Norben Tea & Exports — Peer Comparison

How the peer fair value is calculated and which companies were used as benchmarks.

Peer Bear/Bull unavailable: PS has 3 eligible peers; four are required for quartiles. The production Base peer value is retained.

Base peer fair value

₹16.66

Bear uses each eligible multiple’s 25th percentile; Base retains the current production median; Bull uses the 75th percentile. Quartiles interpolate between sorted observations at (n − 1) × percentile. Each peer has equal weight within a method. These are distribution scenarios, not confidence intervals or scenario probabilities.

Selected peers and raw cached multiples
Peer	P/E	P/B	EV/EBITDA	P/S
KRISHIVAL	44.26	4.70	29.20	2.78
KOKUYOCMLN	32.80	2.52	14.09	1.00
LOTUSCHO	-279.10	14.66	—	—
DBOL	9.62	0.81	—	—
ZUARIIND	116.86	0.21	—	—
APIS	31.48	5.79	—	—
JAGAJITIND	68.90	12.55	—	—
MUKKA	15.03	1.57	6.58	0.52

The current peer engine’s selected industry/sector peers and cached multiples are preserved. Subject multiples use the engine’s existing EOD-price scaling. Peer observations may have different refresh dates; these scenarios do not claim synchronized market data.

P/B · 20.00% effective method weight

Company multiple: 4.0000×. Eligible peers (8): KRISHIVAL 4.7000×; KOKUYOCMLN 2.5200×; LOTUSCHO 14.6600×; DBOL 0.8100×; ZUARIIND 0.2100×; APIS 5.7900×; JAGAJITIND 12.5500×; MUKKA 1.5700×.

Scenario	Peer multiple	Implied fair value
Bear (P25)	1.3800×	₹22.14
Base (median)	3.6100×	₹57.92
Bull (P75)	7.4800×	₹120.02

P/S · 80.00% effective method weight

Company multiple: 10.0892×. Eligible peers (3): KRISHIVAL 2.7754×; KOKUYOCMLN 0.9978×; MUKKA 0.5187×.

Scenario	Peer multiple	Implied fair value
Bear (P25)	—×	₹—
Base (median)	0.9978×	₹6.35
Bull (P75)	—×	₹—

Fair value = the production method’s median fair value × scenario multiple ÷ median multiple, equivalent to the current engine’s price × peer multiple ÷ subject multiple. Effective method weights are normalized across methods with a fair value; the final peer result is rounded to two decimals.

Only methods eligible under the current sector/company rules contribute. Subject multiples must be positive. Peer observations must pass the existing method-specific bounds and sector caps. Four eligible peers per contributing method are required for quartiles; the production median's existing minimum is unchanged. A missing method's Bear/Bull is not replaced with another method or a Base estimate.

Final peer scenario values
Bear	Base	Bull
₹—	₹16.66	₹—

Peer selection

Peers are selected from the same Fast Moving Consumer Goods industry. 8 companies were matched as valid comparables.

Same-industry peers share similar business models, cost structures, and growth prospects — making them the most appropriate benchmarks for valuation multiples.

Peer comparison table

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.

Why median? Why these weights?

Median over mean: The sector median is used instead of the average because valuation multiples have extreme outliers — one high-growth company at 200× P/E would dramatically skew a mean. The median gives the middle value in the peer set, which better represents typical pricing.

Sector-specific weights: The weight given to each method reflects what matters most in this sector. For banks, P/B dominates because their value is tied to book assets. For IT companies, P/E carries the most weight because earnings quality matters more than asset base. For capital-intensive businesses, EV/EBITDA accounts for varying debt levels across peers and removes financing structure bias.

Limitations of peer comparison

Peer comparison assumes comparable companies are truly comparable — which is never perfectly true. Sector classifications can be imperfect: a conglomerate classified as "IT" may also have significant manufacturing revenue. Small peer counts (below 5) reduce confidence, as a single outlier can skew the sector median. When the entire sector is broadly expensive, peer comparison will show even an expensive stock as "fairly valued" relative to its peers.

The peer fair value shown is an algorithmic estimate based on publicly available financial data. It is not investment advice or a recommendation to buy, sell, or hold any security. Please consult a SEBI-registered investment adviser before making any investment decision.