Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹93Cr
Rev Gr TTM
Revenue Growth TTM
-0.52%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NORBTEAEXP
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -1.3 | -19.0 | -20.3 | -32.0 | 59.5 | -26.3 | 46.0 | 44.3 | -8.5 | -4.7 | -26.9 | 49.5 |
| 1 | 1 | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 3 |
Operating Profit Operating ProfitCr |
| 9.5 | 24.6 | 48.2 | -69.3 | -50.9 | 35.7 | 41.9 | 12.4 | -50.0 | 52.9 | 21.3 | 15.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 1 | -1 | -1 | 0 | 1 | 0 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 30.4 | -69.2 | 35.3 | -600.0 | -114.6 | -66.7 | 40.6 | 89.8 | 0.0 | 625.0 | -88.7 | 160.0 |
| -64.9 | 6.9 | 30.8 | -105.0 | -87.3 | 3.1 | 29.7 | -7.4 | -95.4 | 23.6 | 4.6 | 3.0 |
| -0.4 | 0.1 | 0.6 | -1.3 | -0.9 | 0.0 | 0.8 | -0.1 | -0.9 | 0.2 | 0.1 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 26.9 | -0.8 | -1.2 | 5.8 | -0.8 | 53.1 | -20.0 | 30.3 | -15.4 | 16.4 | 0.9 |
| 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 6 | 7 |
Operating Profit Operating ProfitCr |
| 6.4 | 10.7 | 12.3 | 1.1 | 3.7 | -8.1 | 32.3 | 15.3 | 21.6 | -1.0 | 20.1 | 14.3 |
Other Income Other IncomeCr | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | -2 | 1 | 0 | 0 | -2 | 0 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | -85.3 | -76.8 | -787.7 | -749.3 | -257.6 | 173.3 | -122.6 | 179.5 | -902.8 | 89.6 | -205.5 |
| 6.0 | 0.7 | 0.2 | -1.1 | -9.1 | -33.0 | 15.8 | -4.5 | 2.7 | -25.9 | -2.3 | -7.0 |
| 0.2 | 0.0 | 0.0 | -0.1 | -0.4 | -1.4 | 1.0 | -0.2 | 0.2 | -1.4 | -0.1 | -0.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 16 |
| 4 | 4 | 4 | 4 | 4 | 2 | 3 | 3 | 3 | 1 | 2 | 4 |
Current Liabilities Current LiabilitiesCr | 2 | 3 | 3 | 6 | 7 | 3 | 3 | 4 | 5 | 5 | 6 | 6 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 2 | 2 | 1 | 0 | 6 | 5 | 5 | 6 | 7 | 6 | 5 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 3 | 6 |
Non Current Assets Non Current AssetsCr | 17 | 17 | 19 | 20 | 21 | 21 | 22 | 22 | 23 | 24 | 25 | 26 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | 1 | 0 | 1 | 1 | 0 | 2 | 1 | 1 | 1 | 1 |
Investing Cash Flow Investing Cash FlowCr | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 1 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | -1 | 0 | -1 | -1 | 1 | -1 | -1 | 0 | -1 |
| 294.4 | 1,712.7 | 4,834.3 | -1,951.3 | -121.5 | -18.0 | 199.4 | -221.1 | 475.8 | -55.1 | -540.4 |
CFO To EBITDA CFO To EBITDA% | 277.9 | 111.8 | 64.1 | 2,089.5 | 297.8 | -73.7 | 97.3 | 64.5 | 59.9 | -1,464.8 | 62.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 9 | 9 | 8 | 8 | 6 | 4 | 7 | 8 | 9 | 15 | 47 |
Price To Earnings Price To Earnings | 39.5 | 266.7 | 680.0 | 0.0 | 0.0 | 0.0 | 5.8 | 0.0 | 42.9 | 0.0 | 0.0 |
Price To Sales Price To Sales | 2.4 | 2.0 | 1.7 | 1.7 | 1.1 | 0.9 | 0.9 | 1.3 | 1.2 | 2.3 | 6.2 |
Price To Book Price To Book | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.5 | 0.5 | 0.6 | 1.2 | 3.1 |
| 46.7 | 24.4 | 21.2 | 264.9 | 68.2 | -29.3 | 5.5 | 16.6 | 10.6 | -395.3 | 36.6 |
Profitability Ratios Profitability Ratios |
| 105.0 | 100.2 | 102.6 | 99.2 | 100.1 | 96.8 | 101.1 | 106.1 | 101.5 | 94.3 | 105.4 |
