Data Under Review
Some valuation figures for this stock are being recalibrated. Hidden fields will return after data review.
Reported as ticker: DTIL· We're continuously improving data quality. Contact support if this persists.
DHUNSERI TEA & IND. LTD.
DTIL · General/Diversified · NSE
₹141
Current Market Price
Fair Value (DCF)
₹0
Margin of Safety
-100.0%
Updated 15h ago
YieldIQ Score
27/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
19%
ROE
—
Debt/Equity
0.43
WACC
11.1%
Market Cap
₹148 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.45×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹141.04
Bear case
₹0
MoS -Infinity%
Base case
₹0
MoS -Infinity%
Bull case
₹0
MoS -Infinity%
Ratio Trends
DTIL · last 4 annual periods
ROE
-3.9%
ROCE
1.1%
Operating Margin
—
Debt / Equity
0.50×
PE
—
EV / EBITDA
—
Historical Financials
DTIL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹349 Cr | ₹337 Cr | ₹394 Cr | ₹433 Cr | +7.5% |
| EBITDA | ₹-63.6 Cr | ₹-7.7 Cr | ₹-128 Cr | ₹8.6 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹-94.2 Cr | ₹-23.8 Cr | ₹-141 Cr | ₹-20.0 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹33.2 Cr | ₹20.3 Cr | ₹-83.5 Cr | ₹-1.6 Cr | — |
| CapEx | ₹-53.1 Cr | ₹-204 Cr | ₹-42.9 Cr | ₹-32.5 Cr | — |
| FCF | ₹-19.9 Cr | ₹-184 Cr | ₹-126 Cr | ₹-34.0 Cr | — |
| Total Assets | ₹1043 Cr | ₹1123 Cr | ₹953 Cr | ₹959 Cr | -2.8% |
| Total Debt | ₹112 Cr | ₹181 Cr | ₹255 Cr | ₹262 Cr | +32.8% |
| Shareholders' Equity | ₹748 Cr | ₹697 Cr | ₹522 Cr | ₹520 Cr | -11.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DTIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GANGESSECU GANGESSECU | — | — | Pending | 0.7% | — |
| MKPL MKPL | — | — | Pending | 12.1% | — |
| PALASHSECU PALASHSECU | — | — | Pending | -2.1% | — |
| KOHINOOR KOHINOOR | — | — | Pending | — | — |
| AJOONI AJOONI | — | — | Pending | 3.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DTIL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DTIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DTIL →
Compare
Head-to-head with peers
Compare DTIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DTILNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.