अApnaFunda
Menu

THE UNITED NILGIRI TEA ESTATES (UNITEDTEA)

Consumer Non-Durables · Food: Specialty/Candy · figures to Nov '26

Quality scoreHow the business itself ranks against its sector peers on profitability, 3-year growth and leverage. 50 is the middle of the sector.60 / 100
Profitability 54Growth 25Balance sheet 100
Compare withBRITANNIA INDUSTRIESTATA CONSUMER PRODUCTSCCL PRODUCTS INDIA

Share price

Closing priceAdjusted for splits and bonus issues.

₹430.4 latest close · −11.3% over the last 90 sessions

₹400₹450Jul 3Jul 29Aug 24Sep 17Oct 14Nov 9 ₹400₹450Jul 3Sep 4Nov 9

₹430.4 month-end · −3.4% over 12 months

₹400₹450₹500Nov '25Jan '26Apr '26Jun '26Sep '26Nov '26 ₹400₹450₹500Nov '25May '26Nov '26

₹430.4 month-end · +36.7% over 3 years

₹300₹400₹500Nov '23Jun '24Jan '25Sep '25Apr '26Nov '26 ₹300₹400₹500Nov '23May '25Nov '26

₹430.4 month-end · +43.0% since Jan '19

₹200₹400Jan '19Aug '20Mar '22Sep '23Apr '25Nov '26 ₹200₹400Jan '19Dec '22Nov '26

52-week range ₹382.20 to ₹590.00 · 1-year volatility 22.0%

Was the rally earned?

-3%share price, 1 yearRoughly flat
  • The share price was roughly flat over 1 year (-3%).
  • The share count barely moved.
Net profit growth: −1 pts. Points of the price return explained by net profit growing (or shrinking).−1 ptsNet profit growthP/E change: −3 pts. Points of the price return explained by the market paying a higher or lower P/E multiple.−3 ptsP/E changeShare count change: +1 pts. Points of the price return explained by the share count changing. More shares count against the price.+1 ptsShare count changeShare price: −3%−3%Share priceNet profit growth: −1 pts. Points of the price return explained by net profit growing (or shrinking).−1ProfitP/E change: −3 pts. Points of the price return explained by the market paying a higher or lower P/E multiple.−3P/EShare count change: +1 pts. Points of the price return explained by the share count changing. More shares count against the price.+1SharesShare price: −3%−3%Share price
Net profit growth-1 ptsNet profit fell about 1%, which lowers the price.
P/E change-3 ptsThe P/E fell from 18.9x to 18.2x, which lowers the price.
Share count change+1 ptsShare count was little changed. More shares would count against the price.
+37%share price, 3 yearsMultiple-driven

Partly.

  • Most of the rise came from investors paying a higher multiple (P/E 13.3x to 18.2x); per-share earnings added 0 points.
  • The share count barely moved.
Net profit growth: −2 pts. Points of the price return explained by net profit growing (or shrinking).−2 ptsNet profit growthP/E change: +37 pts. Points of the price return explained by the market paying a higher or lower P/E multiple.+37 ptsP/E changeShare count change: +2 pts. Points of the price return explained by the share count changing. More shares count against the price.+2 ptsShare count changeShare price: +37%+37%Share priceNet profit growth: −2 pts. Points of the price return explained by net profit growing (or shrinking).−2ProfitP/E change: +37 pts. Points of the price return explained by the market paying a higher or lower P/E multiple.+37P/EShare count change: +2 pts. Points of the price return explained by the share count changing. More shares count against the price.+2SharesShare price: +37%+37%Share price
Net profit growth-2 ptsNet profit fell about 1%, which lowers the price.
P/E change+37 ptsThe P/E rose from 13.3x to 18.2x, which lifts the price.
Share count change+2 ptsShare count was little changed. More shares would count against the price.
+23%share price, 5 yearsMultiple-driven

Partly.

