Nifty

:

25453.40

Sensex

:

83409.69

-88.40 (-0.35%)
-287.60 (-0.34%)

Login

Nifty
Sensex

:
:

25453.40
83409.69

-88.40 (-0.35%)
-287.60 (-0.34%)

Norben Tea & Exports Ltd.

Tea/Coffee

Rating :

53/99

BSE: 519528 | NSE: NORBTEAEXP

Watchlist

NSE BSE

36.00

02-Jul-2025

Open
High
Low
Previous Close

36.5
36.5
34.1
34.93

Volume
Traded Value (lacs)
52 Week High
52 Week Low

2321
82640.91
52.04
11.51

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

46.41
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

55.26
N/A
2.96

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.93
0.50
-0.56

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.61
-8.69
-1.97

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

1.03
1.08
1.30

EV:EBITDA (Average)

8 Years
5 Years
3 Years

1546.17
2420.87
4104.92

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 1.08 1.18 -8.47% 2.02 1.40 44.29% 3.27 2.25 45.33% 1.29 1.74 -25.86%
Expenses 1.62 1.78 -8.99% 1.77 2.37 -25.32% 1.90 1.16 63.79% 0.83 1.33 -37.59%
EBITDA -0.53 -0.60 - 0.24 -0.96 - 1.37 1.08 26.85% 0.46 0.42 9.52%
EBIDTM -49.40% -50.59% 12.10% -68.64% 41.92% 48.15% 35.43% 23.84%
Other Income 0.01 0.01 0.00% 0.01 0.02 -50.00% 0.01 0.00 0 0.01 0.01 0.00%
Interest 0.34 0.27 25.93% 0.25 0.37 -32.43% 0.27 0.25 8.00% 0.28 0.18 55.56%
Depreciation 0.17 0.15 13.33% 0.15 0.15 0.00% 0.14 0.14 0.00% 0.14 0.14 0.00%
PBT -1.03 -1.02 - -0.15 -1.47 - 0.97 0.69 40.58% 0.04 0.12 -66.67%
Tax 0.00 0.02 -100.00% 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -1.03 -1.03 - -0.15 -1.47 - 0.97 0.69 40.58% 0.04 0.12 -66.67%
PATM -95.38% -87.56% -7.34% -104.78% 29.58% 30.65% 2.87% 6.65%
EPS -0.79 -0.80 - -0.11 -1.13 - 0.74 0.53 39.62% 0.03 0.09 -66.67%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 7.65 6.58 7.78 5.97 7.46 4.87 4.91 4.64 4.70 4.73 Net Sales Growth - 16.26% -15.42% 30.32% -19.97% 53.18% -0.81% 5.82% -1.28% -0.63% Cost Of Goods Sold - -0.41 0.37 -0.11 -0.37 -0.08 0.16 0.00 0.04 -0.12 -0.01 Gross Profit - 8.07 6.20 7.89 6.33 7.55 4.72 4.92 4.61 4.83 4.73 GP Margin - 105.49% 94.22% 101.41% 106.03% 101.21% 96.92% 100.20% 99.35% 102.77% 100% Total Expenditure - 6.12 6.64 6.09 5.05 5.05 5.27 4.85 4.59 4.12 4.22 Power & Fuel Cost - 0.99 0.98 0.97 0.88 0.76 0.66 0.64 0.73 0.68 0.68 % Of Sales - 12.94% 14.89% 12.47% 14.74% 10.19% 13.55% 13.03% 15.73% 14.47% 14.38% Employee Cost - 4.19 4.23 4.24 3.64 3.46 3.49 3.02 3.00 2.89 2.88 % Of Sales - 54.77% 64.29% 54.50% 60.97% 46.38% 71.66% 61.51% 64.66% 61.49% 60.89% Manufacturing Exp. - 0.60 0.61 0.62 0.52 0.65 0.56 0.42 0.25 0.17 0.19 % Of Sales - 7.84% 9.27% 7.97% 8.71% 8.71% 11.50% 8.55% 5.39% 3.62% 4.02% General & Admin Exp. - 0.37 0.30 0.38 0.33 0.20 0.27 0.41 0.37 0.33 0.23 % Of Sales - 4.84% 4.56% 4.88% 5.53% 2.68% 5.54% 8.35% 7.97% 7.02% 4.86% Selling & Distn. Exp. - 0.25 0.13 0.00 0.05 0.07 0.13 0.22 0.20 0.17 0.16 % Of Sales - 3.27% 1.98% 0% 0.84% 0.94% 2.67% 4.48% 4.31% 3.62% 3.38% Miscellaneous Exp. - 0.13 0.00 0.00 0.00 0.00 0.00 0.14 0.00 0.00 0.16 % Of Sales - 1.70% 