Antony Waste Handling Cell Ltd
Antony Waste Handling Cell Ltd is engaged in the business of mechanical power sweeping of roads, collection and transportation of waste, waste to energy project and undertake the designing, construction, operation and maintenance of the integrated waste management facility in Kanjurmarg, Mumbai.[1]
It is one of the top five players in the Indian municipal waste management industry with a track record of ~20 years.[2]
- Market Cap ₹ 1,702 Cr.
- Current Price ₹ 599
- High / Low ₹ 902 / 408
- Stock P/E 24.4
- Book Value ₹ 212
- Dividend Yield 0.00 %
- ROCE 13.9 %
- ROE 16.3 %
- Face Value ₹ 5.00
Pros
- Company has delivered good profit growth of 25.7% CAGR over last 5 years
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Tax rate seems low
* 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: Miscellaneous Industry: Miscellaneous
Part of BSE Utilities BSE Allcap BSE SmallCap
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|
220 | 244 | 276 | 284 | 451 | 465 | 648 | 854 | 873 | 876 | |
154 | 175 | 206 | 207 | 325 | 350 | 500 | 706 | 695 | 703 | |
Operating Profit | 67 | 69 | 70 | 76 | 126 | 115 | 148 | 148 | 178 | 172 |
OPM % | 30% | 28% | 25% | 27% | 28% | 25% | 23% | 17% | 20% | 20% |
2 | 6 | 14 | 15 | -4 | 16 | 18 | 20 | 24 | 25 | |
Interest | 24 | 21 | 23 | 25 | 30 | 28 | 20 | 27 | 40 | 51 |
Depreciation | 18 | 17 | 13 | 18 | 24 | 31 | 33 | 39 | 53 | 65 |
Profit before tax | 27 | 37 | 49 | 48 | 67 | 71 | 113 | 102 | 109 | 81 |
Tax % | 16% | 16% | 18% | 27% | 30% | 9% | 20% | 17% | 8% | |
23 | 31 | 40 | 35 | 47 | 64 | 90 | 85 | 100 | 82 | |
EPS in Rs | 133.60 | 213.90 | 224.92 | 19.17 | 10.69 | 15.92 | 24.00 | 24.07 | 30.37 | 24.63 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 25% |
3 Years: | 23% |
TTM: | 1% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 26% |
3 Years: | 24% |
TTM: | 4% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 26% |
1 Year: | 19% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 16% |
3 Years: | 16% |
Last Year: | 16% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 1 | 1 | 1 | 7 | 13 | 14 | 14 | 14 | 14 | 14 |
Reserves | -41 | -20 | 119 | 143 | 211 | 334 | 403 | 472 | 560 | 589 |
298 | 281 | 153 | 185 | 209 | 154 | 175 | 355 | 447 | 429 | |
67 | 90 | 149 | 168 | 243 | 279 | 352 | 397 | 429 | 465 | |
Total Liabilities | 325 | 353 | 422 | 503 | 677 | 781 | 944 | 1,238 | 1,450 | 1,498 |
117 | 116 | 41 | 166 | 259 | 253 | 238 | 309 | 662 | 646 | |
CWIP | 51 | 86 | 106 | 23 | 14 | 6 | 61 | 250 | 41 | 49 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
157 | 151 | 275 | 315 | 404 | 521 | 645 | 680 | 747 | 803 | |
Total Assets | 325 | 353 | 422 | 503 | 677 | 781 | 944 | 1,238 | 1,450 | 1,498 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
58 | 63 | 36 | 31 | 108 | 112 | 105 | 90 | 140 | |
-24 | -44 | 14 | -54 | -116 | -33 | -140 | -260 | -152 | |
-17 | -45 | -30 | 11 | 14 | -4 | 5 | 149 | 35 | |
Net Cash Flow | 18 | -26 | 21 | -12 | 6 | 75 | -30 | -22 | 22 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|
Debtor Days | 121 | 134 | 59 | 72 | 70 | 70 | 100 | 92 | 105 |
Inventory Days | |||||||||
Days Payable | |||||||||
Cash Conversion Cycle | 121 | 134 | 59 | 72 | 70 | 70 | 100 | 92 | 105 |
Working Capital Days | 83 | 83 | -48 | -46 | 18 | 16 | 46 | 45 | 50 |
ROCE % | 21% | 24% | 20% | 26% | 18% | 20% | 15% | 14% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
2d - Regarding Earnings Call scheduled on Monday, February 17, 2025.
-
Board Meeting Intimation for Approving The Unaudited Financial Results For Q3 & 9M FY25
23 Jan - Board meeting scheduled for February 14, 2025.
-
Business Update For Quarter And Nine Months Ended December 31, 2024
15 Jan - Business update for Q3 and nine months ended December 31, 2024.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
8 Jan - Certificate under SEBI regulations for Q4 2024.
-
Change In Name Of RTA
2 Jan - Change of name of Registrar and Transfer Agent.
Annual reports
Concalls
-
Nov 2024Transcript PPT
-
Aug 2024Transcript PPT
-
Jun 2024Transcript PPT
-
Apr 2024TranscriptNotesPPTREC
-
Feb 2024Transcript PPT
-
Feb 2024TranscriptNotesPPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT REC
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022Transcript PPT
-
Nov 2021Transcript PPT
-
Sep 2021TranscriptPPT
-
Aug 2021Transcript PPT
-
Jul 2021Transcript PPT
-
Feb 2021Transcript PPT
Services Offered
The company is a leader in India’s Municipal Solid Waste (MSW) management sector. It offers a range of MSW services, including the collection & transportation (C&T), processing, and disposal of solid waste, to Indian municipal corporations. [1]