Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹145Cr
Rev Gr TTM
Revenue Growth TTM
14.31%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DTIL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -2.6 | 15.0 | 13.8 | 26.6 | 10.9 | 6.8 | 17.4 | 6.2 | 50.0 | 17.4 | 2.0 | 15.3 |
| 84 | 98 | 143 | 153 | 150 | 91 | 121 | 136 | 129 | 91 | 141 | 143 |
Operating Profit Operating ProfitCr |
| -103.2 | -6.9 | -0.2 | -32.6 | -228.5 | 6.8 | 27.9 | -11.0 | -88.9 | 20.9 | 17.3 | -1.2 |
Other Income Other IncomeCr | 1 | 5 | 8 | 1 | 8 | 1 | 1 | 17 | 15 | 2 | 3 | 3 |
Interest Expense Interest ExpenseCr | 3 | 3 | 6 | 3 | 5 | 5 | 6 | 6 | 6 | 4 | 6 | 4 |
Depreciation DepreciationCr | 4 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 5 |
| -49 | -11 | -4 | -45 | -106 | -3 | 36 | -7 | -56 | 16 | 21 | -7 |
| -6 | -2 | 0 | -1 | -22 | 0 | 10 | -6 | -14 | 2 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 71.3 | -8.7 | -121.2 | -566.5 | -95.4 | 68.9 | 776.8 | 97.8 | 49.5 | 586.4 | -18.6 | -641.7 |
| -103.8 | -10.3 | -2.7 | -38.4 | -182.9 | -3.0 | 15.5 | -0.8 | -61.5 | 12.5 | 12.4 | -5.0 |
| -40.6 | -9.0 | -3.6 | -42.2 | -79.4 | -2.8 | 24.7 | -0.9 | -40.1 | 13.7 | 20.1 | -6.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 2.1 | 10.3 | -1.9 | 9.5 | -6.7 | 24.6 | -7.4 | -3.3 | 17.2 | 15.4 | 8.6 |
| 226 | 237 | 245 | 244 | 262 | 284 | 314 | 323 | 347 | 544 | 477 | 504 |
Operating Profit Operating ProfitCr |
| 15.8 | 13.4 | 18.8 | 17.6 | 19.3 | 6.1 | 16.6 | 7.4 | -2.9 | -37.5 | -4.6 | -1.8 |
Other Income Other IncomeCr | 8 | 13 | 8 | 2 | 5 | 106 | 7 | -83 | 8 | 21 | 33 | 22 |
Interest Expense Interest ExpenseCr | 8 | 9 | 8 | 9 | 7 | 11 | 9 | 7 | 9 | 17 | 23 | 20 |
Depreciation DepreciationCr | 10 | 9 | 21 | 17 | 19 | 19 | 20 | 19 | 19 | 22 | 19 | 19 |
| 32 | 32 | 36 | 28 | 42 | 95 | 41 | -84 | -30 | -166 | -29 | -26 |
| 4 | 7 | 8 | -1 | 13 | 21 | 10 | 10 | -6 | -25 | -9 | -12 |
|
| | -10.6 | 7.2 | 6.9 | -3.1 | 160.4 | -58.0 | -406.8 | 74.8 | -493.2 | 85.8 | 31.5 |
| 10.6 | 9.3 | 9.0 | 9.8 | 8.7 | 24.2 | 8.2 | -27.0 | -7.0 | -35.7 | -4.4 | -2.8 |
| 26.9 | 24.1 | 25.8 | 27.6 | 26.8 | 69.7 | 19.5 | -89.7 | -22.6 | -134.3 | -19.1 | -13.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 11 | 11 | 11 | 11 | 11 |
| 403 | 398 | 695 | 714 | 751 | 819 | 848 | 738 | 687 | 511 | 510 | 544 |
Current Liabilities Current LiabilitiesCr | 109 | 101 | 121 | 93 | 111 | 134 | 110 | 146 | 236 | 277 | 222 | 229 |
Non Current Liabilities Non Current LiabilitiesCr | 67 | 72 | 162 | 154 | 160 | 170 | 157 | 148 | 189 | 154 | 217 | 210 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 111 | 107 | 122 | 128 | 152 | 221 | 230 | 267 | 202 | 131 | 129 | 188 |
Non Current Assets Non Current AssetsCr | 474 | 470 | 863 | 840 | 876 | 910 | 892 | 776 | 920 | 821 | 830 | 806 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 45 | 28 | 45 | 44 | 56 | 6 | 46 | 33 | 20 | -83 | -2 |
Investing Cash Flow Investing Cash FlowCr | -13 | -13 | -41 | -16 | -30 | -18 | 4 | -36 | -61 | 23 | 25 |
Financing Cash Flow Financing Cash FlowCr | -24 | -27 | -5 | -25 | -24 | 15 | -55 | 5 | 56 | 52 | -16 |
|
Free Cash Flow Free Cash FlowCr | 28 | 16 | 18 | 21 | 22 | -37 | 39 | -16 | -169 | -111 | 2 |
| 159.5 | 111.6 | 166.3 | 152.7 | 197.8 | 8.7 | 150.1 | -35.2 | -85.4 | 59.1 | 7.7 |
CFO To EBITDA CFO To EBITDA% | 106.4 | 76.8 | 79.6 | 84.8 | 88.7 | 34.4 | 73.7 | 128.6 | -209.6 | 56.2 | 7.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 144 | 172 | 212 | 193 | 150 | 77 | 180 | 275 | 191 | 196 | 177 |
