Integrated Filing — IndAS



General information about company

Scrip Code 538902
NSE Symbol DTIL
MSEI Symbol NOTLISTED
ISIN INE341R01014
Name of company Dhunseri Tea & Industries Limited
Type of company Main Board
Class of security Equity
Date of start of financial year 01-04-2025
Date of end of financial year 31-03-2026
Date of board meeting when results were approved 25-05-2026
Date on which prior intimation of the meeting for considering financial results was informed to the exchange 18-05-2026
Description of presentation currency INR
Level of rounding used in financial results Lakhs
Reporting Type Quarterly
Reporting Quarter Fourth quarter
Nature of report standalone or consolidated Consolidated
Whether results are audited or unaudited for the quarter ended Audited
Whether results are audited or unaudited for the Year to date for current period ended/year ended Audited
Segment Reporting Multi segment
Description of single segment
Start date and time of board meeting 25-05-2026   12:10:00
End date and time of board meeting 25-05-2026   18:40:00
Whether cash flow statement is applicable on company Yes
Type of cash flow statement Cash Flow Indirect
Declaration of unmodified opinion or statement on impact of audit qualification Declaration of unmodified opinion



Financial Results Ind-AS

Amount in (Lakhs)

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-01-2026 01-04-2025
B Date of end of reporting period 31-03-2026 31-03-2026
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Consolidated Consolidated
1 Income
Revenue from operations 4,397.48 47,116.00
Other income 3,560.42 4,032.39
Total income 7,957.90 51,148.39
2 Expenses
(a) Cost of materials consumed 66.41 327.90
(b) Purchases of stock-in-trade 0.00 0.00
(c) Changes in inventories of finished goods, work-in-progress and stock-in-trade 1,259.36 1,566.61
(d) Employee benefit expense 4,878.61 26,392.87
(e) Finance costs 609.50 2,010.69
(f) Depreciation, depletion and amortisation expense 372.62 1,883.77
(f) Other Expenses
1 Changes in inventories of biological assets (171.76) 197.65
2 Power and Fuel expenses 1,071.53 5,219.30
3 Other expenses 3,237.50 14,155.58
Total other expenses 4,137.27 19,572.53
Total expenses 11,323.77 51,754.37
3 Total profit before exceptional items and tax (3,365.87) (605.98)
4 Exceptional items 434.62 639.42
5 Total profit before tax (2,931.25) 33.44
6 Tax expense
7 Current tax (52.76) (51.00)
8 Deferred tax 211.44 334.85
9 Total tax expenses 158.68 283.85
10 Net movement in regulatory deferral account balances related to profit or loss and the related deferred tax movement 0.00 0.00
11 Net Profit Loss for the period from continuing operations (3,089.93) (250.41)
12 Profit (loss) from discontinued operations before tax 0.00 0.00
13 Tax expense of discontinued operations 0.00 0.00
14 Net profit (loss) from discontinued operation after tax 0.00 0.00
15 Share of profit (loss) of associates and joint ventures accounted for using equity method 0.00 0.00
16 Total profit (loss) for period (3,089.93) (250.41)
17 Other comprehensive income net of taxes (24.53) 144.73
18 Total Comprehensive Income for the period (3,114.46) (105.68)
19 Total profit or loss, attributable to
Profit or loss, attributable to owners of parent 0.00 0.00
Total profit or loss, attributable to non-controlling interests 0.00 0.00
20 Total Comprehensive income for the period attributable to
Comprehensive income for the period attributable to owners of parent 0.00 0.00
Total comprehensive income for the period attributable to owners of parent non-controlling interests 0.00 0.00
21 Details of equity share capital
Paid-up equity share capital 1,050.74 1,050.74
Face value of equity share capital 10 10
27 Details of debt securities
22 Reserves excluding revaluation reserve 51,897.96
23 Earnings per share
i Earnings per equity share for continuing operations
Basic earnings (loss) per share from continuing operations -29.41 -2.38
Diluted earnings (loss) per share from continuing operations -29.41 -2.38
ii Earnings per equity share for discontinued operations
Basic earnings (loss) per share from discontinued operations 0 0
Diluted earnings (loss) per share from discontinued operations 0 0
ii Earnings per equity share
Basic earnings (loss) per share from continuing and discontinued operations -29.41 -2.38
Diluted earnings (loss) per share from continuing and discontinued operations -29.41 -2.38
24 Debt equity ratio
25 Debt service coverage ratio
26 Interest service coverage ratio
27 Disclosure of notes on financial results Textual Information(1)



