Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: January 3, 2026, 11:13 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 538902 | NSE: DTIL

Dhunseri Tea & Industries Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: January 3, 2026, 11:13 am

Market Cap 167 Cr.
Current Price 159
High / Low 280/146
Stock P/E
Book Value 528
Dividend Yield0.63 %
ROCE4.45 %
ROE9.21 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Dhunseri Tea & Industries Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Goodricke Group Ltd 369 Cr. 171 286/162 1490.00 %3.22 %2.86 % 10.0
Diana Tea Company Ltd 43.4 Cr. 29.0 43.8/23.3 47.30.00 %1.40 %7.16 % 5.00
Bengal Tea & Fabrics Ltd 130 Cr. 144 185/12625.3 2231.04 %5.22 %55.3 % 10.0
Bansisons Tea Industries Ltd 10.0 Cr. 15.9 15.9/5.60 9.420.00 %1.01 %1.01 % 10.0
B&A Ltd 125 Cr. 404 689/35413.4 5280.00 %8.96 %6.02 % 10.0
Industry Average8,908.18 Cr406.0073.56265.000.42%7.88%16.74%7.00

All Competitor Stocks of Dhunseri Tea & Industries Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 126914192143115469816812268115171
Expenses 1078884981431531509112113612991141
Operating Profit 193-42-6-0-38-104747-13-612430
OPM % 15%4%-103%-7%-0%-33%-229%7%28%-11%-89%21%17%
Other Income 2031581811171523
Interest 3233635566646
Depreciation 5546655555455
Profit before tax 310-49-11-4-45-106-336-7-561621
Tax % 42%-3,554%-12%-16%-7%-2%-21%1%29%-87%-24%10%-0%
Net Profit 1810-43-9-4-44-83-326-1-421421
EPS in Rs 17.279.04-40.66-9.02-3.65-42.18-79.44-2.8124.73-0.91-40.0913.6620.14

Last Updated: January 1, 2026, 11:02 pm

Below is a detailed analysis of the quarterly data for Dhunseri Tea & Industries Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Sales, as of Sep 2025, the value is 171.00 Cr.. The value appears strong and on an upward trend. It has increased from 115.00 Cr. (Jun 2025) to 171.00 Cr., marking an increase of 56.00 Cr..
  • For Expenses, as of Sep 2025, the value is 141.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 91.00 Cr. (Jun 2025) to 141.00 Cr., marking an increase of 50.00 Cr..
  • For Operating Profit, as of Sep 2025, the value is 30.00 Cr.. The value appears strong and on an upward trend. It has increased from 24.00 Cr. (Jun 2025) to 30.00 Cr., marking an increase of 6.00 Cr..
  • For OPM %, as of Sep 2025, the value is 17.00%. The value appears to be declining and may need further review. It has decreased from 21.00% (Jun 2025) to 17.00%, marking a decrease of 4.00%.
  • For Other Income, as of Sep 2025, the value is 3.00 Cr.. The value appears strong and on an upward trend. It has increased from 2.00 Cr. (Jun 2025) to 3.00 Cr., marking an increase of 1.00 Cr..
  • For Interest, as of Sep 2025, the value is 6.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 4.00 Cr. (Jun 2025) to 6.00 Cr., marking an increase of 2.00 Cr..
  • For Depreciation, as of Sep 2025, the value is 5.00 Cr.. The value remains steady. There is no change compared to the previous period (Jun 2025) which recorded 5.00 Cr..
  • For Profit before tax, as of Sep 2025, the value is 21.00 Cr.. The value appears strong and on an upward trend. It has increased from 16.00 Cr. (Jun 2025) to 21.00 Cr., marking an increase of 5.00 Cr..
  • For Tax %, as of Sep 2025, the value is 0.00%. The value appears to be improving (decreasing) as expected. It has decreased from 10.00% (Jun 2025) to 0.00%, marking a decrease of 10.00%.
  • For Net Profit, as of Sep 2025, the value is 21.00 Cr.. The value appears strong and on an upward trend. It has increased from 14.00 Cr. (Jun 2025) to 21.00 Cr., marking an increase of 7.00 Cr..
  • For EPS in Rs, as of Sep 2025, the value is 20.14. The value appears strong and on an upward trend. It has increased from 13.66 (Jun 2025) to 20.14, marking an increase of 6.48.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 5:26 am

MetricMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 268274302296324302377349337395456477
Expenses 226237245243262284314323347544477497
Operating Profit 4237575363196326-10-148-21-21
OPM % 16%13%19%18%19%6%17%7%-3%-38%-5%-4%
Other Income 8138151067-838213336
Interest 8989711979172321
Depreciation 10921171919201919221919
Profit before tax 32323628429541-84-30-166-29-26
Tax % 12%21%24%-3%32%23%25%12%-20%-15%-32%
Net Profit 28252729287331-94-24-141-20-8
EPS in Rs 26.9624.1025.8427.6226.7669.7129.26-89.69-22.64-134.29-19.08-7.20
Dividend Payout % 19%22%21%19%12%2%11%-4%-13%0%-5%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-10.71%8.00%7.41%-3.45%160.71%-57.53%-403.23%74.47%-487.50%85.82%
Change in YoY Net Profit Growth (%)0.00%18.71%-0.59%-10.86%164.16%-218.25%-345.69%477.69%-561.97%573.32%

Dhunseri Tea & Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2015-2016 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:5%
5 Years:9%
3 Years:9%
TTM:18%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:79%
Stock Price CAGR
10 Years:3%
5 Years:4%
3 Years:-3%
1 Year:-25%
Return on Equity
10 Years:0%
5 Years:-4%
3 Years:-12%
Last Year:-9%

Last Updated: September 5, 2025, 2:55 am

Balance Sheet

Last Updated: December 10, 2025, 2:35 am

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 77777771111111111
Reserves 403398695714751819848738687511510544
Borrowings 1151051151009612894112181255262238
Other Liabilities 6067167147175177174183245176177202
Total Liabilities 5865789859681,0291,1311,1221,0431,123953959994
Fixed Assets 464439776753768782748625789708716687
CWIP 0032456484919691737987
Investments 242635424312213717754161211
Other Assets 98112141129153143146146188155152209
Total Assets 5865789859681,0291,1311,1221,0431,123953959994

Below is a detailed analysis of the balance sheet data for Dhunseri Tea & Industries Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 11.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 11.00 Cr..
  • For Reserves, as of Sep 2025, the value is 544.00 Cr.. The value appears strong and on an upward trend. It has increased from 510.00 Cr. (Mar 2025) to 544.00 Cr., marking an increase of 34.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 238.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 262.00 Cr. (Mar 2025) to 238.00 Cr., marking a decrease of 24.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 202.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 177.00 Cr. (Mar 2025) to 202.00 Cr., marking an increase of 25.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 994.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 959.00 Cr. (Mar 2025) to 994.00 Cr., marking an increase of 35.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 687.00 Cr.. The value appears to be declining and may need further review. It has decreased from 716.00 Cr. (Mar 2025) to 687.00 Cr., marking a decrease of 29.00 Cr..
  • For CWIP, as of Sep 2025, the value is 87.00 Cr.. The value appears strong and on an upward trend. It has increased from 79.00 Cr. (Mar 2025) to 87.00 Cr., marking an increase of 8.00 Cr..
  • For Investments, as of Sep 2025, the value is 11.00 Cr.. The value appears to be declining and may need further review. It has decreased from 12.00 Cr. (Mar 2025) to 11.00 Cr., marking a decrease of 1.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 209.00 Cr.. The value appears strong and on an upward trend. It has increased from 152.00 Cr. (Mar 2025) to 209.00 Cr., marking an increase of 57.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 994.00 Cr.. The value appears strong and on an upward trend. It has increased from 959.00 Cr. (Mar 2025) to 994.00 Cr., marking an increase of 35.00 Cr..

Notably, the Reserves (544.00 Cr.) exceed the Borrowings (238.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +45284544566463320-83-2
Cash from Investing Activity +-5-13-41-16-30-184-36-602325
Cash from Financing Activity +-24-27-5-25-2415-5555652-16
Net Cash Flow16-12-1213-5116-97

Free Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-73.00-68.00-58.00-47.00-33.00-109.00-31.00-86.00-191.00-403.00-283.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days4462586049382020221711
Inventory Days3594423543735175193213421,470635
Days Payable219266210211276254129153694425
Cash Conversion Cycle18423820322129130221121079822811
Working Capital Days-404-324308713-26-99-146-91
ROCE %7%7%5%6%0%7%7%-2%-19%-4%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters68.90%68.90%68.90%68.90%68.90%68.90%68.90%68.90%68.90%68.90%68.90%68.90%
FIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.02%0.14%0.00%0.02%0.00%
DIIs2.03%2.03%2.03%2.03%2.03%2.03%2.03%2.03%1.98%1.98%1.98%1.98%
Public29.08%29.08%29.07%29.05%29.06%29.06%29.06%29.05%28.98%29.12%29.09%29.12%
No. of Shareholders19,13018,66718,48117,99017,34717,05516,68416,54916,20415,98215,95615,923

Shareholding Pattern Chart

No. of Shareholders

Dhunseri Tea & Industries Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -19.08-134.29-22.64-89.6843.85
Diluted EPS (Rs.) -19.08-134.29-22.64-89.6843.85
Cash EPS (Rs.) -1.09-113.42-4.51-71.1971.90
Book Value[Excl.RevalReserv]/Share (Rs.) 494.90496.79663.43712.341219.95
Book Value[Incl.RevalReserv]/Share (Rs.) 494.90496.79663.43712.341219.95
Revenue From Operations / Share (Rs.) 434.34376.33321.17332.15537.80
PBDIT / Share (Rs.) -14.43-131.480.8577.57120.83
PBIT / Share (Rs.) -32.42-152.34-17.2659.0792.78
PBT / Share (Rs.) -27.97-158.10-28.42-80.1458.10
Net Profit / Share (Rs.) -19.08-134.29-22.64-89.6843.85
NP After MI And SOA / Share (Rs.) -19.08-134.29-22.64-89.6843.85
PBDIT Margin (%) -3.32-34.930.2623.3522.46
PBIT Margin (%) -7.46-40.48-5.3717.7817.25
PBT Margin (%) -6.43-42.01-8.84-24.1210.80
Net Profit Margin (%) -4.39-35.68-7.04-27.008.15
NP After MI And SOA Margin (%) -4.39-35.68-7.04-27.008.15
Return on Networth / Equity (%) -3.85-27.03-3.41-12.593.59
Return on Capital Employeed (%) -4.62-23.67-2.046.926.42
Return On Assets (%) -2.09-14.81-2.11-9.032.73
Long Term Debt / Equity (X) 0.220.110.060.030.03
Total Debt / Equity (X) 0.490.470.250.140.08
Asset Turnover Ratio (%) 0.470.380.310.230.25
Current Ratio (X) 0.580.470.851.832.09
Quick Ratio (X) 0.250.190.441.291.38
Inventory Turnover Ratio (X) 6.140.270.411.021.38
Dividend Payout Ratio (NP) (%) 0.00-2.23-17.67-3.715.70
Dividend Payout Ratio (CP) (%) 0.00-2.64-88.59-4.683.47
Earning Retention Ratio (%) 0.00102.23117.67103.7194.30
Cash Earning Retention Ratio (%) 0.00102.64188.59104.6896.53
Interest Coverage Ratio (X) -0.67-8.100.0911.289.00
Interest Coverage Ratio (Post Tax) (X) -1.09-7.91-1.317.205.85
Enterprise Value (Cr.) 414.58431.49344.65373.78248.22
EV / Net Operating Revenue (X) 0.901.091.021.070.65
EV / EBITDA (X) -27.35-3.12382.694.592.93
MarketCap / Net Operating Revenue (X) 0.380.490.560.780.47
Retention Ratios (%) 0.00102.23117.67103.7194.29
Price / BV (X) 0.340.370.270.360.21
Price / Net Operating Revenue (X) 0.380.490.560.780.47
EarningsYield -0.11-0.71-0.12-0.340.17

After reviewing the key financial ratios for Dhunseri Tea & Industries Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is -19.08. This value is below the healthy minimum of 5. It has increased from -134.29 (Mar 24) to -19.08, marking an increase of 115.21.
  • For Diluted EPS (Rs.), as of Mar 25, the value is -19.08. This value is below the healthy minimum of 5. It has increased from -134.29 (Mar 24) to -19.08, marking an increase of 115.21.
  • For Cash EPS (Rs.), as of Mar 25, the value is -1.09. This value is below the healthy minimum of 3. It has increased from -113.42 (Mar 24) to -1.09, marking an increase of 112.33.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 494.90. It has decreased from 496.79 (Mar 24) to 494.90, marking a decrease of 1.89.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 494.90. It has decreased from 496.79 (Mar 24) to 494.90, marking a decrease of 1.89.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 434.34. It has increased from 376.33 (Mar 24) to 434.34, marking an increase of 58.01.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is -14.43. This value is below the healthy minimum of 2. It has increased from -131.48 (Mar 24) to -14.43, marking an increase of 117.05.
  • For PBIT / Share (Rs.), as of Mar 25, the value is -32.42. This value is below the healthy minimum of 0. It has increased from -152.34 (Mar 24) to -32.42, marking an increase of 119.92.
  • For PBT / Share (Rs.), as of Mar 25, the value is -27.97. This value is below the healthy minimum of 0. It has increased from -158.10 (Mar 24) to -27.97, marking an increase of 130.13.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is -19.08. This value is below the healthy minimum of 2. It has increased from -134.29 (Mar 24) to -19.08, marking an increase of 115.21.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is -19.08. This value is below the healthy minimum of 2. It has increased from -134.29 (Mar 24) to -19.08, marking an increase of 115.21.
  • For PBDIT Margin (%), as of Mar 25, the value is -3.32. This value is below the healthy minimum of 10. It has increased from -34.93 (Mar 24) to -3.32, marking an increase of 31.61.
  • For PBIT Margin (%), as of Mar 25, the value is -7.46. This value is below the healthy minimum of 10. It has increased from -40.48 (Mar 24) to -7.46, marking an increase of 33.02.
  • For PBT Margin (%), as of Mar 25, the value is -6.43. This value is below the healthy minimum of 10. It has increased from -42.01 (Mar 24) to -6.43, marking an increase of 35.58.
  • For Net Profit Margin (%), as of Mar 25, the value is -4.39. This value is below the healthy minimum of 5. It has increased from -35.68 (Mar 24) to -4.39, marking an increase of 31.29.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is -4.39. This value is below the healthy minimum of 8. It has increased from -35.68 (Mar 24) to -4.39, marking an increase of 31.29.
  • For Return on Networth / Equity (%), as of Mar 25, the value is -3.85. This value is below the healthy minimum of 15. It has increased from -27.03 (Mar 24) to -3.85, marking an increase of 23.18.
  • For Return on Capital Employeed (%), as of Mar 25, the value is -4.62. This value is below the healthy minimum of 10. It has increased from -23.67 (Mar 24) to -4.62, marking an increase of 19.05.
  • For Return On Assets (%), as of Mar 25, the value is -2.09. This value is below the healthy minimum of 5. It has increased from -14.81 (Mar 24) to -2.09, marking an increase of 12.72.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.22. This value is within the healthy range. It has increased from 0.11 (Mar 24) to 0.22, marking an increase of 0.11.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.49. This value is within the healthy range. It has increased from 0.47 (Mar 24) to 0.49, marking an increase of 0.02.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.47. It has increased from 0.38 (Mar 24) to 0.47, marking an increase of 0.09.
  • For Current Ratio (X), as of Mar 25, the value is 0.58. This value is below the healthy minimum of 1.5. It has increased from 0.47 (Mar 24) to 0.58, marking an increase of 0.11.
  • For Quick Ratio (X), as of Mar 25, the value is 0.25. This value is below the healthy minimum of 1. It has increased from 0.19 (Mar 24) to 0.25, marking an increase of 0.06.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 6.14. This value is within the healthy range. It has increased from 0.27 (Mar 24) to 6.14, marking an increase of 5.87.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has increased from -2.23 (Mar 24) to 0.00, marking an increase of 2.23.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. It has increased from -2.64 (Mar 24) to 0.00, marking an increase of 2.64.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 102.23 (Mar 24) to 0.00, marking a decrease of 102.23.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 102.64 (Mar 24) to 0.00, marking a decrease of 102.64.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is -0.67. This value is below the healthy minimum of 3. It has increased from -8.10 (Mar 24) to -0.67, marking an increase of 7.43.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is -1.09. This value is below the healthy minimum of 3. It has increased from -7.91 (Mar 24) to -1.09, marking an increase of 6.82.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 414.58. It has decreased from 431.49 (Mar 24) to 414.58, marking a decrease of 16.91.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 0.90. This value is below the healthy minimum of 1. It has decreased from 1.09 (Mar 24) to 0.90, marking a decrease of 0.19.
  • For EV / EBITDA (X), as of Mar 25, the value is -27.35. This value is below the healthy minimum of 5. It has decreased from -3.12 (Mar 24) to -27.35, marking a decrease of 24.23.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 0.38. This value is below the healthy minimum of 1. It has decreased from 0.49 (Mar 24) to 0.38, marking a decrease of 0.11.
  • For Retention Ratios (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 30. It has decreased from 102.23 (Mar 24) to 0.00, marking a decrease of 102.23.
  • For Price / BV (X), as of Mar 25, the value is 0.34. This value is below the healthy minimum of 1. It has decreased from 0.37 (Mar 24) to 0.34, marking a decrease of 0.03.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 0.38. This value is below the healthy minimum of 1. It has decreased from 0.49 (Mar 24) to 0.38, marking a decrease of 0.11.
  • For EarningsYield, as of Mar 25, the value is -0.11. This value is below the healthy minimum of 5. It has increased from -0.71 (Mar 24) to -0.11, marking an increase of 0.60.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Dhunseri Tea & Industries Ltd as of January 5, 2026 is: ₹587.22

