Nifty

:

23753.45

Sensex

:

78540.17

165.95 (0.70%)
498.58 (0.64%)

Login

Nifty
Sensex

:
:

23753.45
78540.17

165.95 (0.70%)
498.58 (0.64%)

Norben Tea & Exports Ltd.

Tea/Coffee

Rating :

N/A

BSE: 519528 | NSE: NORBTEAEXP

Watchlist

NSE BSE

20.60

23-Dec-2024

Open
High
Low
Previous Close

21.64
21.64
19.57
20.61

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

27092
5.48
26.36
10.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

24.59
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

34.76
N/A
1.77

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.87
6.20
3.30

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-31.57
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
1.09
84.66

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.81
0.81
0.89

EV:EBITDA (Average)

8 Years
5 Years
3 Years

1545.96
2423.20
4105.98

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 3.27 2.25 45.33% 1.29 1.74 -25.86% 1.18 0.74 59.46% 1.40 2.06 -32.04%
Expenses 1.90 1.16 63.79% 0.83 1.33 -37.59% 1.78 0.67 165.67% 2.37 1.79 32.40%
EBITDA 1.37 1.08 26.85% 0.46 0.42 9.52% -0.60 0.07 - -0.96 0.27 -
EBIDTM 41.92% 48.15% 35.43% 23.84% -50.59% 9.07% -68.64% 13.32%
Other Income 0.01 0.00 0 0.01 0.01 0.00% 0.01 0.03 -66.67% 0.02 0.00 0
Interest 0.27 0.25 8.00% 0.28 0.18 55.56% 0.27 0.29 -6.90% 0.37 0.36 2.78%
Depreciation 0.14 0.14 0.00% 0.14 0.14 0.00% 0.15 0.16 -6.25% 0.15 0.12 25.00%
PBT 0.97 0.69 40.58% 0.04 0.12 -66.67% -1.02 -0.35 - -1.47 -0.21 -
Tax 0.00 0.00 0 0.00 0.00 0 0.02 0.13 -84.62% 0.00 0.00 0
PAT 0.97 0.69 40.58% 0.04 0.12 -66.67% -1.03 -0.48 - -1.47 -0.21 -
PATM 29.58% 30.65% 2.87% 6.65% -87.56% -64.68% -104.78% -10.03%
EPS 0.82 0.58 41.38% 0.03 0.10 -70.00% -0.88 -0.41 - -1.25 -0.18 -

