Norben Tea & Exports Ltd
₹ 14.8
2.93%
31 Jan
- close price
About
Incorporated in 1990, Norben Tea & Exports Limited is engaged in the business of growing and manufacturing of Tea and providing Commission.
Key Points
- Market Cap ₹ 17.3 Cr.
- Current Price ₹ 14.8
- High / Low ₹ 15.0 / 4.75
- Stock P/E 433
- Book Value ₹ 13.2
- Dividend Yield 0.00 %
- ROCE 2.10 %
- ROE -1.83 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 1.12 times its book value
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 4.90% over past five years.
- Company has a low return on equity of -1.61% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Plantation & Plantation Products Industry: Tea
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
3.49 | 3.50 | 4.60 | 3.93 | 3.73 | 4.72 | 4.70 | 4.64 | 5.40 | 4.87 | 7.46 | 5.97 | 7.58 | |
2.43 | 2.25 | 3.26 | 3.46 | 3.48 | 4.22 | 4.12 | 4.59 | 4.72 | 5.26 | 5.05 | 5.06 | 6.32 | |
Operating Profit | 1.06 | 1.25 | 1.34 | 0.47 | 0.25 | 0.50 | 0.58 | 0.05 | 0.68 | -0.39 | 2.41 | 0.91 | 1.26 |
OPM % | 30.37% | 35.71% | 29.13% | 11.96% | 6.70% | 10.59% | 12.34% | 1.08% | 12.59% | -8.01% | 32.31% | 15.24% | 16.62% |
0.17 | 0.08 | 0.20 | 0.38 | 0.62 | 0.17 | 0.41 | 0.76 | -0.05 | 0.07 | 0.06 | 0.07 | 0.06 | |
Interest | 0.23 | 0.25 | 0.46 | 0.30 | 0.33 | 0.36 | 0.47 | 0.51 | 0.58 | 0.72 | 0.68 | 0.66 | 0.67 |
Depreciation | 0.30 | 0.32 | 0.32 | 0.32 | 0.23 | 0.25 | 0.36 | 0.38 | 0.43 | 0.47 | 0.50 | 0.52 | 0.58 |
Profit before tax | 0.70 | 0.76 | 0.76 | 0.23 | 0.31 | 0.06 | 0.16 | -0.08 | -0.38 | -1.51 | 1.29 | -0.20 | 0.07 |
Tax % | 25.71% | 18.42% | 28.95% | 43.48% | 25.81% | 33.33% | 100.00% | 25.00% | -18.42% | -6.62% | 9.30% | -30.00% | |
Net Profit | 0.52 | 0.62 | 0.55 | 0.13 | 0.23 | 0.03 | 0.01 | -0.05 | -0.45 | -1.61 | 1.18 | -0.27 | 0.04 |
EPS in Rs | 0.44 | 0.53 | 0.47 | 0.11 | 0.20 | 0.03 | 0.01 | -0.04 | -0.38 | -1.37 | 1.00 | -0.23 | 0.03 |
Dividend Payout % | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% | -0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 5% |
5 Years: | 5% |
3 Years: | 3% |
TTM: | 24% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 6% |
TTM: | -90% |
Stock Price CAGR | |
---|---|
10 Years: | 11% |
5 Years: | 15% |
3 Years: | 56% |
1 Year: | 63% |
Return on Equity | |
---|---|
10 Years: | 0% |
5 Years: | -1% |
3 Years: | -2% |
Last Year: | -2% |
Balance Sheet
Figures in Rs. Crores
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Sep 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | |
Reserves | 3.09 | 3.06 | 3.62 | 3.65 | 3.88 | 3.91 | 4.08 | 4.01 | 3.55 | 1.93 | 3.10 | 2.86 | 3.75 |
2.44 | 2.34 | 1.99 | 2.23 | 2.74 | 3.34 | 4.54 | 5.49 | 6.43 | 7.58 | 6.58 | 7.70 | 8.39 | |
0.62 | 0.42 | 0.43 | 0.54 | 0.64 | 0.82 | 0.73 | 0.83 | 0.91 | 1.40 | 1.53 | 1.79 | 1.62 | |
Total Liabilities | 17.90 | 17.57 | 17.79 | 18.17 | 19.01 | 19.82 | 21.10 | 22.08 | 22.64 | 22.66 | 22.96 | 24.10 | 25.51 |
13.74 | 14.06 | 14.60 | 14.97 | 15.62 | 16.17 | 16.70 | 18.43 | 19.13 | 19.47 | 20.19 | 20.73 | 21.31 | |
CWIP | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 0.17 | 0.62 | -0.00 | -0.00 | -0.00 | -0.00 | 0.19 | 0.12 |
Investments | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
4.16 | 3.51 | 3.19 | 3.20 | 3.39 | 3.48 | 3.78 | 3.65 | 3.51 | 3.19 | 2.77 | 3.18 | 4.08 | |
Total Assets | 17.90 | 17.57 | 17.79 | 18.17 | 19.01 | 19.82 | 21.10 | 22.08 | 22.64 | 22.66 | 22.96 | 24.10 | 25.51 |
Cash Flows
Figures in Rs. Crores
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
0.77 | 0.78 | 1.62 | -0.76 | 0.66 | 0.57 | 0.37 | 1.03 | 0.55 | 0.19 | 2.35 | 0.59 | |
-0.39 | -0.29 | -0.86 | 0.71 | -0.70 | -0.85 | -1.23 | -1.33 | -1.02 | -0.67 | -1.19 | -1.24 | |
-0.28 | -0.34 | -0.77 | 0.05 | 0.20 | 0.24 | 0.76 | 0.40 | 0.40 | 0.56 | -1.21 | 0.47 | |
Net Cash Flow | 0.10 | 0.15 | -0.01 | -0.00 | 0.16 | -0.04 | -0.10 | 0.10 | -0.07 | 0.09 | -0.05 | -0.18 |
Ratios
Figures in Rs. Crores
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 24.05 | 16.69 | 10.32 | 13.93 | 19.57 | 17.01 | 17.86 | 12.59 | 24.33 | 17.24 | 13.70 | 17.12 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 24.05 | 16.69 | 10.32 | 13.93 | 19.57 | 17.01 | 17.86 | 12.59 | 24.33 | 17.24 | 13.70 | 17.12 |
Working Capital Days | 120.27 | 144.96 | 97.60 | 143.96 | 164.40 | 122.96 | 131.24 | 99.90 | 77.06 | 22.48 | 3.91 | 20.18 |
ROCE % | 5.45% | 6.04% | 7.07% | 4.17% | 3.50% | 2.25% | 3.20% | 2.07% | 1.58% | -3.68% | 9.23% | 2.10% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
14 Jan - The share certificates, if any, received and confirmed for dematerialization by our aforesaid RTA having its Registered Office at 383, Lake Gardens, 1st Floor, Kolkata …
- Closure of Trading Window 31 Dec 2022
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 6 Dec 2022
- Board Meeting Outcome for Outcome Of Board Meeting Dated 12.11.2022 12 Nov 2022
- Board Meeting Intimation for Intimation Of Board Meeting Of The Company. 5 Nov 2022
Annual reports
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from nse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2013
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from nse
-
Financial Year 2010
from bse
Registration & Memberships:[1]
Norben Tea is a registered member of the Tea Board, the Tea Association of India (TAI), the Calcutta Tea Traders Association (CTTA) and the Siliguri Tea Auction Committee (STAC).