  • Most of the rise came from investors paying a higher multiple (P/E 14.9x to 18.2x); per-share earnings added 0 points.
  • The share count barely moved.
Net profit growth: −2 pts. Points of the price return explained by net profit growing (or shrinking).−2 ptsNet profit growthP/E change: +23 pts. Points of the price return explained by the market paying a higher or lower P/E multiple.+23 ptsP/E changeShare count change: +2 pts. Points of the price return explained by the share count changing. More shares count against the price.+2 ptsShare count changeShare price: +23%+23%Share priceNet profit growth: −2 pts. Points of the price return explained by net profit growing (or shrinking).−2ProfitP/E change: +23 pts. Points of the price return explained by the market paying a higher or lower P/E multiple.+23P/EShare count change: +2 pts. Points of the price return explained by the share count changing. More shares count against the price.+2SharesShare price: +23%+23%Share price
Net profit growth-2 ptsNet profit fell about 1%, which lowers the price.
P/E change+23 ptsThe P/E rose from 14.9x to 18.2x, which lifts the price.
Share count change+2 ptsShare count was little changed. More shares would count against the price.
What do "pts" mean?

"pts" are percentage points of the share price return. The parts add up to the total shown for each period. Because price = P/E × net profit ÷ share count, higher profit pushes the price up, a higher P/E pushes it up, and more shares push it down.

Example: if the price rose 34% and profit growth accounts for +58 pts while a lower P/E accounts for -24 pts, then 58 - 24 = 34. The +58 is not the profit growth rate itself: it is the part of the price move that profit growth explains.

Net profit is trailing twelve months as reported with a 60-day lag.

Compare this with BRITANNIA INDUSTRIES

How rough has the ride been?

Maximum drawdown-48.4%recovered 2020-07
1-year volatility22.0%annualised

Drawdown from peak

0%−20%−40%2020202120222023202420252026−46.9% 0%−20%−40%2020202220242026−46.9%
Largest drawdowns

-48.4% (2019-11 peak to 2020-03 low, recovered 2020-07)

-42.3% (2021-07 peak to 2023-06 low, recovered 2024-10)

-39.7% (2024-12 peak to 2025-03 low, not yet recovered)

Is it expensive against its own past and its peers?

18.2xP/E todayNear its historic high
Against its own history80th percentile
CheapestMedian 14.0xDearest

Usual range 11.3x to 19.9x since 2019-01.

Against Consumer Non-Durables18.2x vs 26.8x
This company
18.2x
Sector median
26.8x

32% below the Consumer Non-Durables median.

8.2x21.9x35.7x49.5xJan '19Aug '20Mar '22Oct '23May '25Nov '268.2x21.9x35.7x49.5xJan '19Sep '21May '24Nov '26
P/E (this company)10th to 90th percentile of its own historyIts medianConsumer Non-Durables median

The chart loads when you open this tab.

P/B (this company)10th to 90th percentile of its own historyIts medianConsumer Non-Durables median

The chart loads when you open this tab.

P/S (this company)10th to 90th percentile of its own historyIts medianConsumer Non-Durables median
How to read this

Shaded band: 10th to 90th percentile of the company's own P/E history; dotted line: its median; orange line: sector median (companies with a positive multiple, at least 5 in the sector).

Sector figures are built from today's listed companies, so they exclude companies that are no longer listed.

All terms explained in the glossary →

How Consumer Non-Durables is valued

Where does it rank among Consumer Non-Durables peers?

Each cell is the company's percentile rank among its Consumer Non-Durables peers (non-financial companies) that month.
Darker is better-ranked.
Rows marked ↓ are inverted (lower debt, shorter cash cycle and a lower P/E rank higher).

Where it ranks today

  • ROCE54thflat vs a year ago
  • Revenue growth26th▲ 5 pts vs a year ago
  • EPS growth36th▼ 4 pts vs a year ago
  • Debt/equity ↓98thflat vs a year ago
  • Cash cycle ↓45thflat vs a year ago
  • P/E ↓69th▼ 12 pts vs a year ago
  • 12M momentum62ndflat vs a year ago

Rank history

ROCE
Revenue growth
EPS growth
Debt/equity ↓
Cash cycle ↓
P/E ↓
12M momentum
Dec '21Jul '22Jan '23Jul '23Jan '24Jul '24Jan '25Jul '25Jan '26Jul '26Nov '26
Lower rank Higher rank

Percentiles use today's listed companies in the sector and need at least 5 peers with a value; grey cells have too few.
ROE is computed from net profit and book value where the source does not report it.

The Consumer Non-Durables sector page Watch it move against Consumer Non-Durables in the Observatory

What is the price implying?

~14%annual earnings growth implied by the price

At a P/E of 18.2x, the price would imply about 14.2%/yr earnings growth for 10 years under the same assumptions, but it is not ranked.