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 7.14 6.58 7.78 5.97 7.46 4.87 4.91 4.64 4.70 4.73 3.72 Net Sales Growth 5.15% -15.42% 30.32% -19.97% 53.18% -0.81% 5.82% -1.28% -0.63% 27.15% Cost Of Goods Sold -0.02 0.37 -0.11 -0.37 -0.08 0.16 0.00 0.04 -0.12 -0.01 -0.19 Gross Profit 7.16 6.20 7.89 6.33 7.55 4.72 4.92 4.61 4.83 4.73 3.91 GP Margin 100.24% 94.22% 101.41% 106.03% 101.21% 96.92% 100.20% 99.35% 102.77% 100% 105.11% Total Expenditure 6.88 6.64 6.09 5.05 5.05 5.27 4.85 4.59 4.12 4.22 3.48 Power & Fuel Cost - 0.98 0.97 0.88 0.76 0.66 0.64 0.73 0.68 0.68 0.79 % Of Sales - 14.89% 12.47% 14.74% 10.19% 13.55% 13.03% 15.73% 14.47% 14.38% 21.24% Employee Cost - 4.23 4.24 3.64 3.46 3.49 3.02 3.00 2.89 2.88 2.26 % Of Sales - 64.29% 54.50% 60.97% 46.38% 71.66% 61.51% 64.66% 61.49% 60.89% 60.75% Manufacturing Exp. - 0.68 0.62 0.52 0.65 0.56 0.42 0.25 0.17 0.19 0.20 % Of Sales - 10.33% 7.97% 8.71% 8.71% 11.50% 8.55% 5.39% 3.62% 4.02% 5.38% General & Admin Exp. - 0.37 0.38 0.33 0.20 0.27 0.41 0.37 0.33 0.23 0.16 % Of Sales - 5.62% 4.88% 5.53% 2.68% 5.54% 8.35% 7.97% 7.02% 4.86% 4.30% Selling & Distn. Exp. - 0.00 0.00 0.05 0.07 0.13 0.22 0.20 0.17 0.16 0.15 % Of Sales - 0% 0% 0.84% 0.94% 2.67% 4.48% 4.31% 3.62% 3.38% 4.03% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 0.14 0.00 0.00 0.09 0.15 % Of Sales - 0% 0% 0% 0% 0% 2.85% 0% 0% 1.90% 2.96% EBITDA 0.27 -0.06 1.69 0.92 2.41 -0.40 0.06 0.05 0.58 0.51 0.24 EBITDA Margin 3.78% -0.91% 21.72% 15.41% 32.31% -8.21% 1.22% 1.08% 12.34% 10.78% 6.45% Other Income 0.05 0.03 0.03 0.07 0.06 0.07 0.57 0.76 0.41 0.17 0.62 Interest 1.19 1.07 0.83 0.66 0.68 0.72 0.58 0.51 0.47 0.36 0.33 Depreciation 0.58 0.58 0.55 0.52 0.50 0.47 0.43 0.38 0.36 0.25 0.23 PBT -1.48 -1.68 0.34 -0.20 1.29 -1.51 -0.38 -0.08 0.16 0.05 0.30 Tax 0.02 0.02 0.13 0.06 0.11 0.09 0.07 -0.02 0.16 0.02 0.08 Tax Rate -1.35% -1.19% 38.24% -30.00% 8.53% -5.96% -18.42% 25.00% 100.00% 40.00% 26.67% PAT -1.49 -1.70 0.21 -0.27 1.18 -1.61 -0.45 -0.05 0.01 0.03 0.23 PAT before Minority Interest -1.49 -1.70 0.21 -0.27 1.18 -1.61 -0.45 -0.05 0.01 0.03 0.23 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -20.87% -25.84% 2.70% -4.52% 15.82% -33.06% -9.16% -1.08% 0.21% 0.63% 6.18% PAT Growth -1,341.67% - - - - - - - -66.67% -86.96% EPS -1.26 -1.44 0.18 -0.23 1.00 -1.36 -0.38 -0.04 0.01 0.03 0.19

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 13.10 14.85 14.61 14.85 13.68 15.30 15.76 15.83 15.66 15.63 Share Capital 11.75 11.75 11.75 11.75 11.75 11.75 11.75 11.75 11.75 11.75 Total Reserves 1.35 3.10 2.86 3.10 1.93 3.55 4.01 4.08 3.91 3.88 Non-Current Liabilities 7.04 6.06 5.11 4.30 4.86 -0.27 -0.42 1.63 0.58 0.07 Secured Loans 0.32 0.33 0.21 0.01 0.02 0.10 0.20 0.24 0.02 0.04 Unsecured Loans 6.31 5.47 4.75 4.25 5.10 0.00 0.00 1.85 1.14 0.67 Long Term Provisions 1.10 0.97 0.89 0.85 0.63 0.59 0.38 0.44 0.34 0.27 Current Liabilities 5.41 4.52 4.00 3.36 3.47 6.90 5.80 2.88 2.66 2.40 Trade Payables 0.40 0.34 0.49 0.50 0.45 0.20 0.26 0.23 0.16 0.25 Other Current Liabilities 1.05 0.77 0.59 0.40 0.48 0.24 0.22 0.25 0.45 0.21 Short Term Borrowings 3.71 3.19 2.73 2.31 2.38 6.28 5.19 2.33 2.03 1.92 Short Term Provisions 0.24 0.22 0.19 0.15 0.16 0.17 0.14 0.07 0.02 0.03 Total Liabilities 25.55 25.43 23.72 22.51 22.01 21.93 21.14 20.34 18.90 18.10 Net Block 22.49 21.86 20.73 20.19 19.47 19.13 18.43 16.70 16.17 15.62 Gross Block 31.01 29.84 28.22 27.27 26.06 25.26 24.14 22.07 21.18 20.60 Accumulated Depreciation 8.53 7.98 7.49 7.08 6.59 6.12 5.70 5.36 5.01 4.98 Non Current Assets 23.62 22.94 22.01 21.16 20.43 20.06 19.09 17.97 16.46 15.64 Capital Work in Progress 0.00 0.00 0.19 0.00 0.00 0.00 0.00 0.62 0.17 0.00 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. 1.14 1.09 1.09 0.97 0.96 0.93 0.66 0.65 0.01 0.02 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.11 0.00 Current Assets 1.72 2.25 1.71 1.35 1.58 1.87 2.06 2.37 2.45 2.47 Current Investments 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.82 1.21 1.00 0.48 0.56 0.72 0.73 0.83 0.69 0.72 Sundry Debtors 0.12 0.27 0.28 0.28 0.23 0.36 0.16 0.23 0.22 0.20 Cash & Bank 0.31 0.25 0.10 0.22 0.19 0.10 0.18 0.13 0.22 0.30 Other Current Assets 0.47 0.30 0.24 0.33 0.60 0.68 0.99 1.18 1.31 1.25 Short Term Loans & Adv. 0.17 0.22 0.07 0.04 0.32 0.43 0.75 0.84 1.16 1.08 Net Current Assets -3.69 -2.27 -2.29 -2.01 -1.89 -5.03 -3.74 -0.51 -0.21 0.06 Total Assets 25.55 25.43 23.72 22.51 22.01 21.93 21.15 20.34 18.91 18.11

