Dhunseri Tea & Industries (DTIL)₹148.15−0.45%Tea & Coffee
In the Jun 2026 quarter (consolidated), Dhunseri Tea & Industries reported sales of ₹84.93 Cr, down 26.0% from Jun 2025, and net profit of ₹4.51 Cr, down 68.5% year on year. For the year to Mar 2026, sales were ₹470 Cr and net profit −₹1.99 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 143 | 115 | 45.53 | 97.78 | 167 | 122 | 68.28 | 115 | 171 | 141 | 43.90 | 84.93 |
| Expenses | 144 | 153 | 150 | 91.59 | 121 | 136 | 130 | 91.27 | 142 | 143 | 104 | 65.12 |
| Operating Profit | −0.23 | −37.54 | −104 | 6.62 | 46.57 | −13.44 | −60.74 | 24.02 | 29.56 | −1.66 | −59.31 | 20.22 |
| OPM % | −0.2% | −32.6% | −228.6% | 6.8% | 27.8% | −11.1% | −89.0% | 20.9% | 17.3% | −1.2% | −135.2% | 23.7% |
| Other Income | 8.04 | 0.90 | 7.79 | 0.74 | 0.78 | 16.45 | 14.97 | 1.52 | 2.52 | 2.70 | 39.82 | 0.94 |
| Interest | 6.01 | 3.04 | 4.55 | 5.06 | 6.17 | 5.63 | 5.66 | 4.31 | 5.80 | 3.86 | 6.08 | 5.08 |
| Depreciation | 5.90 | 5.40 | 4.52 | 5.21 | 4.87 | 4.52 | 4.22 | 5.23 | 5.21 | 4.61 | 3.72 | 4.86 |
| Profit before tax | −4.13 | −45.25 | −106 | −2.93 | 36.44 | −7.14 | −55.83 | 16.05 | 21.14 | −7.48 | −29.38 | 11.27 |
| Tax % | −6.8% | −1.8% | −21.0% | 1.0% | 28.5% | −86.6% | −24.4% | 10.4% | −0.3% | −4.6% | 5.4% | 59.8% |
| Exceptional items | 4.01 | 0.00 | 7.01 | 0.00 | 0.00 | 16.03 | 12.02 | 0.00 | 2.01 | 0.00 | 4.01 | 0.00 |
| Net Profit | −3.83 | −44.30 | −83.40 | −2.94 | 25.96 | −0.95 | −42.06 | 14.34 | 21.13 | −7.13 | −30.86 | 4.51 |
| EPS (Rs) | −3.66 | −42.21 | −79.53 | −2.82 | 24.76 | −0.92 | −40.12 | 13.67 | 20.15 | −6.79 | −29.42 | 4.31 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 273 | 301 | 295 | 324 | 301 | 376 | 348 | 336 | 394 | 455 | 470 | 440 |
| Expenses | 238 | 246 | 244 | 263 | 285 | 315 | 324 | 348 | 546 | 478 | 480 | 454 |
| Operating Profit | 36.91 | 56.89 | 52.92 | 62.89 | 18.98 | 62.92 | 25.95 | −9.99 | −148 | −20.97 | −6.98 | −11.19 |
| OPM % | 12.9% | 19.0% | 18.0% | 18.9% | 6.0% | 17.0% | 7.0% | −2.9% | −38.1% | −4.6% | −1.6% | −2.5% |
| Other Income | 12.96 | 7.97 | 0.99 | 4.98 | 106 | 6.97 | −82.66 | 7.97 | 20.92 | 32.85 | 46.84 | 45.98 |
| Interest | 8.97 | 7.97 | 8.97 | 6.97 | 10.97 | 8.97 | 6.98 | 8.97 | 16.94 | 22.93 | 19.94 | 20.82 |
| Depreciation | 8.97 | 20.92 | 16.94 | 18.94 | 18.92 | 19.92 | 18.92 | 18.91 | 21.91 | 18.92 | 18.93 | 18.40 |
| Profit before tax | 32.07 | 36.04 | 28.06 | 42.08 | 95.10 | 41.07 | −84.14 | −30.04 | −166 | −29.06 | 0.00 | −4.45 |
| Tax % | 21.0% | 24.0% | −3.0% | 32.0% | 23.0% | 25.0% | 12.0% | −20.0% | −15.0% | −32.0% | 861.0% | — |
| Exceptional items | 2.01 | 0.00 | −1.01 | 0.00 | 79.10 | −11.01 | −149 | −2.01 | 11.01 | 29.05 | 10.01 | 6.02 |
| Net Profit | 24.99 | 26.99 | 28.99 | 28.01 | 72.91 | 30.99 | −93.96 | −23.99 | −141 | −19.97 | −1.99 | −12.35 |
| EPS (Rs) | 24.12 | 25.87 | 27.65 | 26.77 | 69.72 | 29.27 | −89.77 | −22.67 | −134.45 | −19.10 | −2.39 | −11.75 |
| Dividend payout % | 22.0% | 21.0% | 19.0% | 12.0% | 2.0% | 11.0% | −4.0% | −13.0% | 0.0% | −5.0% | −84.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 7.01 | 7.01 | 7.02 | 7.02 | 7.01 | 7.01 | 7.01 | 11.02 | 11.02 | 11.02 | 11.02 | 11.02 |
| Reserves | 401 | 397 | 693 | 712 | 748 | 816 | 846 | 736 | 685 | 509 | 508 | 517 |