| 6.4 | 10.7 | 12.3 | 1.1 | 3.7 | -8.1 | 32.3 | 15.3 | 21.6 | -1.0 | 20.1 |
| 6.0 | 0.7 | 0.2 | -1.1 | -9.1 | -33.0 | 15.8 | -4.5 | 2.7 | -25.9 | -2.3 |
| 3.5 | 2.2 | 3.1 | 2.1 | 0.9 | -3.8 | 9.2 | 2.0 | 4.9 | -2.6 | 3.9 |
| 1.4 | 0.2 | 0.1 | -0.3 | -2.9 | -11.8 | 7.9 | -1.8 | 1.4 | -13.0 | -1.2 |
| 1.2 | 0.2 | 0.0 | -0.2 | -2.0 | -7.1 | 5.1 | -1.1 | 0.8 | -6.6 | -0.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Norben Tea & Exports Limited is an established Indian enterprise engaged in the integrated business of **cultivation, manufacture, and sale of tea**. Operating primarily from the tea-growing regions of West Bengal, the company follows a "plantation-to-market" model. Currently, the company is undergoing a significant capital restructuring phase to fund operational expansion and modernize its production facilities.
---
### **Core Operations and Integrated Business Model**
The company operates as a **single-segment entity** focused exclusively on tea. Its business model integrates agricultural production with industrial processing.
* **Integrated Production:** The company manages its own estates while also sourcing **Green Leaf from third parties** to supplement its manufacturing requirements.
* **Seasonality and Operating Cycle:** The business is **highly seasonal**. Quarterly financial results are not indicative of annual performance due to the dormant winter period and harvest cycles. The company maintains a standard **12-month operating cycle** for asset and liability classification.
* **Quality Standards:** Operations are governed by the **Plant Protection Code**, **Trustea Code**, and **Maximum Residue Levels (MRL)**. The company is actively pursuing **Rain Forest Alliance** certification to enhance its export appeal.
* **Energy Transition:** Current operations rely on fossil fuels; however, a strategic shift is underway to transition to **natural gas** (via pipeline or bullet tankers) to optimize costs and reduce the environmental footprint.
**Operational Infrastructure**
| Feature | Details |
|:---|:---|
| **Plantation & Factory** | P.O. Kuripara, Dist. **Jalpaiguri**, West Bengal |
| **Registered Office** | 15-B, Hemanta Basu Sarani, **Kolkata**-700001 |
| **Primary Banker** | **State Bank of India** |
| **Listing Status** | Traded on **BSE Limited** (Scrip: **519528**) |
| **ISIN** | **INE369C01017** |
---
### **Strategic Capital Infusion and Growth Roadmap**
Norben Tea is currently executing a capital-led growth strategy centered on a significant infusion of funds from non-promoter investors to support **future expansion and operational requirements**.
* **Authorized Capital Expansion:** In December 2024, the company increased its Authorized Share Capital from **Rs. 12.00 Crore** to **Rs. 16.00 Crore**.
* **Warrant Issuance:** The company allotted **37,94,100 convertible warrants** in January 2025 at an issue price of **Rs. 17 per warrant** (Face Value **Rs. 10** + **Rs. 7 premium**).
* **Fund Mobilization:** The total exercise is valued at **Rs. 6.45 Crore**. Allottees paid **25% (Rs. 1.61 Crore)** upfront, with the remaining **75%** payable within **18 months** (by July 31, 2026) upon conversion to equity.