Price To Earnings Price To Earnings | 5.3 | 7.1 | 7.8 | 6.6 | 5.3 | 1.1 | 5.9 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.5 | 0.6 | 0.7 | 0.7 | 0.5 | 0.3 | 0.5 | 0.8 | 0.6 | 0.5 | 0.4 |
Price To Book Price To Book | 1.2 | 1.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.4 | 0.3 | 0.4 | 0.3 |
| 5.4 | 7.2 | 5.6 | 5.3 | 3.6 | 9.8 | 4.3 | 14.8 | -36.1 | -3.0 | -20.0 |
Profitability Ratios Profitability Ratios |
| 87.3 | 88.6 | 87.8 | 87.6 | 89.4 | 87.1 | 81.1 | 80.7 | 94.0 | 90.2 | 98.0 |
| 15.8 | 13.4 | 18.8 | 17.6 | 19.3 | 6.1 | 16.6 | 7.4 | -2.9 | -37.5 | -4.6 |
| 10.6 | 9.3 | 9.0 | 9.8 | 8.7 | 24.2 | 8.2 | -27.0 | -7.0 | -35.7 | -4.4 |
| 7.9 | 8.1 | 5.4 | 4.6 | 5.8 | 11.2 | 5.3 | -8.9 | -2.4 | -19.2 | -0.9 |
| 6.9 | 6.3 | 3.9 | 4.0 | 3.7 | 8.9 | 3.6 | -12.6 | -3.4 | -27.0 | -3.9 |
| 4.8 | 4.4 | 2.8 | 3.0 | 2.7 | 6.5 | 2.7 | -9.0 | -2.1 | -14.8 | -2.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Dhunseri Tea & Industries Limited (DTIL) is a prominent Indian tea producer with a dual-geography footprint, operating integrated plantations in **Assam, India**, and **Malawi, South Africa**. As a key entity within the **CK Dhanuka Group**, the company has recently transitioned from an aggressive acquisition phase to a strategic consolidation period. As of March 2025, the company is a subsidiary of **Naga Dhunseri Group Limited (NDGL)**, which holds a **54.56%** stake.
---
### **Geographic Footprint & Asset Infrastructure**
DTIL operates an integrated plantation model, managing the entire value chain from cultivation and harvesting to processing and sale. The company’s production capacity is balanced between domestic high-quality tea and offshore diversification into tea and macadamia nuts.
| Segment | Assets & Infrastructure | Primary Products | Annual Capacity |
| :--- | :--- | :--- | :--- |
| **India (Assam)** | **10 Tea Estates** and **10 Factories**; **6,861.12 hectares** | Black Tea (Loose & Packaged) | **1.14 Crore kg** |
| **Outside India (Malawi)** | **2 Tea Estates** (Makandi & Kawalazi) | Tea & Macadamia Nuts | **1.16 Crore kg** (Tea); **0.06 Crore kg** (Macadamia) |
* **Operational Seasonality:** Manufacturing primarily occurs between **mid-March and mid-December**.
* **Sales Channels:** Products are distributed via public auctions in **Kolkata and Guwahati**, private sales through intermediaries, and direct packaged tea sales.
---
### **Strategic Portfolio Rationalization (2023–2025)**
Following the acquisition of five major estates from Warren Tea and Apeejay Tea in **FY 2022-23** for **₹199.8 Crore**, DTIL has aggressively rationalized its portfolio to optimize liquidity and exit underperforming units.
| Date | Asset | Action | Financial Impact / Consideration |
| :--- | :--- | :--- | :--- |
| **Dec 2025** | **Balijan (North) Tea Estate** | Sale of Assets | **₹35.00 Crore** |
| **Sept 2025** | **Deohall Tea Estate** | Divested | **₹23.50 Crore** total; **₹2.05 Crore** profit |
| **March 2025** | **Dilli Tea Estate** | Divested | **₹35.00 Crore** total; **₹11.55 Crore** profit |
| **Dec 2024** | **Jaipur Packet Factory** | Sold/Closed | **₹15.74 Crore** profit |
| **FY 2023-24** | **Shivani & Hatibari Factories**| Divested | **₹15.16 Crore** (Combined) |
---
### **Operational Modernization & Sustainability Initiatives**
To combat rising labor costs and climate volatility, DTIL is investing in mechanization and renewable energy to achieve long-term margin stability.
