THE UNITED NILGIRI TEA ESTATES COMPANY
|
THE UNITED NILGIRI TEA ESTATES COMPANY Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
Equity - Authorised | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
Equity - Issued | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
Equity Paid Up | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹199 Cr | ₹182 Cr | ₹170 Cr | ₹161 Cr | ₹149 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹23 Cr | ₹18 Cr | ₹15 Cr | ₹15 Cr | ₹14 Cr |
General Reserves | ₹145 Cr | ₹135 Cr | ₹127 Cr | ₹117 Cr | ₹108 Cr |
Other Reserves | ₹31 Cr | ₹30 Cr | ₹29 Cr | ₹29 Cr | ₹28 Cr |
Reserve excluding Revaluation Reserve | ₹199 Cr | ₹182 Cr | ₹170 Cr | ₹161 Cr | ₹149 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹204 Cr | ₹187 Cr | ₹175 Cr | ₹166 Cr | ₹154 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | - | - | - | - | - |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | - | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | - | - | - | - |
Unsecured Loans | - | - | - | - | - |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹3.48 Cr | ₹1.95 Cr | ₹1.63 Cr | ₹1.35 Cr | ₹0.37 Cr |
Deferred Tax Assets | - | - | ₹0.01 Cr | ₹0.05 Cr | ₹0.11 Cr |
Deferred Tax Liability | ₹3.48 Cr | ₹1.95 Cr | ₹1.64 Cr | ₹1.40 Cr | ₹0.47 Cr |
Other Long Term Liabilities | ₹2.66 Cr | ₹2.65 Cr | ₹2.78 Cr | ₹3.00 Cr | ₹2.00 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | ₹0.09 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.13 Cr |
Total Non-Current Liabilities | ₹6.14 Cr | ₹4.69 Cr | ₹4.48 Cr | ₹4.46 Cr | ₹2.49 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹2.00 Cr | ₹1.67 Cr | ₹2.52 Cr | ₹2.56 Cr | ₹1.92 Cr |
Sundry Creditors | ₹2.00 Cr | ₹1.67 Cr | ₹2.52 Cr | ₹2.56 Cr | ₹1.92 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹4.50 Cr | ₹4.59 Cr | ₹4.58 Cr | ₹4.52 Cr | ₹4.64 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.03 Cr | ₹0.02 Cr | ₹0.06 Cr | ₹0.13 Cr | ₹0.03 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹4.47 Cr | ₹4.57 Cr | ₹4.52 Cr | ₹4.39 Cr | ₹4.62 Cr |
Short Term Borrowings | - | - | - | - | - |
Secured ST Loans repayable on Demands | - | - | - | - | - |
Working Capital Loans- Sec | - | - | - | - | - |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | - | - | - | - | - |
Short Term Provisions | ₹25 Cr | ₹22 Cr | ₹25 Cr | ₹23 Cr | ₹21 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹24 Cr | ₹22 Cr | ₹25 Cr | ₹23 Cr | ₹21 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.06 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.04 Cr |
Total Current Liabilities | ₹31 Cr | ₹28 Cr | ₹32 Cr | ₹30 Cr | ₹27 Cr |
Total Liabilities | ₹241 Cr | ₹220 Cr | ₹212 Cr | ₹200 Cr | ₹184 Cr |
ASSETS | |||||
Gross Block | ₹44 Cr | ₹41 Cr | ₹38 Cr | ₹35 Cr | ₹33 Cr |
Less: Accumulated Depreciation | ₹14 Cr | ₹11 Cr | ₹9.40 Cr | ₹7.27 Cr | ₹4.85 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹30 Cr | ₹30 Cr | ₹28 Cr | ₹27 Cr | ₹28 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹2.21 Cr | ₹2.64 Cr | ₹2.50 Cr | ₹1.29 Cr | ₹1.31 Cr |
Non Current Investments | ₹115 Cr | ₹107 Cr | ₹97 Cr | ₹88 Cr | ₹91 Cr |
Long Term Investment | ₹115 Cr | ₹107 Cr | ₹97 Cr | ₹88 Cr | ₹91 Cr |
Quoted | ₹6.91 Cr | ₹5.61 Cr | ₹4.70 Cr | ₹3.63 Cr | ₹2.93 Cr |
