Norben Tea Peer Comparison

NSE: NORBTEAEXP | BSE: 519528

₹65.81

₹-2.07 (-3.05%)

As on 25-Sep-2026 12:01IST

Market cap

₹103 Cr

Revenue (TTM)

₹8 Cr

P/E Ratio

P/B Ratio

5.4

Div. Yield

0 %

Edit

	Norben Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Market cap (₹ Cr)	103	13,815	10,013	2,700	1,314
Revenue (₹ Cr)	8	4,602	19,915	612	297
Net Profit (₹ Cr)	-0.26	432.53	2,604.34	78.75	-75.81
Net Margin (%)	-3.13	9.38	12.88	12.69	-23.23
RoE (%)	-1.32	19.52	18.63	14.38	-12.14
Price to Earnings	--	31.94	7.76	34.28	--
Price-To-Book	5.44	5.67	1.31	4.80	4.32

Income Statement (₹ Cr)

	Norben Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Operating Revenue	8.13	4,602.18	19,915.40	612.44	297.44
Total Income	8.18	4,611.36	20,225.79	620.80	326.38
Total Expenditure	6.79	3,834.72	16,375.03	499.25	377.77
EBITDA	1.34	767.46	3,540.37	113.19	-80.32
Depreciation	0.60	157.38	349.39	10.45	7.05
EBIT	0.74	610.08	3,190.98	102.74	-87.37
Interest	0.92	123.73	130.70	9.89	22.92
Other Income	0.06	9.17	310.39	8.37	28.94
Exceptional Items	0.00	0.00	108.95	0.00	0.00
Profit before Tax	-0.12	495.53	3,479.62	101.22	-81.35
Provision for Tax	0.14	63.00	875.28	22.47	-5.54
Profit after Tax	-0.26	432.53	2,604.34	78.75	-75.81

	Norben Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Shareholder's Funds	18.82	2,344.56	7,041.98	569.21	325.36
Minority Interest	0.00	0.00	-1,294.13	0.00	0.00
Non-Current Liabilities	5.44	495.90	451.90	64.11	40.50
Current Liabilities	6.21	1,485.83	4,488.57	91.47	383.24
Total Liabilities	30.96	4,326.29	14,536.15	724.79	749.09

	Norben Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Non-Current Assets	25.23	2,000.45	9,036.34	311.29	505.80
Current Assets	4.42	2,209.27	5,352.21	400.35	225.08
Total Assets	30.96	4,326.29	14,536.15	724.79	749.09
Total Debt*	8.83	1,290.75	1,555.69	123.63	121.34
Net Current Assets	-1.78	723.44	863.64	308.88	-158.16
Contingent Liabilities	0.86	58.21	380.33	0.16	75.33

	Norben Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Cash From Operating Activities	0.08	858.29	2,418.61	6.47	-80.41
Cash Flow from Investing Activities	-1.58	-69.62	-1,187.98	-148.19	63.93
Cash from Financing Activities	1.27	-756.92	-1,131.80	220.97	15.99
Net Cash Inflow / Outflow	-0.23	31.75	98.83	79.25	-0.49

	Norben Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
ROCE (%)	2.98	15.90	44.26	19.18	-3.05
ROE (%)	-1.32	19.52	18.63	14.38	-12.14
ROA (%)	-0.87	10.10	19.11	13.89	-10.10
EBIT Margin (%)	9.14	13.26	16.02	16.78	-29.37
Net Margin (%)	-3.13	9.38	12.88	12.69	-23.23
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Norben Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Revenue Growth (%)	6.94	35.83	6.63	67.13	-4.78
EBIT Growth (%)	-33.60	28.48	14.42	82.54	-1.59
Net Profit Growth (%)	-465.71	38.93	25.06	58.02	-831.56
EPS Growth (%)	-245.35	38.94	9.89	35.83	-309.90
Book Value Growth (%)	24.08	19.38	25.04	94.12	-4.03

	Norben Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Price / Earnings	-418.96	32.08	8.11	33.94	-31.46
Price / Book Value	5.65	5.69	1.32	4.78	4.31
Dividend Yield (%)	0.00	0.55	1.18	0.08	0.00
EV/EBITDA	86.31	19.48	2.58	24.12	-17.36
Market Cap (₹ Cr)	138.81	13,864.21	9,212.46	1,927.47	765.20

	Norben Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debt to Equity	0.27	0.16	0.04	0.10	0.00
Short term debt to equity ratio	0.20	0.31	0.12	0.12	0.37
Current Ratio	0.71	1.49	1.19	4.38	0.59
Quick Ratio	0.50	0.79	0.88	3.24	0.44
Interest Coverage	0.87	5.01	27.62	11.24	-2.55

	Norben Tea	CCL Products	Bombay Burmah	Vintage Coffee	Andrew Yule
Debtors to sales (%)	2.90	17.75	2.70	21.78	29.42
Asset Turnover	0.28	1.07	1.46	1.08	0.40
Receivable days	8.50	61.71	9.30	70.09	119.36
Inventory Days	59.04	85.75	23.92	59.24	54.98
Payable days	0.00	29.84	60.75	4.82	271.36
Cash Conversion Cycle	67.54	117.62	-27.53	124.52	-97.03

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.