0% 0% 0% 0% 0% 2.85% 0% 0% 1.90% EBITDA - 1.53 -0.06 1.69 0.92 2.41 -0.40 0.06 0.05 0.58 0.51 EBITDA Margin - 20.0% -0.91% 21.72% 15.41% 32.31% -8.21% 1.22% 1.08% 12.34% 10.78% Other Income - 0.03 0.03 0.03 0.07 0.06 0.07 0.57 0.76 0.41 0.17 Interest - 1.13 1.07 0.83 0.66 0.68 0.72 0.58 0.51 0.47 0.36 Depreciation - 0.60 0.58 0.55 0.52 0.50 0.47 0.43 0.38 0.36 0.25 PBT - -0.17 -1.68 0.34 -0.20 1.29 -1.51 -0.38 -0.08 0.16 0.05 Tax - 0.00 0.02 0.13 0.06 0.11 0.09 0.07 -0.02 0.16 0.02 Tax Rate - 0.00% -1.19% 38.24% -30.00% 8.53% -5.96% -18.42% 25.00% 100.00% 40.00% PAT - -0.18 -1.70 0.21 -0.27 1.18 -1.61 -0.45 -0.05 0.01 0.03 PAT before Minority Interest - -0.18 -1.70 0.21 -0.27 1.18 -1.61 -0.45 -0.05 0.01 0.03 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -2.35% -25.84% 2.70% -4.52% 15.82% -33.06% -9.16% -1.08% 0.21% 0.63% PAT Growth - - - - - - - - - -66.67% EPS - -0.14 -1.31 0.16 -0.21 0.91 -1.24 -0.35 -0.04 0.01 0.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 16.32 13.10 14.85 14.61 14.85 13.68 15.30 15.76 15.83 15.66 Share Capital 12.97 11.75 11.75 11.75 11.75 11.75 11.75 11.75 11.75 11.75 Total Reserves 2.26 1.35 3.10 2.86 3.10 1.93 3.55 4.01 4.08 3.91 Non-Current Liabilities 5.91 7.04 6.06 5.11 4.30 4.86 -0.27 -0.42 1.63 0.58 Secured Loans 0.24 0.32 0.33 0.21 0.01 0.02 0.10 0.20 0.24 0.02 Unsecured Loans 5.40 6.31 5.47 4.75 4.25 5.10 0.00 0.00 1.85 1.14 Long Term Provisions 0.89 1.10 0.97 0.89 0.85 0.63 0.59 0.38 0.44 0.34 Current Liabilities 5.65 5.41 4.52 4.00 3.36 3.47 6.90 5.80 2.88 2.66 Trade Payables 0.37 0.40 0.34 0.49 0.50 0.45 0.20 0.26 0.23 0.16 Other Current Liabilities 1.65 1.30 0.77 0.59 0.40 0.48 0.24 0.22 0.25 0.45 Short Term Borrowings 3.62 3.71 3.19 2.73 2.31 2.38 6.28 5.19 2.33 2.03 Short Term Provisions 0.00 0.00 0.22 0.19 0.15 0.16 0.17 0.14 0.07 0.02 Total Liabilities 27.88 25.55 25.43 23.72 22.51 22.01 21.93 21.14 20.34 18.90 Net Block 23.63 22.49 21.86 20.73 20.19 19.47 19.13 18.43 16.70 16.17 Gross Block 32.76 31.01 29.84 28.22 27.27 26.06 25.26 24.14 22.07 21.18 Accumulated Depreciation 9.13 8.53 7.98 7.49 7.08 6.59 6.12 5.70 5.36 5.01 Non Current Assets 24.81 23.62 22.94 22.01 21.16 20.43 20.06 19.09 17.97 16.46 Capital Work in Progress 0.00 0.00 0.00 0.19 0.00 0.00 0.00 0.00 0.62 0.17 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.19 1.14 1.09 1.09 0.97 0.96 0.93 0.66 0.65 0.01 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.11 Current Assets 2.88 1.72 2.25 1.71 1.35 1.58 1.87 2.06 2.37 2.45 Current Investments 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.29 0.82 1.21 1.00 0.48 0.56 0.72 0.73 0.83 0.69 Sundry Debtors 0.14 0.12 0.27 0.28 0.28 0.23 0.36 0.16 0.23 0.22 Cash & Bank 0.49 0.31 0.25 0.10 0.22 0.19 0.10 0.18 0.13 0.22 Other Current Assets 0.96 0.30 0.30 0.24 0.37 0.60 0.68 0.99 1.18 1.31 Short Term Loans & Adv. 0.46 0.17 0.22 0.07 0.04 0.32 0.43 0.75 0.84 1.16 Net Current Assets -2.76 -3.69 -2.27 -2.29 -2.01 -1.89 -5.03 -3.74 -0.51 -0.21 Total Assets 27.87 25.55 25.43 23.72 22.51 22.01 21.93 21.15 20.34 18.91

