Eco Recycling Ltd

Eco Recyc. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Eco Recycling Ltd

₹ 627 -0.73%
10 Jun - close price
ecoreco.com BSE: 530643
About

Eco Recycling Ltd (Ecoreco) is the India’s 1st and leading E-waste management company, offering end-to-end solutions of Reverse Logistics, Data Destruction, Information Technology Asset Disposition (ITAD), Recycling of E-waste, Lamp Recycling, Precious Metal Recovery, implementation of EPR and CSR initiatives, Recycling on Wheels-SmartER.[1]

Key Points

Overview[1]
Ecoreco is a pioneer & Leader in India’s E-waste Management sector since 2005. The company uses proven recycling technologies from the US, Europe & Japan. It serves 120+ countries globally.

Website BSE
  • Market Cap ₹ 1,209 Cr.
  • Current Price ₹ 627
  • High / Low ₹ 1,215 / 502
  • Stock P/E 51.7
  • Book Value ₹ 45.6
  • Dividend Yield 0.00 %
  • ROCE 38.2 %
  • ROE 30.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 73.0% CAGR over last 5 years

Cons

  • Stock is trading at 13.8 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Working capital days have increased from 97.6 days to 229 days

* 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

Utilities Utilities Other Utilities Waste Management

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
5.13 5.52 3.61 3.66 4.95 5.39 7.10 7.47 8.05 11.40 12.87 9.92 9.77
3.92 1.89 2.03 1.96 7.94 2.13 2.83 2.23 4.37 3.21 3.66 3.30 2.81
Operating Profit 1.21 3.63 1.58 1.70 -2.99 3.26 4.27 5.24 3.68 8.19 9.21 6.62 6.96
OPM % 23.59% 65.76% 43.77% 46.45% -60.40% 60.48% 60.14% 70.15% 45.71% 71.84% 71.56% 66.73% 71.24%
1.21 -0.58 2.14 2.40 -0.18 2.54 2.98 2.13 -0.39 2.04 1.03 -0.46 -0.27
Interest 0.00 0.04 0.04 0.03 0.03 0.12 0.12 0.11 0.35 0.17 0.17 0.16 0.15
Depreciation 0.12 0.25 0.25 0.25 0.20 0.46 0.26 0.35 -0.26 0.24 0.25 0.25 0.27
Profit before tax 2.30 2.76 3.43 3.82 -3.40 5.22 6.87 6.91 3.20 9.82 9.82 5.75 6.27
Tax % 65.65% 0.00% 0.00% 0.00% 12.35% 9.77% 10.92% 17.08% 48.44% 17.01% 16.70% 17.57% 64.91%
0.79 2.76 3.43 3.82 -3.82 4.71 6.12 5.73 1.65 8.15 8.18 4.74 2.20
EPS in Rs 0.41 1.43 1.78 1.98 -1.98 2.33 3.03 2.90 0.98 4.22 4.16 2.53 1.08
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
21 31 37 19 12 12 12 13 15 18 28 44
22 29 36 18 12 11 10 12 12 14 12 13
Operating Profit -1 2 1 1 -1 2 3 1 4 4 16 31
OPM % -6% 7% 2% 5% -8% 15% 21% 8% 24% 22% 59% 70%
1 0 0 -1 -6 0 -0 5 11 4 7 2
Interest 0 1 1 1 1 1 1 0 0 0 1 1
Depreciation 0 0 0 0 0 0 0 0 0 1 1 1
Profit before tax -0 1 -0 -2 -9 1 1 6 14 7 22 32
Tax % 2% 25% 75% -3% 0% -39% 9% 20% 11% 6% 18% 26%
-0 1 -0 -2 -9 1 1 4 13 6 18 23
EPS in Rs 0.48 -0.11 -0.85 -4.58 0.57 0.58 2.32 6.58 3.21 9.24 12.14
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 15% 0% 0% 0%
Compounded Sales Growth
10 Years: 4%
5 Years: 29%
3 Years: 42%
TTM: 57%
Compounded Profit Growth
10 Years: 35%
5 Years: 73%
3 Years: 72%
TTM: 50%
Stock Price CAGR
10 Years: 33%
5 Years: 84%
3 Years: 77%
1 Year: 4%
Return on Equity
10 Years: 13%
5 Years: 19%
3 Years: 24%
Last Year: 30%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 5 18 18 18 18 18 19 19 19 19 19 19
Reserves 12 13 13 10 6 6 4 12 30 27 47 69
0 17 19 20 23 20 17 11 11 1 5 7
6 15 24 6 3 2 3 2 6 16 10 15
Total Liabilities 23 63 73 54 49 46 44 46 67 63 81 111
4 8 14 14 22 22 22 22 20 34 39 59
CWIP 0 13 8 9 0 0 0 0 0 0 0 0
Investments 6 7 7 2 3 3 3 7 20 15 18 12
13 36 44 28 24 22 19 16 26 15 24 40
Total Assets 23 63 73 54 49 46 44 46 67 63 81 111

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
2 1 2 -1 1 8 5 9 0 16 -3 17
-2 -1 -2 1 -0 -3 -4 -0 8 -24 3 -14
1 0 0 -0 -1 -4 -4 -7 -0 -1 -0 -1
Net Cash Flow 0 0 0 -0 0 2 -2 2 8 -9 0 1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 72 194 236 194 141 125 72 32 24 50 58 63
Inventory Days 14 124 104 275 317 170 234 178 272 251 397 652
Days Payable 78 99 263 122 1 12 20 6 119 659 17 69
Cash Conversion Cycle 7 219 77 347 456 282 286 204 178 -357 438 646
Working Capital Days 148 196 157 378 553 256 179 82 66 -90 154 229
ROCE % -5% 2% 2% 1% 4% 6% 3% 10% 8% 33% 38%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
73.15% 73.15% 73.14% 73.33% 73.35% 73.34% 73.35% 73.35% 73.35% 73.35% 73.35% 73.35%
0.86% 1.90% 1.90% 1.90% 1.90% 0.86% 0.90% 1.18% 1.17% 1.19% 1.14% 1.12%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.11%
25.99% 24.96% 24.95% 24.78% 24.76% 25.80% 25.75% 25.47% 25.49% 25.47% 25.49% 25.41%
No. of Shareholders 10,47010,12210,67111,13611,38412,14211,78112,31115,43823,82928,07131,315

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Concalls