cr)	-12.34	432.53	2,604.34	78.75	-75.81
Net Margin (%)	-2.57	9.38	12.88	12.69	-23.23
RoE (%)	-3.50	19.52	18.63	14.38	-12.14
Price to Earnings	--	34.17	7.84	33.19	--
Price-To-Book	0.28	6.06	1.33	4.54	4.30

Income Statement (₹ Cr)

	Dhunseri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Operating Revenue	471.16	4,457.37	19,538.62	308.52	311.71
Total Income	511.48	4,543.98	19,853.44	312.52	375.52
Total Expenditure	478.60	3,802.60	16,092.83	255.54	375.47
EBITDA	-7.44	654.77	3,445.79	52.99	-63.76
Depreciation	18.84	151.93	351.92	6.85	6.57
EBIT	-26.28	502.84	3,093.87	46.14	-70.33
Interest	20.11	128.75	138.07	5.99	21.99
Other Income	40.32	86.61	314.82	4.00	63.81
Exceptional Items	6.39	--	94.08	--	--
Profit before Tax	0.33	460.70	3,350.93	44.15	-28.51
Provision for Tax	2.84	72.59	851.68	3.99	-2.96
Profit after Tax	-2.50	388.11	2,499.25	40.15	-25.55

	Dhunseri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Shareholder's Funds	529.49	2,344.55	7,041.98	302.95	339.01
Minority Interest	--	--	2,556.23	--	--
Non-Current Liabilities	231.59	495.90	393.88	177.16	50.28
Current Liabilities	204.05	1,485.83	4,488.57	47.62	363.02
Total Liabilities	965.13	4,326.29	14,536.15	527.72	752.31

	Dhunseri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Non-Current Assets	823.05	2,117.02	9,142.97	308.85	509.49
Current Assets	142.08	2,209.27	5,352.21	212.36	242.81
Total Assets	965.13	4,326.29	14,536.15	527.72	752.31
Total Debt*	248.95	1,290.75	1,555.69	200.23	105.49
Net Current Assets	-61.98	723.44	863.64	164.74	-120.21
Contingent Liabilities	2.52	58.21	380.33	--	78.83

	Dhunseri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Cash From Operating Activities	27.67	858.29	2,418.61	-22.52	-11.05
Cash Flow from Investing Activities	-5.13	-69.62	-1,187.98	-45.74	25.53
Cash from Financing Activities	-16.29	-756.92	-1,131.80	188.91	-15.35
Net Cash Inflow / Outflow	6.25	31.75	98.83	120.65	-0.87

	Dhunseri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
ROCE (%)	2.63	15.90	44.26	13.90	-1.45
ROE (%)	-0.48	18.20	39.44	19.31	-7.53
ROA (%)	-0.26	9.06	18.39	9.85	-3.49
EBIT Margin (%)	6.98	16.63	19.25	18.47	0.02
Net Margin (%)	-0.49	8.54	12.59	12.85	-6.80
Cash Profit Margin (%)	3.47	12.12	13.78	15.23	-6.09

	Dhunseri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Revenue Growth (%)	3.24	43.52	6.78	135.44	0.60
EBIT Growth (%)	316.92	31.56	10.44	119.29	100.11
Net Profit Growth (%)	87.51	25.06	13.64	235.07	59.84
EPS Growth (%)	87.51	25.06	10.69	179.13	94.02
Book Value Growth (%)	1.82	19.38	25.04	93.27	-0.09

	Dhunseri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Price / Earnings	0.00	35.72	7.41	30.58	0.00
Price / Book Value	0.22	5.97	1.31	4.48	3.71
Dividend Yield (%)	1.82	0.55	1.29	0.10	0.00
EV/EBITDA	10.27	20.15	2.64	24.94	0.00
Market Cap (₹ Cr)	115.15	13,864.21	9,212.46	1,227.91	1,258.56

	Dhunseri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debt to Equity	0.47	0.56	0.22	0.73	0.31
Short term debt to equity ratio	0.20	0.31	0.12	0.11	0.31
Current Ratio	0.70	1.49	1.19	4.46	0.67
Quick Ratio	0.44	0.79	0.88	2.87	0.56
Interest Coverage	1.02	4.58	25.27	8.37	-0.30

	Dhunseri Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debtors to sales (%)	2.61	18.33	2.76	25.61	39.92
Asset Turnover	0.49	1.04	1.52	0.76	0.43
Receivable days	10.25	61.71	9.30	59.56	131.37
Inventory Days	44.57	85.75	23.92	89.31	43.58
Payable days	739.91	29.84	60.75	7.98	301.76
Cash Conversion Cycle	-685.10	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.