Disclosure of notes on financial results

Textual Information(1) Note: The adjustments for individual items of non- cash and non-operating items of income and expenses in the statement of Consolidated cash flows above does not contain the impact of hyperinflationary adjustments. These have been aggregated and disclosed within a separate line item in the Statement of Consolidated Cash Flows. 4. The above consolidated results for the quarter and year ended March 31,2025, were reviewed and approved by the Audit Committee / Board of Directors at their meetings held on May 25, 2026. The Consolidated financial results of the Group have been prepared in accordance with the Indian Accounting Standards ('Ind AS') as prescribed under Section 133 of the Companies Act, 2013 read with the Companies (Indian Accounting Standards) Rules, 2015, as amended. The Statutory Auditors of the Parent Company have carried out a audit of the above financial results for the quarter and year ended 31st March, 2026 in terms of Regulation 33 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015 and have issued an unmodified conclusion. 5. Cost of Materials consumed represents Green tea leaves purchased during the period. Biological assets represents other than bearer plants. 6. With a view to rationalise the operations and improving the profitability, the Parent Company has sold specified assets of Balijan Tea Estate and profit on such sale amounting to Rs. 434.62 Lakhs has been included under “Exceptional Items” in the current quarter and year ended March 31, 2026. Exceptional items for the current year also includes profit on sale of specified assets of Deohall Tea Estate amounting to Rs. 204.80 lakhs made in quarter ended September, 30, 2025. Exceptional Items for the previous year include profit on sale of Jaipur Packet Factory amounting to Rs 1,574.00 lakhs and profit on sale of Dilli Tea Estate amounting to Rs. 1,154.82 Lakhs respectively. 7. The Consolidated financial results include the results of the following entities: Dhunseri Tea & Industries Limited (DTIL)- Parent Company Dhunseri Petrochem & Tea Pte Ltd. (DPTPL)- Subsidiary of DTIL* Dhunseri Mauritius Pte Limited #- Subsidiary of DPTPL* Makandi Tea and Coffee Estates Ltd. (MTCEL)- Subsidiary of DPTPL* Kawalazi Estate Company Limited- Subsidiary of DPTPL* A M Henderson & Sons Limited- Subsidiary of MTCEL* Ntimabi Estate Limited- Subsidiary of MTCEL* Chiwale Estate Management Services Limited- Subsidiary of MTCEL* * Wholly owned subsidiaries and therefore there is no minority interest. # Struck off with effect from December 09, 2025. 8. The Group has applied Ind AS 29 'Accounting for Hyperinflationary economies' on subsidiaries operating in Malawi w.e.f. April 1, 2024, since the Malawi kwacha is a functional currency of these subsidiaries in Malawi which is a hyperinflationary economy. While preparing the consolidated financial results for the period ended March 31, 2026, applicable items of Balance Sheet / Statement of Profit and loss of the aforesaid subsidiaries have been restated by applying general price index of the Malawi economy, which has, inter alia, resulted in an increase in Property Plant and Equipment (PPE) by Rs. 3,468.28 lakhs, gain on net monetary position of Rs. 2,317.19 lakhs (included within ‘Other income’) and deferred tax charge of Rs. 1,040.48 lakhs, which are non–cash in nature. Considering that the presentation currency of consolidated financial results is INR, the restatement of comparative figures in consolidated financial results is not required. 9. The Government of India has consolidated existing 29 labour legislations into a unified framework comprising four labour codes viz the Code on Wages,2019, the Code on Social Security,2020, the Industrial Relations Code, 2020, and the Occupational Safety, Health and Working Conditions Code,2020 (Collectively referred to as the “Codes”). The Codes have been made effective from November 21, 2025. The impact of these changes on employee benefit obligations , assessed by the Parent Company on the basis of information available, amounting to Rs 46 lakhs has been recognised as employee benefit expense in the financial results of the Parent Company during the quarter ended December 31, 2025 and year ended March 31, 2026. The Parent Company continues to monitor the finalisation of rules by the Central and State Government and clarifications from the Government on other aspects of the labour code, and will recognize necessary impact, if any, based on further development. 10. The figures of the last quarter for the current year and the previous year are the balancing figures in respect of the full financial year ended 31st March and the unaudited published year to date figures upto third quarter ended 31st December, which were subject to limited review. 11. The Board of Diectors has recommended a dividend of 20% (Rs. 2 per equity share of Rs. 10/- each) for the year 2025-26, subject to approval of shareholders in the Annual General Meeting.