Earnings figures have not updated recently, so the company is left out of the lists.

“Implied growth” is what the current price would require under our stated assumptions, not what we expect.

What prices imply across Consumer Non-Durables The market-wide Expectations lists

Key figures

Share Priceclose 9 Nov
₹430.40
P/E
18.2x
ROCE
14.0%
Market Cap
₹216 cr
Revenue (TTM)
₹62 cr
P/S
3.5x
P/B
1.9x
ROE
10.2%
Debt / Equity
0.0x
Promoter Holding
49.9%
12M Momentum
-3.4%

52-week range

₹382.20₹590.00
23% of the way from its 52-week low to its high

Price risk

1Y volatility
22.0%
Beta vs sector
1-year daily
0.48

Balance sheet & cash

Debt service
no meaningful debt
Share count, 1Y
unchanged

Are profits backed by cash?

2 of 3checks within range1 near a threshold
Other income reliance33%Near threshold

Other income as a share of pre-tax profit (trailing twelve months): 33.3%. Bands: below 15%, 15% to 35%, above 35%.

Tax rate—Not enough data

Not enough reported data to compute this.

Cash conversion—Not enough data

Not enough reported data to compute this.

Free cash flow—Not enough data

Not enough reported data to compute this.

Receivable days vs history0 daysWithin range

Debtor days are below the median of the previous three fiscal years by 0 days (32 vs 32). Bands: under 15 days, 15 to 45, over 45.

Capital work in progress—Not enough data

Not enough reported data to compute this.

Payable days0 days / 2 yrsWithin range

Days payable changed by 0 over two years. Bands: rise of up to 30 days; more than 30 days.

Tap a check to see how it is measured

How to read this

Each check is a named rule with fixed thresholds, not a score. Annual statements are the latest restated figures, so a past year may differ from what was originally reported.

All terms explained in the glossary →

Who has been buying and selling?

  • Over 3 years, DIIs trimmed 0.8 pts.
  • The number of shareholders fell from 4,963 to 4,646 (-6%) between Sep 2023 and Jun 2026.

Holdings, Jun '26

How each group changed

GroupSep '23Jun '26Change
Promoters49.8%49.9%+0.1 pts
FIIs———
DIIs4.4%3.6%-0.8 pts
Public and others45.8%46.6%+0.8 pts

Number of shareholders

4,646shareholders-6% since Sep '23
5k5k5k5k Sep '23Sep '24Mar '26Jun '26
Sep '23: 4,963
Sep '24: 4,702
Mar '26: 4,789
Jun '26: 4,646
 5k5k5k5k Sep '23Sep '24Mar '26Jun '26
Sep '23: 4,963
Sep '24: 4,702
Mar '26: 4,789
Jun '26: 4,646

Quarterly shareholding as reported, labelled by the quarter it covers (it becomes visible about two months later).
Shareholder counts are only available for recent quarters.

This quarter's smart-money board

What happened next to similar setups

+2.8%typical 12-month return vs the marketNot meaningfully different from the base rate
  • We found 50 past situations where a non-financial company looked like THE UNITED NILGIRI TEA ESTATES today on valuation, return on capital, debt, growth, price momentum, size and volatility.
  • Over the following 12 months the middle half of them returned −20% to +18% vs the market, against 0% for all non-financial companies in the same months.
  • The gap against the base rate (+3.0%, 80% range −3.8% to +5.0%) is within what chance and overlapping periods produce.

