Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Agriculture

Rating :
52/99  (View)

BSE: 538902 | NSE: DTIL

250.35
-6.40 (-2.49%)
22-Jan-2021 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  261.35
  •  261.35
  •  245.00
  •  256.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7551
  •  18.90
  •  305.90
  •  90.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 175.02
  • 19.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 293.25
  • 1.00%
  • 0.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.90%
  • 3.77%
  • 24.37%
  • FII
  • DII
  • Others
  • 0%
  • 2.02%
  • 0.94%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.03
  • 0.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -12.80
  • -18.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 23.66
  • 36.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.82
  • 5.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.89
  • 0.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.24
  • 4.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
147.95
108.36
36.54%
62.80
69.42
-9.54%
40.49
56.50
-28.34%
84.22
81.80
2.96%
Expenses
101.50
81.70
24.24%
44.37
51.45
-13.76%
72.11
56.10
28.54%
78.68
84.85
-7.27%
EBITDA
46.45
26.66
74.23%
18.43
17.97
2.56%
-31.62
0.39
-
5.54
-3.05
-
EBIDTM
31.39%
24.60%
29.35%
25.88%
-78.10%
0.69%
6.57%
-3.72%
Other Income
2.42
0.88
175.00%
10.67
1.34
696.27%
1.70
2.89
-41.18%
1.42
0.59
140.68%
Interest
2.88
2.19
31.51%
2.54
1.92
32.29%
1.28
2.09
-38.76%
5.15
1.80
186.11%
Depreciation
5.14
4.93
4.26%
5.10
5.01
1.80%
3.74
5.30
-29.43%
5.81
4.41
31.75%
PBT
27.27
121.43
-77.54%
21.46
12.59
70.45%
-34.94
-4.11
-
-4.53
-8.66
-
Tax
2.49
26.43
-90.58%
6.52
3.87
68.48%
-10.22
-3.17
-
1.28
4.19
-69.45%
PAT
24.78
95.00
-73.92%
14.94
8.72
71.33%
-24.72
-0.94
-
-5.81
-12.84
-
PATM
16.75%
87.67%
23.79%
12.56%
-61.05%
-1.66%
-6.90%
-15.70%
EPS
35.38
135.62
-73.91%
21.33
12.45
71.33%
-35.28
-1.34
-
-8.30
-18.33
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
335.46
302.48
324.29
296.06
301.83
273.56
267.97
Net Sales Growth
6.13%
-6.73%
9.54%
-1.91%
10.33%
2.09%
 
Cost Of Goods Sold
53.54
38.98
34.25
36.64
36.68
31.23
33.88
Gross Profit
281.92
263.51
290.04
259.42
265.15
242.33
234.09
GP Margin
84.04%
87.12%
89.44%
87.62%
87.85%
88.58%
87.36%
Total Expenditure
296.66
283.94
261.59
243.87
245.16
236.78
225.53
Power & Fuel Cost
-
37.07
31.59
27.88
28.60
35.36
30.00
% Of Sales
-
12.26%
9.74%
9.42%
9.48%
12.93%
11.20%
Employee Cost
-
111.58
114.22
76.67
74.37
69.62
57.63
% Of Sales
-
36.89%
35.22%
25.90%
24.64%
25.45%
21.51%
Manufacturing Exp.
-
43.42
38.62
53.86
50.33
51.56
59.36
% Of Sales
-
14.35%
11.91%
18.19%
16.67%
18.85%
22.15%
General & Admin Exp.
-
7.67
10.40
10.79
10.64
8.43
8.98
% Of Sales
-
2.54%
3.21%
3.64%
3.53%
3.08%
3.35%
Selling & Distn. Exp.
-
14.24
12.16
15.51
21.44
20.47
17.65
% Of Sales
-
4.71%
3.75%
5.24%
7.10%
7.48%
6.59%
Miscellaneous Exp.
-
30.98
20.36
22.52
23.10
20.11
18.03
% Of Sales
-
10.24%
6.28%
7.61%
7.65%
7.35%
6.73%
EBITDA
38.80
18.54
62.70
52.19
56.67
36.78
42.44
EBITDA Margin
11.57%
6.13%
19.33%
17.63%
18.78%
13.44%
15.84%
Other Income
16.21
5.34
4.78
2.42
7.89
12.85
7.79
Interest
11.85
10.55
7.27
9.00
8.09
8.73
8.19
Depreciation
19.79
19.48
18.66
17.45
20.89
8.89
9.80
PBT
9.26
-6.14
41.54
28.16
35.58
32.01
32.24
Tax
0.07
21.36
13.44
-0.84
8.45
6.70
3.93
Tax Rate
0.76%
22.59%
32.35%
-2.98%
23.75%
20.93%
12.19%
PAT
9.19
73.19
28.10
29.00
27.13
25.31
28.31
PAT before Minority Interest
9.19
73.19
28.10
29.00
27.13
25.31
28.31
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.74%
24.20%
8.67%
9.80%
8.99%
9.25%
10.56%
PAT Growth
-89.78%
160.46%
-3.10%
6.89%
7.19%
-10.60%
 