* **Mechanization of Field Operations:** To address localized labor shortages, the company has introduced **battery-operated plucking machines**, **mechanical pruning**, and **pit digger machines** for planting. These initiatives allow for the reallocation of labor to high-value plantation development.
* **Energy Transition:** Solar power plants have been commissioned across **North Bank** and **South Bank** estates in Assam. The company has also installed **Tufflex sheets** in factories to maximize natural light and reduce daytime electricity consumption.
* **Infrastructure Upgrades:** Installation of **33KVA HT lines** ensures stable power, while high-capacity **CTC machines** and **Thermax boilers** have been deployed to reduce coal and gas consumption.
* **Quality Shift:** The strategy has moved away from "bought-out leaf" production toward high-quality "made tea" from owned gardens to command higher price realizations.
---
### **Financial Performance & Capital Structure**
DTIL’s financial profile reflects the "gestation losses" associated with upgrading newly acquired older estates and the impact of hyperinflation in African operations.
| Metric (Consolidated) | FY24 (Actual) | FY23 (Actual) | FY22 (Actual) |
| :--- | :--- | :--- | :--- |
| **Total Operating Income** | **₹395.42 Cr** | **₹337.48 Cr** | **₹349.01 Cr** |
| **PBILDT** | **(Loss)** | **(₹9.68 Cr)** | **₹25.78 Cr** |
| **PAT** | **(₹141.10 Cr)** | **(₹23.79 Cr)** | **(₹94.24 Cr)** |
| **Overall Gearing (x)** | **0.50** | **0.27** | **0.15** |
* **Liquidity Management:** The company maintains a comfortable capital structure supported by the **CK Dhanuka Group**. Promoters provided unsecured loans of **₹14.39 Crore** (as of March 2025) at **8% p.a.**
* **Offshore Funding:** DTIL consistently supports its subsidiary, **Dhunseri Petrochem & Tea Pte Ltd (DPTPL)**, subscribing to **USD 4.25 Million** in **Optional Convertible Debentures (OCD)** between 2025 and 2026.
* **Dividend Policy:** Despite recent losses, the Board recommended a dividend of **10% (Re. 1.00 per share)** for FY25.
---
### **Risk Factors & Mitigation Strategies**
#### **1. Agro-Climatic & Biological Risks**
Yields are highly sensitive to weather. In **FY24**, erratic weather caused a crop loss of **~0.2 crore kg**. In **FY25**, pest attacks in newly acquired gardens further pressured volumes.
* *Mitigation:* Maintaining high inventories of agro-chemicals and investing in irrigation and soil enrichment.
#### **2. Currency & Hyperinflationary Accounting**
Operations in Malawi are subject to **Ind AS 29 (Hyperinflationary Accounting)**. The devaluation of the **Malawi Kwacha** against the **USD** has led to significant unrealized exchange losses and non-cash adjustments to Property, Plant, and Equipment (**₹57.53 crore** increase in FY25).
#### **3. Labor Intensity & Regulatory Compliance**
Labor costs constitute **45-50%** of total costs in India.
* **Wage Pressure:** Minimum wages in Assam rose to **₹250/day** in late 2023.
* **New Labor Codes:** The implementation of four unified Labor Codes in **Nov 2025** resulted in an initial **₹46 Lakh** impact on employee benefit expenses.
#### **4. Asset Title & Legal Contingencies**
* **Title Deeds:** Several estates acquired through historical demergers and the 2022-23 purchases still have title deeds pending transfer to the company’s name.
* **Contingent Liabilities:** As of March 2035, the group faces **₹242.58 Lakhs** in potential outflows, primarily from income tax disputes and litigation in Malawi.
---
### **Future Outlook**
The company’s recovery is predicated on the successful turnaround of the **five acquired Assam estates** and the maturation of its **Macadamia nut** program in Malawi, where it aims to become one of the **largest private producers globally**. While **CARE Ratings** downgraded the company to **CARE A; Negative** in early 2025, the recent recovery in yield to **2,011 kg per hectare** in Q1FY26 suggests that the consolidation strategy is beginning to yield operational improvements.