Dhunseri Tea & Industries Ltd.

Financial

	Dhunseri Tea	Neelamalai Agro Inds	Rossell India
Operational Metrics
FMCG Sector
Realization/Kg - Tea	367.75 Rs/Kg	n/a	324.14 Rs/Kg
Unclassified
Advertisement Spend as a % of Total Sales	0.01 %	n/a	n/a
Financials
5 yr Average ROE	-8.66 %	12.11 %	8.3 %
5yr average Equity Multiplier	1.59	1.04	1.85
5yr Average Asset Turnover Ratio	0.37	0.11	0.69
5yr Avg Net Profit Margin	-13.19 %	111.28 %	6.33 %
Price to Book	0.4	0.75	1.32
P/E	0.0	8.44	12.29
5yr Avg Cash Conversion Cycle	-1648.66 Days	-115.03 Days	112.48 Days
Inventory Days	64.32 Days	57.22 Days	123.72 Days
Days Receivable	13.19 Days	21.06 Days	55.37 Days
Days Payable	597.43 Days	112.04 Days	70.39 Days
5yr Average Interest Coverage Ratio	-3.32	806.87	2.88
5yr Avg ROCE	-3.4 %	-0.04 %	12.97 %
5yr Avg Operating Profit Margin	-4.21 %	-8.64 %	13.67 %
5 yr average Debt to Equity	0.29	0.0	0.65
5yr CAGR Net Profit	n/a	-0.26 %	121.27 %
5yr Average Return on Assets	-5.06 %	11.69 %	4.39 %
Shareholdings
Promoter Holding	68.9 %	72.45 %	74.8 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	0.0	1.19 %	-0.11 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.9 %

Business

	Dhunseri Tea	Neelamalai Agro Inds	Rossell India
Product Wise Break-Up	Product Wise Break-Up Loose And Packet Tea 90.82 Macadamia Nuts 3.38 Business Advisory Services 0.65 Tea Waste 0 Tea 0 Tea Leaf 0 Food And Beverage 0 0 Black Pepper 0 Black Tea 0 Others 5.15	Product Wise Break-Up Loose And Packet Tea 0 Business Advisory Services 0 Black Tea 0 Food And Beverage 0 Tea Waste 1.73 Tea 98.22 Tea Leaf 0 Black Pepper 0 Macadamia Nuts 0 0 Others 0.05	Product Wise Break-Up Loose And Packet Tea 0 Business Advisory Services 0 Black Tea 39.48 Food And Beverage 0 Tea Waste 0 Tea 0 Tea Leaf 0 Black Pepper 0.18 Macadamia Nuts 0 Aerospace 54.3 Others 6.04
Location Wise Break-Up	Location Wise Break-Up India 40.44 Malawi 0 Rest of the World 0 Germany 0 France 0 UK 0 USA 0 Others 59.56	Location Wise Break-Up Rest of the World 30.29 Malawi 0 USA 0 India 69.71 France 0 Germany 0 UK 0	Location Wise Break-Up Rest of the World 3.44 Malawi 0 USA 51.11 India 36.59 France 0 Germany 1.58 UK 4.61 Others 2.67
Operating Profit Break-Up	Operating Profit Break-Up India 97.62 Hospitality 0 Aviation Products and Services 0 0 Others 2.38	-	Operating Profit Break-Up Hospitality 0 India 0 Aviation Products and Services 0 Tea 100.0
Asset Break-Up	Asset Break-Up India 67.06 0 Aviation Products and Services 0 Others 32.94	-	Asset Break-Up India 0 Aviation Products and Services 28.15 Cultivation, Manufacture and Sale of tea 62.09 Others 9.76