Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Norben Tea & Exports Ltd

NORBTEAEXP
NSE
60.08
1.97%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Norben Tea & Exports Ltd

NORBTEAEXP
NSE
60.08
1.97%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
93Cr
Close
Close Price
60.08
Industry
Industry
Tea
PE
Price To Earnings
PS
Price To Sales
12.10
Revenue
Revenue
8Cr
Rev Gr TTM
Revenue Growth TTM
-0.52%
PAT Gr TTM
PAT Growth TTM
217.65%
Peer Comparison
How does NORBTEAEXP stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NORBTEAEXP
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
122111321123
Growth YoY
Revenue Growth YoY%
-1.3-19.0-20.3-32.059.5-26.346.044.3-8.5-4.7-26.949.5
Expenses
ExpensesCr
111221222123
Operating Profit
Operating ProfitCr
001-1-1010-1110
OPM
OPM%
9.524.648.2-69.3-50.935.741.912.4-50.052.921.315.9
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
001-1-1010-1000
Tax
TaxCr
000000000000
PAT
PATCr
001-1-1010-1000
Growth YoY
PAT Growth YoY%
30.4-69.235.3-600.0-114.6-66.740.689.80.0625.0-88.7160.0
NPM
NPM%
-64.96.930.8-105.0-87.33.129.7-7.4-95.423.64.63.0
EPS
EPS
-0.40.10.6-1.3-0.90.00.8-0.1-0.90.20.10.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
455555768788
Growth
Revenue Growth%
26.9-0.8-1.25.8-0.853.1-20.030.3-15.416.40.9
Expenses
ExpensesCr
444555556767
Operating Profit
Operating ProfitCr
011000212021
OPM
OPM%
6.410.712.31.13.7-8.132.315.321.6-1.020.114.3
Other Income
Other IncomeCr
100110000000
Interest Expense
Interest ExpenseCr
000111111111
Depreciation
DepreciationCr
000000111111
PBT
PBTCr
00000-2100-20-1
Tax
TaxCr
000000000000
PAT
PATCr
00000-2100-20-1
Growth
PAT Growth%
-85.3-76.8-787.7-749.3-257.6173.3-122.6179.5-902.889.6-205.5
NPM
NPM%
6.00.70.2-1.1-9.1-33.015.8-4.52.7-25.9-2.3-7.0
EPS
EPS
0.20.00.0-0.1-0.4-1.41.0-0.20.2-1.4-0.1-0.5

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
121212121212121212121316
Reserves
ReservesCr
444442333124
Current Liabilities
Current LiabilitiesCr
233673345566
Non Current Liabilities
Non Current LiabilitiesCr
122106556765
Total Liabilities
Total LiabilitiesCr
192021222323232426262832
Current Assets
Current AssetsCr
222222122236
Non Current Assets
Non Current AssetsCr
171719202121222223242526
Total Assets
Total AssetsCr
192021222323232426262832

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
11011021111
Investing Cash Flow
Investing Cash FlowCr
-1-1-1-1-1-1-1-1-1-1-2
Financing Cash Flow
Financing Cash FlowCr
001000-10101
Net Cash Flow
Net Cash FlowCr
00000000000
Free Cash Flow
Free Cash FlowCr
00-10-1-11-1-10-1
CFO To PAT
CFO To PAT%
294.41,712.74,834.3-1,951.3-121.5-18.0199.4-221.1475.8-55.1-540.4
CFO To EBITDA
CFO To EBITDA%
277.9111.864.12,089.5297.8-73.797.364.559.9-1,464.862.2

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
9988647891547
Price To Earnings
Price To Earnings
39.5266.7680.00.00.00.05.80.042.90.00.0
Price To Sales
Price To Sales
2.42.01.71.71.10.90.91.31.22.36.2
Price To Book
Price To Book
0.60.60.50.50.40.30.50.50.61.23.1
EV To EBITDA
EV To EBITDA
46.724.421.2264.968.2-29.35.516.610.6-395.336.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
105.0100.2102.699.2100.196.8101.1106.1101.594.3105.4
OPM
OPM%
6.410.712.31.13.7-8.132.315.321.6-1.020.1
NPM
NPM%
6.00.70.2-1.1-9.1-33.015.8-4.52.7-25.9-2.3
ROCE
ROCE%
3.52.23.12.10.9-3.89.22.04.9-2.63.9
ROE
ROE%
1.40.20.1-0.3-2.9-11.87.9-1.81.4-13.0-1.2
ROA
ROA%
1.20.20.0-0.2-2.0-7.15.1-1.10.8-6.6-0.6
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.