Dashboard/UNITEDTEA

UNITEDTEA

FAIRLY_VALUED

The United Nilgiri Tea Estates Company Limited

Others · NSE

↑ 12.9% vs fair value

52W Low

₹372

+37.6% from low

52W High

₹589

-13.1% from high

News sentiment (0 articles)

0 bull0 neutral0 bear

Valuation Gauge

FAIRLY_VALUED+12.9% Margin of Safety

OVERVALUEDFAIRLY VALUEDUNDERVALUED

Current Price

₹512

Fair Value

₹588

Fair Value Analysis

₹588

Based on earnings growth potential for Others sector companies

Low confidence

Growth Valuation

100% weight

₹588

Price vs Market

UNITEDTEA

Nifty 50

Shareholding Pattern

Stock Health Score

Financially Strong

9.2 / 10

Profitability

8/10

ROE of 12.7% is acceptable for Others sector (benchmark: 15%)

Debt & Leverage

10/10

D/E ratio of -0.0x is well within the Others sector norm of 0.8x — strong balance sheet

Valuation vs Peers

10/10

P/E of 17.6x trades at a 56% discount to Others sector median (40x) — attractively valued

Cash Flow

10/10

FCF margin of 19.8% — exceptional cash generation (₹18 Cr)

Earnings Growth

10/10

5yr EPS CAGR of 21.6% is well above the Others sector average of 12.0% — strong growth

Dividend

6/10

Dividend yield of 0.6% provides moderate shareholder returns

Sentiment Trend — Last 30 Days

Historical Returns

Key Ratios & Growth

Operating Cash Flow

₹6 Cr

TTM cash from operations

Key Financials

EPS (TTM)

₹29.4

P/E Ratio

17.6x

P/B Ratio

1.1x

ROE

12.7%

ROCE

9.4%

Debt / Equity

Beta

—

Div Yield

0.6%

FCF (Cr)

₹18 Cr

Revenue (Cr)

₹89 Cr

EPS Growth 5Y

21.6%

Mkt Cap (Cr)

₹256 Cr

52W High

₹589

52W Low

₹372.2

Book Value/Share

₹465

Financial History

Period	Revenue	Op Profit	OPM%	PAT	EPS
2018-03-31	₹62 Cr	₹13 Cr	21.0%	₹12 Cr	₹23.60
2017-03-31	₹54 Cr	₹13 Cr	23.0%	₹9 Cr	₹18.33

Compounded Growth Rates

Sales Growth

3Y—

5Y—

10Y—

Profit Growth

3Y—

5Y—

10Y—

EPS Growth

3Y—

5Y—

10Y—

Peer Comparison

Others

Stock	Price	Fair Value	MoS%	P/E	ROE	Signal
STARPAPER Star Paper Mills Limited	₹132	₹657.4	+79.9%	5.1	44.2%	UNDERVALUED
MUFTI Credo Brands Marketing Limited	₹72.9	₹314.3	+76.8%	10.2	16.4%	UNDERVALUED
HEADSUP Heads UP Ventures Limited	₹7	₹28.8	+75.7%	3.7	—	UNDERVALUED
JINDRILL Jindal Drilling And Industries Limited	₹485.4	₹1,838.1	+73.6%	5.9	13.3%	UNDERVALUED
SHANTIGOLD Shanti Gold International Limited	₹174	₹628	+72.3%	9.5	23.6%	UNDERVALUED
SHANKARA Shankara Building Products Limited	₹120.9	₹417.1	+71.0%	3.8	15.9%	UNDERVALUED
KSOLVES Ksolves India Limited	₹289	₹944.6	+69.4%	22.2	114.6%	UNDERVALUED
SEDEMAC SEDEMAC Mechatronics Limited	₹1,672.5	₹5,216	+67.9%	142.9	20.2%	UNDERVALUED