| Borrowings | 115 | 105 | 115 | 99.99 | 95.93 | 128 | 94.03 | 112 | 181 | 255 | 262 | 253 |
| Other Liabilities | 60.29 | 67.26 | 167 | 147 | 176 | 178 | 175 | 184 | 246 | 176 | 177 | 183 |
| Total Liabilities | 585 | 577 | 983 | 966 | 1,027 | 1,129 | 1,120 | 1,042 | 1,121 | 951 | 957 | 963 |
| Fixed Assets | 462 | 437 | 773 | 750 | 765 | 779 | 745 | 622 | 786 | 706 | 713 | 691 |
| CWIP | 0.00 | 0.00 | 32.02 | 44.99 | 64.01 | 83.98 | 90.93 | 96.05 | 90.97 | 72.94 | 78.97 | 95.01 |
| Investments | 24.08 | 26.10 | 35.15 | 42.15 | 43.18 | 122 | 138 | 178 | 54.23 | 16.06 | 12.04 | 10.04 |
| Other Assets | 98.39 | 112 | 142 | 130 | 154 | 144 | 147 | 146 | 189 | 156 | 153 | 167 |
| Inventories | 32.96 | 37.94 | 35.93 | 36.92 | 48.89 | 54.86 | 61.90 | 62.92 | 80.90 | 67.85 | 61.93 | 52.92 |
| Trade receivables | 31.93 | 46.88 | 47.88 | 48.94 | 43.91 | 30.94 | 19.95 | 18.95 | 19.96 | 18.96 | 13.98 | 11.98 |
| Cash & equivalents | 15.98 | 3.99 | 1.99 | 4.99 | 6.99 | 8.99 | 3.99 | 5.99 | 21.97 | 12.99 | 19.98 | 26.95 |
| Total Assets | 585 | 577 | 983 | 966 | 1,027 | 1,129 | 1,120 | 1,042 | 1,121 | 951 | 957 | 963 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 44.95 | 27.97 | 44.94 | 43.94 | 55.90 | 5.99 | 45.94 | 32.94 | 19.98 | −82.81 | −1.99 | 27.97 |
| Cash from investing activity | −4.99 | −12.99 | −40.99 | −15.99 | −30.01 | −17.99 | 3.99 | −35.97 | −59.98 | 22.98 | 25.01 | −4.99 |
| Cash from financing activity | −23.99 | −26.99 | −5.01 | −25.01 | −24.01 | 14.99 | −55.03 | 5.01 | 55.99 | 52.02 | −15.99 | −16.01 |
| Net cash flow | 15.94 | −11.96 | −0.99 | 1.99 | 0.99 | 2.99 | −4.98 | 0.99 | 15.96 | −8.97 | 6.98 | 5.98 |
| Capex | 17.36 | 12.71 | 27.06 | 23.28 | 33.97 | 43.42 | 24.44 | 53.15 | 205 | 42.96 | 32.52 | 42.76 |
| Free cash flow | 27.94 | 15.97 | 17.95 | 20.96 | 21.96 | −36.91 | 38.93 | −15.97 | −169 | −111 | 1.99 | 22.94 |
| CFO / OP % | 117.0% | 93.0% | 89.0% | 97.0% | 98.0% | 192.0% | 85.0% | 163.0% | −248.0% | 55.0% | −1.0% | −347.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 44 | 62 | 58 | 60 | 49 | 38 | 20 | 20 | 22 | 17 | 11 | 10 |
| Inventory days | 358 | 441 | 353 | 372 | 516 | 518 | 320 | 341 | 1,469 | 634 | — | — |
| Days payable | 220 | 267 | 211 | 212 | 277 | 255 | 130 | 154 | 695 | 426 | — | — |
| Cash conversion cycle | 184 | 238 | 203 | 221 | 291 | 302 | 211 | 210 | 798 | 228 | 11 | 10 |
| Working capital days | −39 | 5 | −2 | 25 | 31 | 88 | 14 | −25 | −98 | −145 | −90 | −68 |
| ROCE % | — | 6.9% | 6.9% | 5.0% | 6.0% | 0.0% | 6.9% | 7.0% | −2.0% | −19.1% | −4.0% | 2.0% |
For the Jun 2026 quarter, Dhunseri Tea & Industries reported sales of ₹84.93 Cr, down 26.0% year on year and net profit of ₹4.51 Cr, down 68.5% year on year. The operating margin was 23.7%.
Dhunseri Tea & Industries' sales for the year to Mar 2026 were ₹470 Cr; over the last twelve months they were ₹440 Cr.
Net profit for the year to Mar 2026 was −₹1.99 Cr, and −₹12.35 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−11.75.
Dhunseri Tea & Industries reported borrowings of ₹253 Cr at Mar 2026, against cash and equivalents of ₹26.95 Cr.
Cash from operations was ₹27.97 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹22.94 Cr.