* **Utilization of Proceeds:** Funds are earmarked for **general business growth** and **operational scaling**, with a management-allowed deviation of **+/-10%** based on market conditions.
**Equity Dilution & Capital Evolution (2025)**
| Date | Event | Paid-up Capital (INR) | Total Equity Shares |
|:---|:---|:---|:---|
| **Baseline** | Pre-January 2025 | **11,75,00,000** | **1,17,50,000** |
| **Mar 27, 2025** | Conversion of **1,218,100** warrants | **12,96,81,000** | **1,29,68,100** |
| **May 2025** | Conversion of **368,000** warrants | **13,33,61,000** | **1,33,36,100** |
| **Jul 25, 2025** | Conversion of **258,000** warrants | **13,99,41,000** | **1,39,94,100** |
| **Projected** | **Full Conversion Completion** | **15,54,41,000** | **1,55,44,100** |
---
### **Ownership and Financial Governance**
The company relies on a mix of equity and promoter-backed unsecured loans to maintain liquidity and minimize financing costs.
**Major Shareholding (as of March 31, 2024/2025)**
* **Promoters, Directors & Relatives:** **51.44%**
* **Tongani Tea Co. Limited (Promoter Group):** **19.24%**
* **Mangalam Products Pvt Ltd (Promoter Group):** **10.26%**
* **Public & Others:** **~44.29%**
**Debt and Liquidity Management**
To reduce reliance on high-cost bank debt, the company utilizes unsecured loan facilities from promoter entities:
* **Tongani Tea Company Ltd (TTCL):** Facility up to **Rs. 5 Crore**.
* **Mangalam Products Pvt. Ltd. (MPPL):** Facility up to **Rs. 1 Crore**.
---
### **Industry Dynamics and Risk Landscape**
The Indian tea industry is facing a "cost-price mismatch" and systemic financial stress, which directly impacts Norben’s performance.
* **Climatic Vulnerability:** Erratic weather is cited as the "single most difficult aspect" of operations. The company saw a **6% decline in production** in **FY 2023-24**. Over the last decade, the industry has lost **1% of crops annually** to climate change.
* **Economic Imbalance:** Tea prices have grown at a **CAGR of ~4%**, while production costs (wages, fuel, and inputs) have surged at **9-15% CAGR**.
* **Regulatory Shifts:** Effective April 1, 2024, the Ministry of Commerce mandated **100% of dust grade teas** be sold via public auctions. Furthermore, **FSSAI** has tightened **MRL** compliance, increasing the cost of production for "clean" teas.
* **Export Realization:** Geopolitical instability in **Russia, Iran, and Turkey** has dampened export demand, while high production from small tea growers has created a domestic surplus.
---
### **Compliance, Audit, and Governance Challenges**
Investors should note several recent regulatory and internal governance observations:
* **Audit Qualifications:** Auditors raised an **Emphasis of Matter** regarding the lack of third-party confirmations for **Sundry Debtors**, **Trade Payables**, and **Unsecured Loans**.
* **Regulatory Penalties:**
* **SEBI:** Imposed a **Rs. 1,00,000 penalty** (June 2024) related to statutory auditor resignation protocols.
* **BSE/NSE:** Fined the company **Rs. 5,900** each (Dec 2024) for delayed **Related Party Transaction (RPT)** disclosures.
* **Personnel Changes:** The **Chief Financial Officer (CFO)** resigned effective **December 14, 2024**.
* **Financial Health:** Due to losses in **FY 2023-24**, the company recommended **zero dividends** and made **no transfer to general reserves**.
* **Contingent Liabilities:** Includes an unacknowledged debt of **Rs. 2.78 Lakh** related to West Bengal Rural Employment and Production Education Cess.
* **Market Risk:** The company reports **NIL** exposure to foreign exchange or commodity price hedging, leaving it fully exposed to market fluctuations.