Where the 50 outcomes landed

−50%0%+50%+100%
INDNIPPON · Aug 2020: −34.8% vs market
TCIEXP · Sep 2025: −29.4% vs market
WONDERLA · Jul 2025: −28.7% vs market
MMP · Feb 2020: −28.3% vs market
SHREDIGCEM · Feb 2024: −28.0% vs market
TTKHLTCARE · Sep 2024: −25.4% vs market
HONDAPOWER · May 2020: −25.3% vs market
BAJAJCON · Sep 2023: −24.5% vs market
VESUVIUS · Oct 2020: −24.4% vs market
FDC · Sep 2025: −23.7% vs market
VEEDOL · Jan 2020: −23.3% vs market
BALMLAWRIE · Jun 2020: −22.0% vs market
ADVENZYMES · May 2024: −20.0% vs market
ELDEHSG · Oct 2023: −18.9% vs market
PTL · May 2020: −16.5% vs market
VARDHACRLC · Jun 2020: −16.4% vs market
PODDARMENT · Mar 2023: −8.4% vs market
QUICKHEAL · Aug 2022: −6.4% vs market
MAYURUNIQ · Feb 2025: −3.8% vs market
SREEL · Aug 2025: −2.1% vs market
ALBERTDAVD · May 2022: −1.7% vs market
GLOBALPET · Dec 2024: −1.0% vs market
IMPAL · Oct 2025: +0.5% vs market
SANDESH · Jun 2020: +1.0% vs market
CHEVIOT · Oct 2025: +2.3% vs market
XCHANGING · Feb 2020: +3.4% vs market
GEECEE · Sep 2025: +3.5% vs market
KSCL · Nov 2022: +3.7% vs market
FMGOETZE · Nov 2022: +4.5% vs market
NESCO · Apr 2023: +5.9% vs market
TECHNOE · Jun 2020: +6.1% vs market
BSE · Mar 2020: +7.0% vs market
SHANTIGEAR · Mar 2020: +7.9% vs market
GANDHITUBE · May 2021: +8.5% vs market
CONTROLPR · May 2020: +9.9% vs market
SASKEN · Feb 2020: +14.7% vs market
PRIMESECU · Jun 2023: +15.6% vs market
ALLDIGI · Apr 2020: +18.4% vs market
NUCLEUS · Feb 2020: +31.3% vs market
DODLA · Apr 2023: +31.3% vs market
ALIVUS · Mar 2023: +33.0% vs market
FOSECOIND · Mar 2025: +39.2% vs market
WINDLAS · Jan 2023: +42.9% vs market
ICRA · Aug 2022: +43.5% vs market
VSTTILLERS · Feb 2025: +44.0% vs market
VOLTAMP · Apr 2022: +61.3% vs market
MAZDA · Sep 2022: +67.7% vs market
RAILTEL · Oct 2022: +74.2% vs market
MOIL · Jun 2023: +107.7% vs market
ANUP · Mar 2023: +112.2% vs market
Similar setups +2.8%All companies −0.2%← worse than the marketbetter than the market →

Each dot is one past situation (hover or tap for details) · Solid dots are the closest matches, listed below · Shaded is the middle half of all companies in the same months · 2 beyond the range shown, drawn at the edge

Similar setups' median
+2.8%
All companies' median
−0.2%
Beat the market
56% vs 50%

50 past situations · 50 companies · 31 months · 2020–2025

The closest matches

CompanyWhenP/EROCE12M mom.DrawdownNext 12 months
SASKEN
Technology Services		 Feb 2020 10x17% −11%−29% +15%
CHEVIOT
Process Industries		 Oct 2025 —— −11%−19% +2%
XCHANGING
Technology Services		 Feb 2020 11x14% +13%−22% +3%
VARDHACRLC
Consumer Non-Durables		 Jun 2020 6x14% −18%−20% −16%
SANDESH
Consumer Services		 Jun 2020 6x10% −26%−28% +1%
Show the other 3 matches
CompanyWhenP/EROCE12M mom.DrawdownNext 12 months
SREEL
Consumer Non-Durables		 Aug 2025 24x7% −22%−22% −2%
IMPAL
Distribution Services		 Oct 2025 17x— −13%−16% +1%
QUICKHEAL
Technology Services		 Aug 2022 15x15% −2%−13% −6%
How reliable is this?

Matched on P/E, P/S, ROCE, debt/equity, revenue growth, 12-month momentum, drawdown from 12-month high, size and volatility. Closest on: ROCE, 12-month momentum and drawdown from 12-month high. Not used (unavailable for this company): operating margin and interest cover. One match per company and at most 7 from any one month.

Independent periods: the matches fall in 6 distinct 12-month windows. Matches from nearby months share the same market conditions, so fewer windows means less evidence.

How this is built

This is history, not a forecast. These are past situations where other companies had broadly similar reported numbers and price trends. What happened to them does not tell you what will happen to THE UNITED NILGIRI TEA ESTATES. The comparison covers only 2020–2025, a single market period, and only companies still listed today. Companies that were delisted or went bankrupt are missing, which makes past outcomes look better than they were. Returns exclude dividends and are measured against an ApnaFunda-built index, not an official benchmark. Fundamentals are matched on a 60-day assumed reporting lag, not actual announcement dates. Its historical skill has not yet been measured. Past patterns may not repeat.

