The United Nilgiri Tea Estates Company Limited (NSE:UNITEDTEA)

NSE:UNITEDTEA Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Operating Activities

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Net Income	189.45	219.44	185.1	160.53	121.15	102.89
Depreciation & Amortization	34.96	34.33	34.03	34.57	36.19	34.88
Other Amortization	0.43	0.43	0.59	0.56	0.32	0.07
Loss (Gain) From Sale of Assets	-1.07	-1.44	-0.37	-	-2.63	-0.85
Loss (Gain) From Sale of Investments	-71.65	-71.71	-85.23	-70.83	-37.72	-37.73
Provision & Write-off of Bad Debts	-	-	3.13	-	-	-
Other Operating Activities	-3.61	-2.95	-8.75	11.1	-1.19	-20
Change in Accounts Receivable	-17.42	-5.57	56.92	-74.71	28.44	-33.85
Change in Inventory	-4.54	-8.31	28.59	5.39	24.93	8.31
Change in Accounts Payable	-0.22	3.55	-6.75	3.3	-8.55	-0.38
Change in Other Net Operating Assets	-67.82	-38.33	4.6	8.36	-10.37	1.27
Operating Cash Flow	58.5	129.43	211.84	78.26	150.58	54.61
Operating Cash Flow Growth	-74.52%	-38.90%	170.70%	-48.03%	175.73%	-37.76%

Investing Activities

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Capital Expenditures	-25.43	-36.24	-36.51	-20.32	-44.8	-41.75
Sale of Property, Plant & Equipment	1.46	1.49	0.44	-	7.39	0.85
Investment in Securities	-33.59	-94.89	-140	7.6	-151.64	-2.85
Other Investing Activities	8.4	6.14	-16.86	-31.47	56.93	11.79
Investing Cash Flow	-49.16	-123.5	-192.93	-44.19	-132.12	-31.95

Financing Activities

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Common Dividends Paid	-15.76	-14.77	-13.48	-18.49	-13.49	-13.49
Financing Cash Flow	-15.76	-14.77	-13.48	-18.49	-13.49	-13.49

Net Cash Flow

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Net Cash Flow	-6.42	-8.84	5.43	15.58	4.97	9.16

Free Cash Flow

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Free Cash Flow	33.08	93.19	175.33	57.94	105.77	12.86
Free Cash Flow Growth	-83.20%	-46.85%	202.64%	-45.23%	722.37%	-71.13%
Free Cash Flow Margin	4.02%	11.18%	19.53%	6.90%	12.64%	1.70%
Free Cash Flow Per Share	6.62	18.65	35.09	11.59	21.17	2.57
Levered Free Cash Flow	24.38	87.78	148.47	38.03	103.58	10.55
Unlevered Free Cash Flow	25.12	88.51	149.09	38.65	104.22	11.19

Additional Metrics

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2026	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Cash Income Tax Paid	23.42	23.42	28.57	27.09	24.56	30.64
Change in Working Capital	-90	-48.66	83.35	-57.66	34.45	-24.65

Data Source: S&P Global Market Intelligence Last updated: Nov 10, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Nov 11, 2026

Data Sources Report a data error