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 0.96 0.94 1.01 0.59 2.35 0.19 0.55 1.03 0.37 0.57 PBT -0.17 -1.68 0.34 -0.20 1.29 -1.51 -0.38 -0.08 0.16 0.05 Adjustment 1.81 1.71 1.36 1.15 1.21 1.08 0.96 0.78 0.80 0.51 Changes in Working Capital -0.64 0.97 -0.63 -0.22 -0.07 0.68 0.03 0.37 -0.42 0.01 Cash after chg. in Working capital 1.00 0.99 1.07 0.73 2.44 0.25 0.60 1.08 0.54 0.57 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.05 -0.05 -0.07 -0.14 -0.09 -0.06 -0.06 -0.04 -0.16 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.72 -1.18 -1.46 -1.24 -1.19 -0.74 -1.09 -1.40 -1.23 -0.85 Net Fixed Assets -1.75 -1.17 -1.43 -1.14 -1.21 -0.80 -1.12 -1.45 -1.34 -0.75 Net Investments 0.00 0.01 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.03 -0.02 -0.02 -0.10 0.02 0.06 0.03 0.05 0.11 -0.10 Cash from Financing Activity 0.94 0.31 0.53 0.47 -1.21 0.56 0.40 0.40 0.76 0.24 Net Cash Inflow / Outflow 0.17 0.06 0.08 -0.18 -0.05 0.01 -0.14 0.03 -0.10 -0.04 Opening Cash & Equivalents 0.24 0.18 0.10 0.22 0.19 0.10 0.18 0.07 0.17 0.21 Closing Cash & Equivalent 0.42 0.24 0.18 0.03 0.14 0.12 0.03 0.10 0.07 0.17

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 11.60 10.97 12.43 12.43 12.64 11.64 13.02 13.42 13.47 13.33 ROA -0.66% -6.67% 0.86% -1.15% 5.29% -7.31% -2.09% -0.25% 0.04% 0.18% ROE -1.27% -12.37% 1.45% -1.81% 8.25% -11.09% -2.89% -0.33% 0.05% 0.21% ROCE 3.93% -2.60% 5.06% 2.09% 9.26% -3.70% 0.94% 2.09% 3.23% 2.24% Fixed Asset Turnover 0.24 0.22 0.27 0.22 0.28 0.19 0.20 0.20 0.22 0.23 Receivable days 6.29 10.85 12.89 17.13 12.43 22.24 19.32 15.20 17.56 16.24 Inventory Days 50.46 56.50 52.06 45.40 25.33 47.59 53.84 61.33 58.75 54.24 Payable days -341.31 365.40 -1332.21 -489.94 -2054.95 752.10 17.57 19.34 16.54 17.69 Cash Conversion Cycle 398.06 -298.06 1397.17 552.47 2092.71 -682.28 55.59 57.18 59.77 52.80 Total Debt/Equity 0.62 0.81 0.62 0.53 0.44 0.55 0.42 0.35 0.29 0.21 Interest Cover 0.85 -0.57 1.41 0.69 2.89 -1.11 0.35 0.85 1.35 1.15

Top Investors:

ram chnader sharma huf

sanjay kumar sharma

ram chander sharma

trupati balaji constructions pvt. ltd

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback