United Nilgiri Tea Estates Company Ltd
NSE:UNITEDTEA
United Nilgiri Tea Estates Company Ltd
NSE:UNITEDTEA
Price:
565.95
INR
0.53%
Market Closed
Market Cap:
₹2.8B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
United Nilgiri Tea Estates Company Ltd
NSE:UNITEDTEA
|
IN |
Income Statement
Earnings Waterfall
United Nilgiri Tea Estates Company Ltd
United Nilgiri Tea Estates Company Ltd
Income Statement
United Nilgiri Tea Estates Company Ltd
United Nilgiri Tea Estates Company Ltd
Currency: INR
| Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||
| Revenue |
657
N/A
|
658
+0%
|
612
-7%
|
592
-3%
|
628
+6%
|
625
-1%
|
663
+6%
|
698
+5%
|
663
-5%
|
716
+8%
|
728
+2%
|
713
-2%
|
757
+6%
|
784
+4%
|
829
+6%
|
839
+1%
|
626
-25%
|
585
-7%
|
621
+6%
|
840
+35%
|
876
+4%
|
934
+7%
|
928
-1%
|
898
-3%
|
890
-1%
|
851
-4%
|
860
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||
| Cost of Revenue |
(209)
|
(166)
|
(123)
|
(108)
|
(191)
|
(109)
|
(152)
|
(186)
|
(222)
|
(186)
|
(163)
|
(140)
|
(250)
|
(169)
|
(213)
|
(219)
|
(156)
|
(118)
|
(137)
|
(266)
|
(213)
|
(229)
|
(221)
|
(291)
|
(183)
|
(173)
|
(173)
|
|
| Gross Profit |
448
N/A
|
491
+10%
|
489
0%
|
484
-1%
|
438
-10%
|
516
+18%
|
511
-1%
|
511
0%
|
441
-14%
|
530
+20%
|
565
+7%
|
573
+1%
|
507
-11%
|
615
+21%
|
617
+0%
|
620
+1%
|
470
-24%
|
467
-1%
|
484
+4%
|
574
+19%
|
663
+16%
|
705
+6%
|
707
+0%
|
607
-14%
|
707
+16%
|
678
-4%
|
686
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||
| Operating Expenses |
(320)
|
(394)
|
(388)
|
(385)
|
(327)
|
(401)
|
(406)
|
(415)
|
(357)
|
(458)
|
(483)
|
(511)
|
(417)
|
(534)
|
(545)
|
(538)
|
(384)
|
(372)
|
(374)
|
(432)
|
(550)
|
(583)
|
(587)
|
(476)
|
(554)
|
(531)
|
(530)
|
|
| Selling, General & Administrative |
(284)
|
(171)
|
(168)
|
(178)
|
(288)
|
(188)
|
(192)
|
(195)
|
(318)
|
(207)
|
(210)
|
(225)
|
(381)
|
(235)
|
(242)
|
(235)
|
(189)
|
(187)
|
(186)
|
(391)
|
(236)
|
(240)
|
(239)
|
(437)
|
(236)
|
(232)
|
(238)
|
|
| Depreciation & Amortization |
(17)
|
(27)
|
(27)
|
(23)
|
(17)
|
(29)
|
(30)
|
(32)
|
(24)
|
(38)
|
(39)
|
(38)
|
(21)
|
(35)
|
(35)
|
(36)
|
(28)
|
(28)
|
(26)
|
(23)
|
(35)
|
(35)
|
(35)
|
(23)
|
(34)
|
(34)
|
(34)
|
|
| Other Operating Expenses |
(19)
|
(195)
|
(193)
|
(184)
|
(22)
|
(184)
|
(184)
|
(188)
|
(15)
|
(214)
|