Methodology

How historical analogs are built

Data as of 2026-11-09. Outcome pool: Jan 2020 to Oct 2025.

For every company we look at the situation it is in today (valuation, return on capital, margins, debt, growth, 12-month price momentum, drawdown, size and volatility) and find past company-months that looked most like it. We then show what happened to those past situations over the following 12 months, measured against the ApnaFunda All index and against the base rate. It describes history. It does not predict anything.

What is compared

FeatureWeightNon-financialFinancial
P/E1yesyes
P/S1yes—
P/B1—yes
ROCE1yes—
operating margin1yes—
ROE1—yes
debt/equity0.75yes—
interest cover0.5yes—
revenue growth0.75yesyes
12-month momentum1yesyes
drawdown from 12-month high0.75yesyes
size0.75yesyes
volatility0.5yesyes

Weights were set by judgement before any outcome was looked at and are never tuned on results. Loss-making companies (negative P/E or net profit) are only matched with other loss-making companies. Banks, NBFCs and insurers are compared only with each other and use a different feature set. Every feature is converted, month by month, to its rank among companies in the same pool in that month, so a P/E of 30 in a hot market and a P/E of 22 in a cold one can match if both were equally expensive for their time. Only that month's data is used.

How closeness and the sample are defined

Distance is the weighted root-mean-square gap between the standardised features both companies have. A match needs at least 70% of the query's feature weight, a distance of at most 0.9, and 30 matches at minimum to be shown. We keep up to 50 matches with these exclusions: never the company itself, one match per company (its closest month), and at most 7 from any one calendar month so a single market episode cannot dominate.

Base rate

The base rate is the distribution of 12-month returns, relative to the market, of every eligible company-month in the same pool, with each month weighted to match the months the analogs came from. It answers: how did a random company do in these same months? Because matches from nearby months share the same market conditions, we also report the number of distinct 12-month windows behind a result, and a bootstrap that resamples months decides whether the analog median differs from the base rate at all. "Not meaningfully different" is the usual outcome and the page copy is written for it.

Limits you should know

  • One market period. The outcome pool covers 2020–2025 only (70 months), including the 2020 crash and the 2020–21 rally.
  • Survivorship. Only companies listed today are included. Delisted and bankrupt companies are missing, which flatters past outcomes, particularly for distressed-looking setups.
  • Price return only. Dividends are excluded, and the benchmark is an ApnaFunda market-cap-weighted index of the same listed companies, not an official index.
  • Reporting lag. Fundamentals are matched on an assumed 60-day lag after the quarter end, not on real announcement dates.
  • Pools: non-financial: 98,395 company-months from 2019 companies; financial: 5,659 company-months from 108 companies. 2349 companies currently have a result; the rest are suppressed because too few comparable situations exist.

Does it work? A walk-forward check

The walk-forward check has not been run for this build, so skill is shown as not yet measured.

Disclaimer

This is history, not a forecast. These are past situations where other companies had broadly similar reported numbers and price trends. What happened to them does not tell you what will happen to any company shown. The comparison covers only 2020–2025, a single market period, and only companies still listed today. Companies that were delisted or went bankrupt are missing, which makes past outcomes look better than they were. Returns exclude dividends and are measured against an ApnaFunda-built index, not an official benchmark. Fundamentals are matched on a 60-day assumed reporting lag, not actual announcement dates. Its historical skill has not yet been measured. Past patterns may not repeat.

What changed?

