Norben Tea & Exports Intrinsic Value

NORBTEAEXPFast Moving Consumer GoodsSmall CapNSE

Market cap ₹76 CrEPS ₹1.00

Current market price

₹64.18

+₹2.19 (+3.53%)

NSE · 9 Oct 2026

Closing price

Intrinsic Value Estimate

Based on peer comparison with available Bear / Base / Bull scenarios.

Peer Value

₹16.66

Peer multiples

Final Intrinsic Value

₹16.66

-74.04% vs market

Overvalued

vs Market Price

-74.04%

Overvalued

Scenarios unavailable: DCF is not applicable to this company. PS has 3 eligible peers; four are required for quartiles. The production estimate is shown.

Norben Tea & Exports Intrinsic Value Analysis

The latest available EOD closing price for Norben Tea & Exports (NORBTEAEXP) is ₹64 per share. Understock's estimated intrinsic value is ₹17 per share. This estimate is 74.0% below that price; the page's comparison band labels the shares overvalued.

The stored classification marks DCF as not applicable, so the displayed estimate uses the peer-based value of ₹17 without a DCF figure. Peer comparison uses 8 matched industry companies and contributing P/B, P/S multiples.

For context, available company data reports ROCE of 3.0% and P/E of 64.2×. These metrics describe the business and are not separate intrinsic-value estimates.

How Understock Calculates Intrinsic Value

Understock follows the company's stored valuation classification. Where DCF applies, the model discounts projected or normalized cash flows and terminal value using stored assumptions. Peer valuation compares available company multiples with medians from matched industry or sector companies, with a curated peer-group fallback where database matches are unavailable; the contributing multiples and their weights depend on sector rules and available data. For this page, the available displayed estimate comes from peer valuation. DCF and peer estimates can differ because they use different assumptions, financial metrics, and market reference points.

See Norben Tea & Exports peer valuation · What intrinsic value means

Aggressively investing in capacity expansion. Free cash flow is negative due to heavy growth capex — not business weakness. Peer comparison is more appropriate than DCF.

The intrinsic value shown is an algorithmic estimate based on publicly available financial data — including DCF analysis, peer comparison, and historical financials. It is not a research report, investment advice, or a recommendation to buy, sell, or hold any security. Stock valuations involve uncertainty and may differ significantly from market prices. Please consult a SEBI-registered investment adviser before making any investment decision.

Norben Tea & Exports Peer Comparison

How this company stacks up against sector peers on valuation and quality metrics.

Fast Moving Consumer Goods · 8 peers · sector medians shown

Better than medianWorse than median

Company	Mkt Cap	P/E	P/B	EV/EBITDA	ROE	Net Margin	Rev CAGR 3y
Norben Tea & Exports NORBTEAEXP · you	₹76 Cr	64.2×	4.0×	61.5×	-1.5%	-3.6%	1.2%
Sector median	—	32.8×	3.6×	14.1×	9.4%	0.1%	7.2%
Krishival Foods Limited KRISHIVAL	₹812 Cr	44.3×	4.7×	29.2×	11.2%	7.3%	41.8%
Kokuyo Camlin Limited KOKUYOCMLN	₹804 Cr	32.8×	2.5×	14.1×	7.7%	3.1%	1.3%
Lotus Chocolate Co. Ltd. LOTUSCHO	₹799 Cr	-279.1×	14.7×	—	-5.3%	0.0%	—
Dhampur Bio Organics Limited DBOL	₹795 Cr	9.6×	0.8×	—	8.4%	0.0%	—
ZUARI INDUSTRIES LIMITED ZUARIIND	₹766 Cr	116.9×	0.2×	—	0.2%	-0.0%	—
Apis India Ltd APIS	₹763 Cr	31.5×	5.8×	—	18.4%	0.1%	—
Jagatjit Industries Ltd. JAGAJITIND	₹763 Cr	68.9×	12.6×	—	18.2%	-0.0%	—
Mukka Proteins Limited MUKKA	₹752 Cr	15.0×	1.6×	6.6×	10.4%	3.6%	7.2%

Peer comparison verdict

Norben trades at a premium to sector peers on P/E (64.2× vs median 32.8×). The market is pricing in higher growth — worth verifying whether recent revenue trends support that expectation.

Business quality

Valuation

P/E ratio

64.2×

P/B ratio

—

EV/EBITDA

—

Price/Sales

—

Returns

ROE

-1.5%

ROCE

3.0%

ROA

—

Growth

Revenue CAGR (3yr)

1.2%

EPS CAGR (3yr)

NaN%

Efficiency

Asset turnover

—

FCF yield

-2.0%

Dividend yield

—

Liquidity & Solvency

Debt / Equity

0.46×

Debt / EBITDA

—

Interest coverage

0.8×

Current ratio

0.71×

Quick ratio

—

Financial health

Piotroski F-Score, Altman Z-Score, and key solvency ratios.

Financial health data is not yet available for this company.

Full financial data

Charts and annual statements for income, balance sheet and cash flow.

Income trend

Revenue, profit and margin trends over time.

Revenue

Net profit

Operating margin

Net margin

Revenue

₹8 Cr

Net profit

−₹29 L

Operating margin

—

Net margin

-3.6%

Revenue and net profit in ₹ Crores (left axis). Margins % on right axis.

Cash flow

Where cash comes from and where it goes.

Operating CFInvesting CFFinancing CFFree cash flow

Operating CF — Cash earned from running the business. The core engine of financial health.

Investing CF — Cash spent on assets and equipment. Negative is normal — it means the company is investing in growth.

Financing CF — Cash from borrowing or repaying loans and dividends. Negative means debt is being repaid.

Free cash flow — Operating CF minus capex. Cash left after keeping the business running. Positive and growing is ideal.

Operating CF

₹0.08 Cr

Investing CF

₹0 Cr

Financing CF

₹0 Cr

Free cash flow

-₹1.54 Cr

Balance sheet

Assets show what the company owns. Liabilities show what it owes. Equity is what's left for shareholders.

How the company is funded — equity is owners' money, debt is long-term borrowing, current liabilities are short-term obligations.

Equity

Debt

Current liabilities

Total assets

—

Total debt

₹9 Cr

Equity

₹19 Cr

Debt / Equity

0.46×

Numbers are illustrative — order-of-magnitude correct. For precise figures, refer to the company's annual report on BSE/NSE.

Shareholding pattern

Who owns this company and how that has changed.

What shareholding tells you: When promoters (founders/controlling shareholders) increase their stake, it usually signals confidence in the business. Rising FII (foreign funds) interest means international money is moving in. High promoter pledge is a risk — pledged shares can be force-sold if the stock price falls sharply.

Latest quarter

Promoter

38.9%

FII

0.1%

+0.1 pp QoQ

DII

0.1%

Retail

60.9%

Trend over time (%)

Quarterly data

Category	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Change (YoY)
Promoter	51.5%	51.5%	51.5%	51.5%	51.5%	51.5%	46.6%	45.3%	38.9%	38.9%	38.9%	38.9%	-6.4 ppYoY
FII (Foreign)	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	+0.1 ppYoY
DII (Domestic)	0.1%	0.1%	0.1%	0.1%	0.1%	0.1%	0.1%	0.1%	0.1%	0.1%	0.1%	0.1%	-0.0 ppYoY
Retail	48.4%	48.4%	48.4%	48.4%	48.4%	48.4%	53.3%	54.6%	61.0%	61.0%	61.0%	60.9%	+6.4 ppYoY

Signals from the trend

📉

PromoterDown 12.6pp — worth monitoring for further declines

➡️

FIIStable

➡️

DIIStable

Overall cautious — promoter selling warrant monitoring.

pp = percentage points. FII = Foreign Institutional Investors. DII = Domestic Institutional Investors (MFs, insurance). Data sourced from NSE/BSE filings. Verify on BSE/NSE before any investment decision.