UNITED NILGIRI TEA LTD
UNITEDTEA · General/Diversified · NSE
₹515
Current Market Price
Fair Value (DCF)
₹540
Discount to FV
+4.9%
Updated just now
YieldIQ Score
46/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
36%
ROE
8.4%
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹257.30 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.3%
Return on capital employed
EV / EBITDA
18.0×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
214.0×
EBIT covers interest
Current Ratio
9.50×
Short-term liquidity
Asset Turnover
0.36×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹514.95
Bear case
Discount -56.2%
Base case
Discount +4.7%
Bull case
Discount +24.2%
Ratio Trends
UNITEDTEA · last 4 annual periods
ROE
8.4%
ROCE
11.3%
Operating Margin
—
Debt / Equity
—
PE
11.1×
EV / EBITDA
—
Historical Financials
UNITEDTEA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹74.0 Cr | ₹82.1 Cr | ₹82.4 Cr | ₹89.8 Cr | ₹83.4 Cr | +3.0% |
| EBITDA | ₹16.5 Cr | ₹18.7 Cr | ₹24.0 Cr | ₹24.9 Cr | ₹29.5 Cr | +15.7% |
| EBIT | ₹13.0 Cr | ₹15.0 Cr | ₹20.5 Cr | — | — | +12.1% |
| PAT | ₹10.3 Cr | ₹12.1 Cr | ₹16.1 Cr | ₹18.5 Cr | ₹21.9 Cr | +20.8% |
| EPS (diluted) | ₹20.59 | ₹20.59 | ₹32.13 | — | — | +11.8% |
| CFO | ₹5.5 Cr | ₹15.1 Cr | ₹7.8 Cr | ₹21.2 Cr | ₹12.9 Cr | +24.1% |
| CapEx | ₹-4.2 Cr | ₹-4.5 Cr | ₹-2.0 Cr | ₹-3.7 Cr | ₹-3.6 Cr | — |
| FCF | ₹1.3 Cr | ₹10.6 Cr | ₹5.8 Cr | ₹17.5 Cr | ₹9.3 Cr | +64.1% |
| Total Assets | ₹187 Cr | ₹198 Cr | ₹217 Cr | ₹233 Cr | ₹256 Cr | +8.2% |
| Total Debt | — | ₹0.0 Cr | ₹0.0 Cr | — | — | — |
| Shareholders' Equity | ₹175 Cr | ₹187 Cr | ₹204 Cr | ₹221 Cr | ₹241 Cr | +8.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
UNITEDTEA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
JAYSREETEA JAYSREETEA | — | — | Pending | -6.3% | — |
HALDER HALDER | — | — | Pending | 13.8% | — |
 VIKASLIFE VIKAS LIFECARE LIMITED | +460.0% | 40 | Data Limited | -2.0% | — |
 SAKUMA SAKUMA | — | — | Pending | 2.1% | — |
PKTEA PKTEA | — | — | Pending | 0.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
20 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹14.80/sh
Last payout
2026-02-18
₹1.00
Peak payout
₹2.70
Trailing yield
0.58%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. UNITED NILGIRI TEA LTD (UNITEDTEA.NS) trades at 514.95 vs a model fair value of 540.09, a gap of 4.9%. Piotroski F-score: 7/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of UNITEDTEA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for UNITEDTEA →
Compare
Head-to-head with peers
Compare UNITEDTEA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse UNITEDTEANow →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.