Unquoted | ₹108 Cr | ₹101 Cr | ₹93 Cr | ₹84 Cr | ₹88 Cr |
Long Term Loans & Advances | ₹4.78 Cr | ₹0.54 Cr | ₹0.47 Cr | ₹0.53 Cr | ₹13 Cr |
Other Non Current Assets | ₹2.00 Cr | - | - | - | - |
Total Non-Current Assets | ₹167 Cr | ₹154 Cr | ₹144 Cr | ₹134 Cr | ₹134 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹19 Cr | ₹20 Cr | ₹9.12 Cr | ₹14 Cr | ₹0.12 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹19 Cr | ₹20 Cr | ₹9.12 Cr | ₹14 Cr | ₹0.12 Cr |
Inventories | ₹6.55 Cr | ₹7.09 Cr | ₹9.59 Cr | ₹10 Cr | ₹6.63 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | ₹5.35 Cr | ₹5.80 Cr | ₹7.85 Cr | ₹8.76 Cr | ₹5.04 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹1.05 Cr | ₹1.22 Cr | ₹1.47 Cr | ₹1.40 Cr | ₹1.40 Cr |
Other Inventory | ₹0.16 Cr | ₹0.08 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.19 Cr |
Sundry Debtors | ₹13 Cr | ₹5.41 Cr | ₹8.25 Cr | ₹4.87 Cr | ₹7.20 Cr |
Debtors more than Six months | ₹0.02 Cr | - | - | - | - |
Debtors Others | ₹13 Cr | ₹5.41 Cr | ₹8.25 Cr | ₹4.87 Cr | ₹7.20 Cr |
Cash and Bank | ₹7.18 Cr | ₹6.29 Cr | ₹11 Cr | ₹9.60 Cr | ₹11 Cr |
Cash in hand | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr |
Balances at Bank | ₹7.17 Cr | ₹6.27 Cr | ₹11 Cr | ₹9.59 Cr | ₹11 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹2.67 Cr | ₹3.41 Cr | ₹2.81 Cr | ₹3.73 Cr | ₹4.77 Cr |
Interest accrued on Investments | ₹0.16 Cr | ₹0.10 Cr | ₹0.26 Cr | ₹0.25 Cr | ₹0.96 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹1.23 Cr | ₹1.30 Cr | ₹1.19 Cr | ₹1.10 Cr | ₹1.24 Cr |
Other current_assets | ₹1.28 Cr | ₹2.01 Cr | ₹1.37 Cr | ₹2.37 Cr | ₹2.57 Cr |
Short Term Loans and Advances | ₹26 Cr | ₹24 Cr | ₹28 Cr | ₹24 Cr | ₹21 Cr |
Advances recoverable in cash or in kind | ₹0.28 Cr | ₹0.37 Cr | ₹0.84 Cr | ₹0.23 Cr | ₹0.10 Cr |
Advance income tax and TDS | ₹26 Cr | ₹23 Cr | ₹27 Cr | ₹24 Cr | ₹21 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | - | ₹0.09 Cr | - | - | - |
Total Current Assets | ₹74 Cr | ₹66 Cr | ₹68 Cr | ₹66 Cr | ₹51 Cr |
Net Current Assets (Including Current Investments) | ₹43 Cr | ₹38 Cr | ₹36 Cr | ₹37 Cr | ₹23 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹241 Cr | ₹220 Cr | ₹212 Cr | ₹200 Cr | ₹184 Cr |
Contingent Liabilities | ₹1.32 Cr | ₹1.04 Cr | ₹0.29 Cr | ₹0.29 Cr | ₹0.29 Cr |
Total Debt | - | - | - | - | - |
Book Value | 408.74 | 374.48 | 350.77 | 331.32 | 309.20 |
Adjusted Book Value | 408.74 | 374.48 | 350.77 | 331.32 | 309.20 |
Compare Balance Sheet of peers of THE UNITED NILGIRI TEA ESTATES COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THE UNITED NILGIRI TEA ESTATES COMPANY | ₹236.3 Cr | 4.3% | -2.8% | 47.5% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹94,404.2 Cr | -0.6% | -4.8% | 3.8% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹10,751.1 Cr | 1.5% | 18.8% | 21.7% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹2,087.3 Cr | 7.3% | 4.6% | 40.4% | Stock Analytics | |
GOODRICKE GROUP | ₹636.6 Cr | 1.3% | -5.2% | 59.3% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹421.6 Cr | 9.5% | 5.7% | 47.1% | Stock Analytics |
THE UNITED NILGIRI TEA ESTATES COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THE UNITED NILGIRI TEA ESTATES COMPANY | 4.3% |
-2.8% |
47.5% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses