Interactive Financial Charts Not Available

Dhunsuri Tea (DTIL) | Financial Analysis & Statements

Dhunsuri Tea & Industries Ltd. | Consumer Defensive

₹196.29

-0.31%

Dhunsuri Tea vs Nestle India Dhunsuri Tea vs Britannia Industries Dhunsuri Tea vs Tata Consumer Dhunsuri Tea vs Patanjali Foods Dhunsuri Tea vs Ador Welding Dhunsuri Tea vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 684.4M

Gross Profit 574.7M 83.97%

Operating Income -655.6M -95.79%

Net Income -421.2M -61.55%

Balance Sheet Metrics

Total Assets 9.6B

Total Liabilities 4.4B

Shareholders Equity 5.2B

Debt to Equity 0.84

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Dhunsuri Tea Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	4.6B	3.9B	3.4B	3.5B	3.8B
Cost of Goods Sold i	89.9M	875.3M	472.5M	906.0M	928.5M
Gross Profit i	4.5B	3.1B	2.9B	2.6B	2.8B
Gross Margin % i	98.0%	77.8%	86.0%	74.0%	75.3%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	-	284.6M	240.9M	165.0M	169.1M
Other Operating Expenses i	1.9B	1.1B	919.9M	858.7M	797.3M
Total Operating Expenses i	1.9B	1.3B	1.2B	1.0B	966.5M
Operating Income i	-369.6M	-1.1B	-155.2M	79.4M	452.2M
Operating Margin % i	-8.1%	-27.5%	-4.6%	2.3%	12.0%
Non-Operating Items
Interest Income i	-	5.2M	1.8M	2.2M	2.8M
Interest Expense i	226.2M	165.9M	31.7M	12.0M	37.5M
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	-293.9M	-1.7B	-298.6M	-842.0M	407.0M
Income Tax i	-93.4M	-250.2M	-60.8M	100.3M	99.8M
Effective Tax Rate % i	0.0%	0.0%	0.0%	0.0%	24.5%
Net Income i	-200.5M	-1.4B	-237.9M	-942.4M	307.2M
Net Margin % i	-4.4%	-35.8%	-7.1%	-27.0%	8.2%
Key Metrics
EBITDA i	-151.6M	-1.5B	-136.1M	234.3M	598.4M
EPS (Basic) i	₹-19.08	₹-134.29	₹-22.64	₹-89.68	₹29.23
EPS (Diluted) i	₹-19.08	₹-134.29	₹-22.64	₹-89.68	₹29.23
Basic Shares Outstanding i	10506499	10507427	10507427	10507427	10507427
Diluted Shares Outstanding i	10506499	10507427	10507427	10507427	10507427

Income Statement Trend

Dhunsuri Tea Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	199.1M	125.7M	216.0M	55.4M	41.0M
Short-term Investments i	61.8M	60.4M	354.9M	1.4B	1.0B
Accounts Receivable i	141.6M	188.3M	200.4M	191.5M	202.4M
Inventory i	716.8M	769.5M	975.9M	787.8M	781.0M
Other Current Assets	168.8M	141.8M	188.9M	149.0M	116.1M
Total Current Assets i	1.3B	1.3B	2.0B	2.7B	2.3B
Non-Current Assets
Property, Plant & Equipment i	7.1B	2.9B	3.4B	2.7B	2.6B
Goodwill i	10.9M	538.4M	533.5M	479.5M	465.0M
Intangible Assets i	10.9M	9.3M	6.5M	6.5M	-
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	11.0M	21.5M	8.2M	-1.0K	-3.0K
Total Non-Current Assets i	8.3B	8.2B	9.2B	7.8B	8.9B
Total Assets i	9.6B	9.5B	11.2B	10.4B	11.2B
Liabilities
Current Liabilities
Accounts Payable i	392.5M	451.8M	382.7M	282.2M	252.0M
Short-term Debt i	1.4B	1.9B	1.3B	821.7M	602.6M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	84.2M	1.0M	211.6M	23.3M	23.5M
Total Current Liabilities i	2.2B	2.8B	2.4B	1.5B	1.1B
Non-Current Liabilities
Long-term Debt i	1.2B	628.7M	527.9M	295.7M	335.3M
Deferred Tax Liabilities i	639.9M	551.5M	974.4M	1.1B	1.2B
Other Non-Current Liabilities	29.6M	44.0M	-2.0K	-2.0K	30.7M
Total Non-Current Liabilities i	2.2B	1.5B	1.9B	1.5B	1.6B
Total Liabilities i	4.4B	4.3B	4.3B	2.9B	2.7B
Equity
Common Stock i	105.1M	105.1M	105.1M	105.1M	70.0M
Retained Earnings i	-	4.5B	5.9B	6.1B	7.1B
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	5.2B	5.2B	7.0B	7.5B	8.5B
Key Metrics
Total Debt i	2.6B	2.5B	1.8B	1.1B	937.9M
Working Capital i	-931.4M	-1.5B	-343.0M	1.2B	1.2B

Balance Sheet Composition

Dhunsuri Tea Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	-293.9M	-1.7B	-298.6M	-842.0M	407.0M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	-	-	-	-	-
Working Capital Changes i	141.4M	205.9M	427.1M	180.0M	-113.8M
Operating Cash Flow i	-177.3M	-1.3B	221.3M	-594.5M	384.0M
Investing Activities
Capital Expenditures i	34.5M	-272.7M	-1.9B	-490.0M	-70.7M
Acquisitions i	-	-	-	-	0
Investment Purchases i	0	-115.4M	-2.6B	-1.7B	-2.7B
Investment Sales i	0	614.5M	3.9B	1.8B	2.8B
Investing Cash Flow i	226.0M	226.4M	-591.8M	-383.6M	29.9M
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-	-31.5M	-42.3M	-34.7M	-17.5M
Debt Issuance i	923.5M	94.0M	261.3M	2.8M	15.0M
Debt Repayment i	-841.8M	-521.0K	-22.0M	-53.4M	-398.3M
Financing Cash Flow i	-525.7M	693.1M	660.4M	123.5M	-693.6M
Free Cash Flow i	-340.4M	-1.3B	-1.8B	-199.2M	217.1M
Net Change in Cash i	-477.1M	-371.6M	289.9M	-854.6M	-279.7M

Cash Flow Trend

Dhunsuri Tea Key Financial Ratios

No financial ratio data available.

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
Nestle India	2.1T	67.58	52.39	79.99%	15.21%	29.11
Britannia Industries	1.3T	58.14	29.32	49.73%	12.02%	28.45
Tata Consumer	1.0T	78.10	5.20	5.98%	7.33%	11.19
Patanjali Foods	641.0B	52.35	5.61	11.44%	3.40%	6.93
Ador Welding	323.7B	28.17	3.43	13.01%	1.73%	20.56

Financial data is updated regularly. All figures are in the company's reporting currency.