19 events since Aug '19

  1. JunPeer rankMoved into the 2nd quartile of Consumer Non-Durables on ROCE (from the 3rd quartile).
  2. MayValuationP/E crossed above the 90th percentile of its own history to date (17.9x).
  3. MarPriceFell 40% from the Dec 2024 peak to the Mar 2025 low.
  4. OctPriceRegained the 2021-07 peak, 16 months after the low.
  5. OctPeer rankSlipped to the 3rd quartile of Consumer Non-Durables on EPS growth (from the 2nd quartile).
  6. JunPeer rankMoved into the 2nd quartile of Consumer Non-Durables on EPS growth (from the 3rd quartile).
  7. AprValuationP/E crossed above the 90th percentile of its own history to date (15.0x).
  8. AprPeer rankSlipped to the 3rd quartile of Consumer Non-Durables on EPS growth (from the 2nd quartile).
Show 11 earlier events
  1. JunPriceFell 42% from the Jul 2021 peak to the Jun 2023 low.
  2. JunPeer rankMoved into the 2nd quartile of Consumer Non-Durables on EPS growth (from the 3rd quartile).
  3. AprValuationP/E crossed above the 90th percentile of its own history to date (16.4x).
  4. AugPeer rankSlipped to the 3rd quartile of Consumer Non-Durables on EPS growth (from the 2nd quartile).
  5. JunValuationP/E crossed above the 90th percentile of its own history to date (14.9x).
  6. JunPeer rankSlipped to the 3rd quartile of Consumer Non-Durables on ROCE (from the 2nd quartile).
  7. JulPriceRegained the 2019-11 peak, 4 months after the low.
  8. JunPeer rankMoved into the 2nd quartile of Consumer Non-Durables on ROCE (from the 3rd quartile).
  9. MarPriceFell 48% from the Nov 2019 peak to the Mar 2020 low.
  10. NovPriceRegained the 2019-01 peak, 3 months after the low.
  11. AugPriceFell 33% from the Jan 2019 peak to the Aug 2019 low.

Events are generated from the data by fixed rules.
The month shown is when the change became visible in the reported figures, assuming a 60-day lag after each quarter end; it is not an announcement date.

Where price and fundamentals disagree, market-wide Rewind the whole market to any month

