Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Dhunseri Tea & Industries Ltd

DTIL
NSE
138.34
0.40%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Dhunseri Tea & Industries Ltd

DTIL
NSE
138.34
0.40%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
145Cr
Close
Close Price
138.34
Industry
Industry
Tea
PE
Price To Earnings
PS
Price To Sales
0.29
Revenue
Revenue
496Cr
Rev Gr TTM
Revenue Growth TTM
14.31%
PAT Gr TTM
PAT Growth TTM
-77.63%
Peer Comparison
How does DTIL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
DTIL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
4192143115469816812268115171141
Growth YoY
Revenue Growth YoY%
-2.615.013.826.610.96.817.46.250.017.42.015.3
Expenses
ExpensesCr
84981431531509112113612991141143
Operating Profit
Operating ProfitCr
-42-60-38-104747-13-612430-2
OPM
OPM%
-103.2-6.9-0.2-32.6-228.56.827.9-11.0-88.920.917.3-1.2
Other Income
Other IncomeCr
15818111715233
Interest Expense
Interest ExpenseCr
336355666464
Depreciation
DepreciationCr
466555554555
PBT
PBTCr
-49-11-4-45-106-336-7-561621-7
Tax
TaxCr
-6-20-1-22010-6-14200
PAT
PATCr
-43-9-4-44-83-326-1-421421-7
Growth YoY
PAT Growth YoY%
71.3-8.7-121.2-566.5-95.468.9776.897.849.5586.4-18.6-641.7
NPM
NPM%
-103.8-10.3-2.7-38.4-182.9-3.015.5-0.8-61.512.512.4-5.0
EPS
EPS
-40.6-9.0-3.6-42.2-79.4-2.824.7-0.9-40.113.720.1-6.8

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
268274302296324302377349337395456496
Growth
Revenue Growth%
2.110.3-1.99.5-6.724.6-7.4-3.317.215.48.6
Expenses
ExpensesCr
226237245244262284314323347544477504
Operating Profit
Operating ProfitCr
4237575263196326-10-148-21-9
OPM
OPM%
15.813.418.817.619.36.116.67.4-2.9-37.5-4.6-1.8
Other Income
Other IncomeCr
8138251067-838213322
Interest Expense
Interest ExpenseCr
8989711979172320
Depreciation
DepreciationCr
10921171919201919221919
PBT
PBTCr
32323628429541-84-30-166-29-26
Tax
TaxCr
478-113211010-6-25-9-12
PAT
PATCr
28252729287331-94-24-141-20-14
Growth
PAT Growth%
-10.67.26.9-3.1160.4-58.0-406.874.8-493.285.831.5
NPM
NPM%
10.69.39.09.88.724.28.2-27.0-7.0-35.7-4.4-2.8
EPS
EPS
26.924.125.827.626.869.719.5-89.7-22.6-134.3-19.1-13.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
77777771111111111
Reserves
ReservesCr
403398695714751819848738687511510544
Current Liabilities
Current LiabilitiesCr
10910112193111134110146236277222229
Non Current Liabilities
Non Current LiabilitiesCr
6772162154160170157148189154217210
Total Liabilities
Total LiabilitiesCr
5865789859681,0291,1311,1221,0431,123953959994
Current Assets
Current AssetsCr
111107122128152221230267202131129188
Non Current Assets
Non Current AssetsCr
474470863840876910892776920821830806
Total Assets
Total AssetsCr
5865789859681,0291,1311,1221,0431,123953959994

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
45284544566463320-83-2
Investing Cash Flow
Investing Cash FlowCr
-13-13-41-16-30-184-36-612325
Financing Cash Flow
Financing Cash FlowCr
-24-27-5-25-2415-5555652-16
Net Cash Flow
Net Cash FlowCr
8-12-1313-5116-97
Free Cash Flow
Free Cash FlowCr
2816182122-3739-16-169-1112
CFO To PAT
CFO To PAT%
159.5111.6166.3152.7197.88.7150.1-35.2-85.459.17.7
CFO To EBITDA
CFO To EBITDA%
106.476.879.684.888.734.473.7128.6-209.656.27.4

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
14417221219315077180275191196177
Price To Earnings
Price To Earnings
5.37.17.86.65.31.15.90.00.00.00.0
Price To Sales
Price To Sales
0.50.60.70.70.50.30.50.80.60.50.4
Price To Book
Price To Book
1.21.40.30.30.20.10.20.40.30.40.3
EV To EBITDA
EV To EBITDA
5.47.25.65.33.69.84.314.8-36.1-3.0-20.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
87.388.687.887.689.487.181.180.794.090.298.0
OPM
OPM%
15.813.418.817.619.36.116.67.4-2.9-37.5-4.6
NPM
NPM%
10.69.39.09.88.724.28.2-27.0-7.0-35.7-4.4
ROCE
ROCE%
7.98.15.44.65.811.25.3-8.9-2.4-19.2-0.9
ROE
ROE%
6.96.33.94.03.78.93.6-12.6-3.4-27.0-3.9
ROA
ROA%
4.84.42.83.02.76.52.7-9.0-2.1-14.8-2.1
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.