Remarks

Debt equity ratio
Debt service coverage ratio
Interest service coverage ratio


Statement of Asset and Liabilities

Amount in (Lakhs)

Particulars Year ended (dd-mm-yyyy)
Date of start of reporting period 01-04-2025
Date of end of reporting period 31-03-2026
Whether results are audited or unaudited Audited
Nature of report standalone or consolidated Consolidated
Assets
1 Non-current assets
Property, plant and equipment 68,606.28
Capital work-in-progress 9,789.89
Investment property 405.39
Goodwill 0.00
Other intangible assets 85.71
Intangible assets under development 0.00
Biological assets other than bearer plants 0.00
Investments accounted for using equity method 0.00
Non-current financial assets
Non-current investments 1,002.40
Trade receivables, non-current 795.31
Loans, non-current 0.00
Other non-current financial assets
1 Other financial assets 495.31
Total of other non-current financial assets 495.31
Total non-current financial assets 2,293.02
Deferred tax assets (net) 19.99
Other non-current assets
1 Non-current tax assests 706.14
2 Other non-current assets 418.93
Total of other non-current assets 1,125.07
Total non-current assets 82,325.35
2 Current assets
Inventories 5,273.02
Current financial asset
Current investments 0.00
Trade receivables, current 1,229.49
Cash and cash equivalents 2,639.59
Bank balance other than cash and cash equivalents 14.84
Loans, current 9.64
Other current financial assets
Total of other current financial assets 3,197.17
Total current financial assets 7,090.73
Current tax assets (net) 0.00
Other current assets
1 Other current assets 1,843.89
Total of other current assets 1,843.89
Total current assets 14,207.64
3 Non-current assets classified as held for sale 0.00
4 Regulatory deferral account debit balances and related deferred tax Assets 0.00
Total assets 96,532.99
Equity and liabilities
1 Equity
Equity attributable to owners of parent
Equity share capital 1,050.74
Other equity 51,897.96
Total equity attributable to owners of parent 52,948.70
Non controlling interest 0.00
Total equity 52,948.70
2 Liabilities
Non-current liabilities
Non-current financial liabilities
Borrowings, non-current 12,600.97
Trade payables, non-current
(A) Total outstanding dues of micro enterprises and small enterprises 0.00
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 0.00
Total Trade payable 0.00
Other non-current financial liabilities
1 Lease Liabilities 355.07
2 Other financial Liabilities 50.00
Total of other non-current financial liabilities 405.07
Total non-current financial liabilities 13,006.04
Provisions, non-current 3,084.65
Deferred tax liabilities (net) 6,798.29
Deferred government grants, Non-current 0.00
Other non-current liabilities
1 Other non-current liabilities 289.94
Total of other non-current liabilities 289.94
Total non-current liabilities 23,178.92
Current liabilities
Current financial liabilities
Borrowings, current 12,294.17
Trade payables, current
(A) Total outstanding dues of micro enterprises and small enterprises 132.22
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises 4,425.14
Total Trade payable 4,557.36
Other current financial liabilities
1 Lease Liabilities 52.51
2 Other financial Liabilities 1,812.97
Total of other current financial liabilities 1,865.48
Total current financial liabilities 18,717.01
Other current liabilities 617.51
1 Other current liabilities 617.51
Total of other current liabilities 617.51
Provisions, current 1,001.38
Current tax liabilities (Net) 69.47
Deferred government grants, Current 0.00
Total current liabilities 20,405.37
3 Liabilities directly associated with assets in disposal group classified as held for sale 0.00
4 Regulatory deferral account credit balances and related deferred tax liability 0.00
Total liabilities 43,584.29
Total equity and liabilites 96,532.99
Disclosure of notes on assets and liabilities