Monthly history95 months · 2019-01 to 2026-11
MonthP/ERevenue (TTM)ROEROCEDebt / Equity
2026-1118.2x₹62 cr10.2%14.0%0.0x
2026-1017.4x₹62 cr10.3%14.0%0.0x
2026-0918.1x₹62 cr10.3%14.0%0.0x
2026-0819.2x₹62 cr10.3%14.0%0.0x
2026-0720.4x₹62 cr10.3%14.0%0.0x
2026-0620.0x₹62 cr10.3%14.0%0.0x
2026-0521.8x₹62 cr10.3%14.0%0.0x
2026-0422.7x₹62 cr10.3%14.0%0.0x
2026-0321.5x₹62 cr10.3%14.0%0.0x
2026-0221.2x₹62 cr10.3%14.0%0.0x
2026-0120.1x₹62 cr10.3%14.0%0.0x
2025-1219.4x₹62 cr10.3%14.0%0.0x
2025-1118.9x₹62 cr10.3%14.0%0.0x
2025-1018.4x₹62 cr10.3%14.0%0.0x
2025-0919.5x₹62 cr10.3%14.0%0.0x
2025-0820.3x₹62 cr10.3%14.0%0.0x
2025-0719.7x₹62 cr10.3%14.0%0.0x
2025-0618.8x₹62 cr10.3%14.0%0.0x
2025-0517.9x₹62 cr10.3%14.0%0.0x
2025-0416.6x₹62 cr10.3%14.0%0.0x
2025-0316.8x₹62 cr10.3%14.0%0.0x
2025-0215.5x₹62 cr10.3%14.0%0.0x
2025-0119.8x₹62 cr10.3%14.0%0.0x
2024-1223.1x₹62 cr10.3%14.0%0.0x
2024-1119.8x₹62 cr10.3%14.0%0.0x
2024-1020.6x₹62 cr10.3%14.0%0.0x
2024-0918.0x₹62 cr10.3%14.0%0.0x
2024-0817.4x₹62 cr10.3%14.0%0.0x
2024-0718.1x₹62 cr10.3%14.0%0.0x
2024-0616.7x₹62 cr10.3%14.0%0.0x
2024-0514.1x₹62 cr10.3%14.0%0.0x
2024-0415.0x₹62 cr10.3%14.0%0.0x
2024-0313.4x₹62 cr10.3%14.0%0.0x
2024-0214.7x₹62 cr10.3%14.0%0.0x
2024-0114.2x₹62 cr10.3%14.0%0.0x
2023-1213.7x₹62 cr10.3%14.0%0.0x
2023-1113.3x₹62 cr10.3%14.0%0.0x
2023-1013.2x₹62 cr10.3%14.0%0.0x
2023-0913.3x₹62 cr10.3%14.0%0.0x
2023-0813.9x₹62 cr10.3%14.0%0.0x
2023-0712.5x₹62 cr10.3%14.0%0.0x
2023-0611.8x₹62 cr10.3%14.0%0.0x
2023-0511.3x₹62 cr10.3%14.0%0.0x
2023-0411.4x₹62 cr10.3%14.0%0.0x
2023-0311.4x₹62 cr10.3%14.0%0.0x
2023-0211.5x₹62 cr10.3%14.0%0.0x
2023-0111.3x₹62 cr10.3%14.0%0.0x
2022-1211.8x₹62 cr10.3%14.0%0.0x
2022-1112.3x₹62 cr10.3%14.0%0.0x
2022-1012.6x₹62 cr10.3%14.0%0.0x
2022-0912.5x₹62 cr10.3%14.0%0.0x
2022-0813.2x₹62 cr10.3%14.0%0.0x
2022-0713.9x₹62 cr10.3%14.0%0.0x
2022-0614.2x₹62 cr10.3%14.0%0.0x
2022-0514.8x₹62 cr10.3%14.0%0.0x
2022-0416.4x₹62 cr10.3%14.0%0.0x
2022-0314.3x₹62 cr10.3%14.0%0.0x
2022-0213.2x₹62 cr10.3%14.0%0.0x
2022-0115.1x₹62 cr10.3%14.0%0.0x
2021-1214.0x₹62 cr10.3%14.0%0.0x
2021-1114.9x₹62 cr10.3%14.0%0.0x
2021-1016.0x₹62 cr10.3%14.0%0.0x
2021-0916.6x₹62 cr10.3%14.0%0.0x
2021-0817.4x₹62 cr10.3%14.0%0.0x
2021-0717.9x₹62 cr10.3%14.0%0.0x
2021-0614.9x₹62 cr10.3%14.0%0.0x
2021-0513.8x₹62 cr10.3%14.0%0.0x
2021-0412.8x₹62 cr10.3%14.0%0.0x
2021-0312.6x₹62 cr10.3%14.0%0.0x
2021-0213.0x₹62 cr10.3%14.0%0.0x
2021-0112.9x₹62 cr10.3%14.0%0.0x
2020-1213.8x₹62 cr10.3%14.0%0.0x
2020-1113.8x₹62 cr10.3%14.0%0.0x
2020-1013.2x₹62 cr10.3%14.0%0.0x
2020-0914.5x₹62 cr10.3%14.0%0.0x
2020-0813.4x₹62 cr10.3%14.0%0.0x
2020-0713.3x₹62 cr10.3%14.0%0.0x
2020-0610.3x₹62 cr10.3%14.0%0.0x
2020-058.9x₹62 cr10.3%14.0%0.0x
2020-049.3x₹62 cr10.3%14.0%0.0x
2020-038.2x₹62 cr10.3%14.0%0.0x
2020-0210.4x₹62 cr10.3%14.0%0.0x
2020-0111.5x₹62 cr10.3%14.0%0.0x
2019-1212.4x₹62 cr10.3%14.0%0.0x
2019-1114.0x₹62 cr10.3%14.0%0.0x
2019-1011.2x₹62 cr10.3%14.0%0.0x
2019-0911.0x₹62 cr10.3%14.0%0.0x
2019-0810.5x₹62 cr10.3%14.0%0.0x
2019-0711.2x₹62 cr10.3%14.0%0.0x
2019-0612.3x₹62 cr10.3%14.0%0.0x
2019-0513.1x₹62 cr10.3%14.0%0.0x
2019-0413.0x₹62 cr10.3%14.0%0.0x
2019-0313.4x₹62 cr10.3%14.0%0.0x
2019-0213.5x₹62 cr10.3%14.0%0.0x
2019-0112.8x₹62 cr10.3%14.0%0.0x

Methodology and data notes

Methodology

Methodology and data notes

All figures come from public exchange prices and screener.in financial statements. Quarterly and annual results are shown from 60 days after the period end, so a month never uses a result before it would plausibly have been published. Statements are the latest versions, which may include later restatements.

Sector medians, percentiles and indices use today's listed companies in the sector (survivorship bias). Prices are adjusted for splits and bonus issues; around a corporate action the fundamentals may lag the price by up to a month, and affected sections are hidden.

The return decomposition uses price = P/E × net profit ÷ share count. The reverse DCF uses a fixed 12% cost of equity, a 10-year horizon and a 15x terminal P/E, and is an illustration only. Events, flags and twins follow fixed rules and thresholds described next to each section.

Feedback