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of January 5, 2026, Dhunseri Tea & Industries Ltd is Undervalued by 269.32% compared to the current share price ₹159.00

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Dhunseri Tea & Industries Ltd as of January 5, 2026 is: ₹1,422.75

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of January 5, 2026, Dhunseri Tea & Industries Ltd is Undervalued by 794.81% compared to the current share price ₹159.00

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: 142.29%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -22.45, which is a positive sign.
  2. The company has higher reserves (634.83 cr) compared to borrowings (150.08 cr), indicating strong financial stability.
  1. The stock has a low average ROCE of 1.27%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 263.36, which may not be favorable.
  3. The company has not shown consistent growth in sales (346.42) and profit (-2.42).

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Dhunseri Tea & Industries Ltd:
    1. Net Profit Margin: -4.39%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: -4.62% (Industry Average ROCE: 7.88%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: -3.85% (Industry Average ROE: 16.74%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): -1.09
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.25
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 0 (Industry average Stock P/E: 73.56)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.49
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Dhunseri Tea & Industries Ltd. is a Public Limited Listed company incorporated on 07/10/1997 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L15500WB1997PLC085661 and registration number is 085661. Currently Company is involved in the business activities of Growing of tea. Company's Total Operating Revenue is Rs. 327.03 Cr. and Equity Capital is Rs. 10.51 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Plantations - Tea & CoffeeDhunseri House, 4A, Woodburn Park, Kolkata West Bengal 700020Contact not found
Management
NamePosition Held
Mr. C K DhanukaChairman & Managing Director
Mr. B DhanukaVice Chairman
Mr. Mayank BeriwalaDirector
Mr. R K SharmaDirector
Mr. S RampuriaDirector
Mr. V GoenkaDirector
Prof. A K DuttaDirector
Mrs. A JhunjhunwalaDirector

FAQ

What is the intrinsic value of Dhunseri Tea & Industries Ltd?

Dhunseri Tea & Industries Ltd's intrinsic value (as of 04 January 2026) is ₹587.22 which is 269.32% higher the current market price of ₹159.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's ₹167 Cr. market cap, FY2025-2026 high/low of ₹280/146, reserves of ₹544 Cr, and liabilities of ₹994 Cr.

What is the Market Cap of Dhunseri Tea & Industries Ltd?

The Market Cap of Dhunseri Tea & Industries Ltd is 167 Cr..

What is the current Stock Price of Dhunseri Tea & Industries Ltd as on 04 January 2026?

The current stock price of Dhunseri Tea & Industries Ltd as on 04 January 2026 is ₹159.

What is the High / Low of Dhunseri Tea & Industries Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Dhunseri Tea & Industries Ltd stocks is ₹280/146.

What is the Stock P/E of Dhunseri Tea & Industries Ltd?

The Stock P/E of Dhunseri Tea & Industries Ltd is .

What is the Book Value of Dhunseri Tea & Industries Ltd?

The Book Value of Dhunseri Tea & Industries Ltd is 528.

What is the Dividend Yield of Dhunseri Tea & Industries Ltd?

The Dividend Yield of Dhunseri Tea & Industries Ltd is 0.63 %.

What is the ROCE of Dhunseri Tea & Industries Ltd?

The ROCE of Dhunseri Tea & Industries Ltd is 4.45 %.

What is the ROE of Dhunseri Tea & Industries Ltd?

The ROE of Dhunseri Tea & Industries Ltd is 9.21 %.

What is the Face Value of Dhunseri Tea & Industries Ltd?

The Face Value of Dhunseri Tea & Industries Ltd is 10.0.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Dhunseri Tea & Industries Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE