The United Nilgiri Tea Estates Company Ltd.

Financial

	The United Nilgiri	Dhunseri Tea	Neelamalai Agro Inds
Operational Metrics
Financials
5 yr Average ROE	7.88 %	-6.12 %	12.6 %
5yr average Equity Multiplier	1.17	1.5	1.04
5yr Average Asset Turnover Ratio	0.41	0.33	0.12
5yr Avg Net Profit Margin	16.63 %	-7.48 %	104.57 %
Price to Book	0.93	0.37	0.81
P/E	11.2	0.0	8.67
5yr Avg Cash Conversion Cycle	32.62 Days	-305.79 Days	-42.88 Days
Inventory Days	34.14 Days	66.47 Days	61.31 Days
Days Receivable	39.71 Days	17.94 Days	9.58 Days
Days Payable	31.65 Days	261.73 Days	88.44 Days
5yr Average Interest Coverage Ratio	179.04	-1.26	263.63
5yr Avg ROCE	9.92 %	-2.39 %	-0.13 %
5yr Avg Operating Profit Margin	18.96 %	-2.06 %	-7.1 %
5 yr average Debt to Equity	0.0	0.22	0.0
5yr CAGR Net Profit	11.87 %	n/a	17.89 %
5yr Average Return on Assets	6.78 %	-3.35 %	12.16 %
Shareholdings
Promoter Holding	49.79 %	68.9 %	72.45 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	0.0	1.21 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	The United Nilgiri	Dhunseri Tea	Neelamalai Agro Inds
Product Wise Break-Up	Product Wise Break-Up Tea 92.98 Business Management And Consultancy 0 Macadamia Nuts 0 Loose And Packet Tea 0 Tea Waste 0 Tea 0 Tea Leaf 0 Others 7.02	Product Wise Break-Up Tea 0 Loose And Packet Tea 95.59 Macadamia Nuts 3.15 Tea Leaf 0 Business Advisory Services 0.94 Tea Waste 0 Others 0.32	Product Wise Break-Up Tea 96.82 Loose And Packet Tea 0 Macadamia Nuts 0 Tea Leaf 0.02 Business Management And Consultancy 0 Tea Waste 3.16
Location Wise Break-Up	Location Wise Break-Up Rest of the World 53.22 India 46.78 Malawi 0	Location Wise Break-Up India 81.35 Malawi 0 Rest of the World 0 Others 18.65	Location Wise Break-Up India 72.41 Malawi 0 Rest of the World 27.59
Operating Profit Break-Up	Operating Profit Break-Up Plantation 74.85 Commercial Property 25.15 India 0	Operating Profit Break-Up India 97.62 Plantation 0 Commercial Property 0 Others 2.38	-
Asset Break-Up	Asset Break-Up Plantation 22.51 Commercial Property 5.55 India 0 Others 71.94	Asset Break-Up India 71.35 Plantation 0 Commercial Property 0 Others 28.65	-