Format for Reporting Segment wise Revenue, Results and Capital Employed along with the company results

Amount in (Lakhs)

Particulars 3 months/ 6 month ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
Date of start of reporting period 01-01-2026 01-04-2025
Date of end of reporting period 31-03-2026 31-03-2026
Whether results are audited or unaudited Audited Audited
Nature of report standalone or consolidated Consolidated Consolidated
1 Segment Revenue (Income)
(net sale/income from each segment should be disclosed)
1 India 1,991.01 32,624.34
2 Outside India 2,406.47 14,491.66
Total Segment Revenue 4,397.48 47,116.00
Less: Inter segment revenue
Revenue from operations 4,397.48 47,116.00
2 Segment Result
Profit (+) / Loss (-) before tax and interest from each segment
1 India 0.00 0.00
2 Outside India 0.00 0.00
Total Profit before tax 0.00 0.00
i. Finance cost 0.00 0.00
ii. Other Unallocable Expenditure net off Unallocable income 0.00 0.00
Profit before tax 0.00 0.00
3 (Segment Asset - Segment Liabilities)
Segment Asset
1 India 50,294.48 50,294.48
2 Outside India 29,011.72 29,011.72
Total Segment Asset 79,306.20 79,306.20
Un-allocable Assets 0.00 0.00
Net Segment Asset 79,306.20 79,306.20
4 Segment Liabilities
Segment Liabilities
1 India 0.00 0.00
2 Outside India 0.00 0.00
Total Segment Liabilities 0.00 0.00
Un-allocable Liabilities 0.00 0.00
Net Segment Liabilities 0.00 0.00
Disclosure of notes on segments



Other Comprehensive Income

Amount in (Lakhs)

Particulars 3 months/ 6 months ended (dd-mm-yyyy) Year to date figures for current period ended (dd-mm-yyyy)
A Date of start of reporting period 01-01-2026 01-04-2025
B Date of end of reporting period 31-03-2026 31-03-2026
C Whether results are audited or unaudited Audited Audited
D Nature of report standalone or consolidated Consolidated Consolidated
Other comprehensive income [Abstract]
1 Amount of items that will not be reclassified to profit and loss
1 Remeasurement gain on defined benefit plans 487.08 671.81
2 Net loss on fair valuation of equity instruments through other comprehensive income (41.44) (198.27)
Total Amount of items that will not be reclassified to profit and loss 445.64 473.54
2 Income tax relating to items that will not be reclassified to profit or loss 130.79 160.21
3 Amount of items that will be reclassified to profit and loss
1 Exchange differences on translation of foreign operations (339.38) (168.60)
Total Amount of items that will be reclassified to profit and loss (339.38) (168.60)
4 Income tax relating to items that will be reclassified to profit or loss 0.00 0.00
5 Total Other comprehensive income (24.53) 144.73



Cash flow statement, indirect

Amount in (Lakhs)