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 0.94 1.01 0.59 2.35 0.19 0.55 1.03 0.37 0.57 0.66 PBT -1.68 0.34 -0.20 1.29 -1.51 -0.38 -0.08 0.16 0.05 0.30 Adjustment 1.71 1.36 1.15 1.21 1.08 0.96 0.78 0.80 0.51 0.44 Changes in Working Capital 0.97 -0.63 -0.22 -0.07 0.68 0.03 0.37 -0.42 0.01 -0.08 Cash after chg. in Working capital 0.99 1.07 0.73 2.44 0.25 0.60 1.08 0.54 0.57 0.66 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 -0.07 -0.14 -0.09 -0.06 -0.06 -0.04 -0.16 0.00 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 -1.18 -1.46 -1.24 -1.19 -0.74 -1.09 -1.40 -1.23 -0.85 -0.79 Net Fixed Assets -1.17 -1.43 -1.14 -1.21 -0.80 -1.12 -1.45 -1.34 -0.75 -0.88 Net Investments 0.01 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.02 -0.02 -0.10 0.02 0.06 0.03 0.05 0.11 -0.10 0.09 Cash from Financing Activity 0.31 0.53 0.47 -1.21 0.56 0.40 0.40 0.76 0.24 0.20 Net Cash Inflow / Outflow 0.06 0.08 -0.18 -0.05 0.01 -0.14 0.03 -0.10 -0.04 0.07 Opening Cash & Equivalents 0.18 0.10 0.22 0.19 0.10 0.18 0.07 0.17 0.21 0.14 Closing Cash & Equivalent 0.24 0.18 0.03 0.14 0.12 0.03 0.10 0.07 0.17 0.21

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 10.97 12.43 12.43 12.64 11.64 13.02 13.42 13.47 13.33 13.30 ROA -6.67% 0.86% -1.15% 5.29% -7.31% -2.09% -0.25% 0.04% 0.18% 1.28% ROE -12.37% 1.45% -1.81% 8.25% -11.09% -2.89% -0.33% 0.05% 0.21% 1.45% ROCE -2.60% 5.06% 2.09% 9.26% -3.70% 0.94% 2.09% 3.23% 2.24% 3.51% Fixed Asset Turnover 0.22 0.27 0.22 0.28 0.19 0.20 0.20 0.22 0.23 0.19 Receivable days 10.85 12.89 17.13 12.43 22.24 19.32 15.20 17.56 16.24 17.02 Inventory Days 56.50 52.06 45.40 25.33 47.59 53.84 61.33 58.75 54.24 63.47 Payable days 365.40 -1332.21 -489.94 -2054.95 752.10 17.57 19.34 16.54 17.69 26.71 Cash Conversion Cycle -298.06 1397.17 552.47 2092.71 -682.28 55.59 57.18 59.77 52.80 53.78 Total Debt/Equity 0.81 0.62 0.53 0.44 0.55 0.42 0.35 0.29 0.21 0.18 Interest Cover -0.57 1.41 0.69 2.89 -1.11 0.35 0.85 1.35 1.15 1.93

Top Investors:

trupati balaji constructions pvt. ltd.

dipak kanayalal shah

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