Unadjusted EPS
13.13
104.56
40.14
41.43
38.76
36.16
40.44

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
826.02
757.66
721.37
702.37
405.22
410.20
Share Capital
7.00
7.00
7.00
7.00
7.00
7.00
Total Reserves
819.02
750.65
714.37
695.37
398.21
403.19
Non-Current Liabilities
170.24
159.67
153.87
161.84
71.76
66.65
Secured Loans
43.00
42.22
48.63
46.22
53.49
46.98
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
3.09
2.18
Current Liabilities
134.42
111.22
93.23
120.64
100.66
108.82
Trade Payables
27.17
25.84
21.21
21.06
22.76
20.34
Other Current Liabilities
29.10
30.30
23.38
25.10
22.17
26.64
Short Term Borrowings
71.95
41.94
41.44
61.23
44.40
52.59
Short Term Provisions
6.20
13.14
7.19
13.25
11.34
9.24
Total Liabilities
1,130.68
1,028.55
968.47
984.85
577.64
585.67
Net Block
775.39
762.16
741.61
768.34
438.91
464.45
Gross Block
863.24
830.37
789.37
800.30
512.10
532.02
Accumulated Depreciation
87.84
68.22
47.76
31.96
73.20
67.57
Non Current Assets
910.18
876.43
840.46
862.65
470.42
474.26
Capital Work in Progress
84.41
64.05
44.78
32.39
0.00
0.04
Non Current Investment
38.41
42.03
43.03
41.56
26.23
7.37
Long Term Loans & Adv.
10.64
8.17
10.98
20.28
5.12
2.07
Other Non Current Assets
1.33
0.02
0.06
0.08
0.17
0.33
Current Assets
220.50
152.12
128.00
122.20
107.21
111.41
Current Investments
89.63
7.30
10.53
1.62
0.00
16.29
Inventories
55.42
48.51
37.44
35.58
37.81
33.32
Sundry Debtors
31.23
43.87
48.56
48.01
46.80
32.39
Cash & Bank
9.44
6.51
4.98
2.46
3.81
15.65
Other Current Assets
34.79
31.11
18.44
17.58
18.80
13.76
Short Term Loans & Adv.
10.38
14.81
8.06
16.94
13.14
9.35
Net Current Assets
86.08
40.89
34.78
1.56
6.55
2.59
Total Assets
1,130.68
1,028.55
968.46
984.85
577.63
585.67

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
4.45
55.60
44.28
45.10
28.25
45.15
PBT
94.56
41.54
28.16
35.58
32.01
32.24
Adjustment
-72.47
22.57
27.40
28.09
18.06
22.17
Changes in Working Capital
11.57
-2.55
-3.79
-13.45
-15.79
-4.93
Cash after chg. in Working capital
33.66
61.57
51.77
50.23
34.28
49.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.22
-5.97
-7.49
-5.13
-6.04
-4.33
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-16.26
-30.35
-16.27
-41.24
-13.35
-13.44
Net Fixed Assets
-15.26
-6.55
-5.68
-122.59
1.49
Net Investments
-78.71
3.87
-9.25
-20.76
-4.90
Others
77.71
-27.67
-1.34
102.11
-9.94
Cash from Financing Activity
14.67
-23.94
-25.49
-5.26
-26.78
-24.14
Net Cash Inflow / Outflow
2.86
1.30
2.52
-1.40
-11.88
7.57
Opening Cash & Equivalents
6.27
4.80
2.34
3.71
15.60
0.00
Closing Cash & Equivalent
9.14
6.27
4.80
2.34
3.80
15.60

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
1179.19
1081.59
1029.80
1002.68
172.12
173.90
ROA
6.78%
2.81%
2.97%
3.47%
4.35%
4.83%
ROE
9.24%
3.80%
4.07%
6.59%
20.88%
23.24%
ROCE
11.63%
5.83%
4.54%
8.37%
17.60%
17.04%
Fixed Asset Turnover
0.36
0.40
0.37
0.46
0.52
0.50
Receivable days
45.31
52.02
59.53
57.32
52.83
44.12
Inventory Days
62.71
48.37
45.02
44.38
47.45
45.38
Payable days
35.27
32.93
33.57
34.42
35.26
35.36
Cash Conversion Cycle
72.75
67.46
70.98
67.28
65.02
54.14
Total Debt/Equity
0.15
0.13
0.14
0.16
0.87
0.95
Interest Cover
9.97
6.71
4.13
5.40
4.67
4.94

News Update


  • Dhunseri Tea and Industries completes sale of ‘Khetojan Tea Estate’
    16th Jan 2021, 08:45 AM

    The company has received full consideration amount and the deal has now been concluded

    Read More
  • Dhunseri Tea - Quarterly Results
    10th Nov 2020, 14:25 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.