Particulars Year ended (dd-mm-yyyy)
A Date of start of reporting period 01-04-2025
B Date of end of reporting period 31-03-2026
C Whether results are audited or unaudited Audited
D Nature of report standalone or consolidated Consolidated
Statement of cash flows
Cash flows from used in operating activities
Profit before tax 33.44
Adjustments for reconcile profit (loss)
Adjustments for finance costs 0.00
Adjustments for decrease (increase) in inventories 950.46
Adjustments for decrease (increase) in trade receivables, current 113.47
Adjustments for decrease (increase) in trade receivables, non-current 0.00
Adjustments for decrease (increase) in other current assets (240.66)
Adjustments for decrease (increase) in other non-current assets 5.00
Adjustments for other financial assets, non-current (84.68)
Adjustments for other financial assets, current 207.76
Adjustments for other bank balances 0.00
Adjustments for increase (decrease) in trade payables, current 682.56
Adjustments for increase (decrease) in trade payables, non-current 0.00
Adjustments for increase (decrease) in other current liabilities 84.27
Adjustments for increase (decrease) in other non-current liabilities 0.02
Adjustments for depreciation and amortisation expense 1,883.77
Adjustments for impairment loss reversal of impairment loss recognised in profit or loss 0.00
Adjustments for provisions, current 806.00
Adjustments for provisions, non-current (256.82)
Adjustments for other financial liabilities, current (162.18)
Adjustments for other financial liabilities, non-current (105.09)
Adjustments for unrealised foreign exchange losses gains (452.85)
Adjustments for dividend income 0.00
Adjustments for interest income 0.00
Adjustments for share-based payments 0.00
Adjustments for fair value losses (gains) 0.00
Adjustments for undistributed profits of associates 0.00
Other adjustments for which cash effects are investing or financing cash flow (634.21)
Other adjustments to reconcile profit (loss) 0.00
Other adjustments for non-cash items (2,114.33)
Share of profit and loss from partnership firm or association of persons or limited liability partnerships 0.00
Total adjustments for reconcile profit (loss) 682.49
Net cash flows from (used in) operations 715.93
Dividends received 0.00
Interest paid (1,878.77)
Interest received (12.88)
Income taxes paid (refund) (185.57)
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) operating activities 2,767.39
Cash flows from used in investing activities
Cash flows from losing control of subsidiaries or other businesses 0.00
Cash flows used in obtaining control of subsidiaries or other businesses 0.00
Other cash receipts from sales of equity or debt instruments of other entities 0.00
Other cash payments to acquire equity or debt instruments of other entities 0.00
Other cash receipts from sales of interests in joint ventures 0.00
Other cash payments to acquire interests in joint ventures 0.00
Cash receipts from share of profits of partnership firm or association of persons or limited liability partnerships 0.00
Cash payment for investment in partnership firm or association of persons or limited liability partnerships 0.00
Proceeds from sales of property, plant and equipment 3,757.21
Purchase of property, plant and equipment 4,270.00
Proceeds from sales of investment property 0.00
Purchase of investment property 0.00
Proceeds from sales of intangible assets 0.00
Purchase of intangible assets 0.00
Proceeds from sales of intangible assets under development 0.00
Purchase of intangible assets under development 0.00
Proceeds from sales of goodwill 0.00
Purchase of goodwill 0.00
Proceeds from biological assets other than bearer plants 0.00
Purchase of biological assets other than bearer plants 0.00
Proceeds from government grants 0.00
Proceeds from sales of other long-term assets 0.00
Purchase of other long-term assets 0.00
Cash advances and loans made to other parties 0.00
Cash receipts from repayment of advances and loans made to other parties 0.00
Cash payments for future contracts, forward contracts, option contracts and swap contracts 0.00
Cash receipts from future contracts, forward contracts, option contracts and swap contracts 0.00
Dividends received 0.00
Interest received 0.00
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) investing activities (512.79)
Cash flows from used in financing activities
Proceeds from changes in ownership interests in subsidiaries 0.00
Payments from changes in ownership interests in subsidiaries 0.00
Proceeds from issuing shares 0.00
Proceeds from issuing other equity instruments 0.00
Payments to acquire or redeem entity's shares 0.00
Payments of other equity instruments 0.00
Proceeds from exercise of stock options 0.00
Proceeds from issuing debentures notes bonds etc 0.00
Proceeds from borrowings 2,069.78
Repayments of borrowings 1,621.87
Payments of lease liabilities 66.03
Dividends paid 105.07
Interest paid 1,905.99
Income taxes paid (refund) 0.00
Other inflows (outflows) of cash 0.00
Net cash flows from (used in) financing activities (1,629.18)
Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes 625.42
Effect of exchange rate changes on cash and cash equivalents
Effect of exchange rate changes on cash and cash equivalents 23.48
Net increase (decrease) in cash and cash equivalents 648.90
Cash and cash equivalents cash flow statement at beginning of period 1,990.69
Cash and cash equivalents cash flow statement at end of period 2,639.59





Details of Impact of Audit Qualification

Amount in (Lakhs)

Whether results are audited or unaudited Audited
Declaration of unmodified opinion or statement on impact of audit qualification Declaration of unmodified opinion
Auditor's opinion
Declaration pursuant to Regulation 33 (3) (d) of SEBI (LODR) Regulation, 2015: The company declares that its Statutory Auditor/s have issued an Audit Report with unmodified opinion for the period on Standalone results Yes
Sr No. Audit firm's name Whether the firm holds a valid peer review certificate issued by Peer Review Board of ICAI Certificate valid upto
1 S.R.Batliboi & Co. LLP Yes 31-07-2027