(234)
|
(248)
|
(15)
|
(264)
|
(268)
|
(266)
|
(168)
|
(157)
|
(161)
|
(17)
|
(279)
|
(308)
|
(313)
|
(17)
|
(284)
|
(265)
|
(258)
|
|
| Operating Income |
128
N/A
|
98
-24%
|
102
+4%
|
99
-3%
|
111
+11%
|
115
+4%
|
106
-8%
|
96
-9%
|
84
-13%
|
72
-15%
|
82
+15%
|
62
-24%
|
90
+44%
|
81
-10%
|
72
-11%
|
82
+15%
|
86
+4%
|
95
+10%
|
110
+17%
|
142
+29%
|
113
-20%
|
122
+8%
|
120
-1%
|
131
+9%
|
153
+17%
|
148
-4%
|
156
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||
| Interest Income Expense |
40
|
(1)
|
(1)
|
(1)
|
26
|
(1)
|
(1)
|
(1)
|
50
|
(1)
|
(1)
|
(1)
|
27
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
63
|
(1)
|
(1)
|
(1)
|
83
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
6
|
45
|
53
|
60
|
2
|
59
|
59
|
67
|
18
|
67
|
70
|
53
|
11
|
41
|
36
|
45
|
49
|
51
|
53
|
(1)
|
76
|
88
|
88
|
(1)
|
109
|
105
|
108
|
|
| Pre-Tax Income |
170
N/A
|
142
-16%
|
154
+8%
|
158
+3%
|
139
-12%
|
174
+25%
|
164
-6%
|
163
-1%
|
151
-7%
|
138
-9%
|
151
+10%
|
114
-24%
|
129
+13%
|
121
-6%
|
107
-12%
|
127
+18%
|
134
+6%
|
145
+8%
|
163
+12%
|
204
+25%
|
188
-8%
|
208
+11%
|
207
0%
|
213
+3%
|
261
+23%
|
251
-4%
|
263
+5%
|
|
| Net Income | ||||||||||||||||||||||||||||
| Tax Provision |
(26)
|
(25)
|
(30)
|
(30)
|
(32)
|
(40)
|
(37)
|
(36)
|
(29)
|
(23)
|
(23)
|
(19)
|
(26)
|
(24)
|
(23)
|
(28)
|
(28)
|
(30)
|
(33)
|
(43)
|
(38)
|
(34)
|
(30)
|
(28)
|
(33)
|
(38)
|
(42)
|
|
| Income from Continuing Operations |
144
|
117
|
124
|
128
|
107
|
134
|
127
|
127
|
123
|
114
|
128
|
95
|
103
|
97
|
84
|
98
|
107
|
116
|
130
|
161
|
149
|
175
|
177
|
185
|
228
|
213
|
221
|
|
| Net Income (Common) |
144
N/A
|
117
-18%
|
124
+6%
|
128
+3%
|
107
-16%
|
134
+25%
|
127
-5%
|
127
0%
|
123
-3%
|
114
-7%
|
128
+12%
|
95
-25%
|
103
+8%
|
97
-6%
|
84
-14%
|
98
+17%
|
107
+9%
|
116
+8%
|
130
+12%
|
161
+23%
|
149
-7%
|
175
+17%
|
177
+1%
|
185
+4%
|
228
+23%
|
213
-7%
|
221
+4%
|
|
| EPS (Diluted) |
28.74
N/A
|
23.47
-18%
|
24.87
+6%
|
25.63
+3%
|
21.42
-16%
|
26.81
+25%
|
25.45
-5%
|
25.34
0%
|
24.51
-3%
|
22.89
-7%
|
25.53
+12%
|
19.04
-25%
|
20.59
+8%
|
19.38
-6%
|
16.72
-14%
|
19.62
+17%
|
21.36
+9%
|
23.14
+8%
|
26.03
+12%
|
32.13
+23%
|
29.9
-7%
|
35.01
+17%
|
35.48
+1%
|
37.04
+4%
|
45.64
+23%
|
42.63
-7%
|
44.24
+4%
|
|
Switch to:
Switch to:
See Also
Discover More
