Antony Waste Handling Cell Ltd

AI
Antony Waste han Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Antony Waste Handling Cell Ltd

₹ 293 -5.38%
22 Oct - close price
antony-waste.com BSE: 543254 NSE: AWHCL
About

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]

Key Points

Business Profile
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]

Website BSE NSE
  • Market Cap ₹ 832 Cr.
  • Current Price ₹ 293
  • High / Low ₹ 605 / 291
  • Stock P/E 14.2
  • Book Value ₹ 260
  • Dividend Yield 0.17 %
  • ROCE 11.2 %
  • ROE 10.9 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Stock is trading at 1.13 times its book value

Cons

  • Company has low interest coverage ratio.
  • Tax rate seems low
  • Company has a low return on equity of 12.1% over last 3 years.
  • Dividend payout has been low at 0.63% of profits over last 3 years

* 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

Part of BSE Utilities

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
221.99 224.26 217.15 210.08 226.97 221.24 242.74 242.66 247.34 257.65 262.44 285.77 260.99
175.11 173.13 173.00 173.93 177.51 178.65 190.74 191.64 192.28 206.96 219.71 228.82 223.79
Operating Profit 46.88 51.13 44.15 36.15 49.46 42.59 52.00 51.02 55.06 50.69 42.73 56.95 37.20
OPM % 21.12% 22.80% 20.33% 17.21% 21.79% 19.25% 21.42% 21.03% 22.26% 19.67% 16.28% 19.93% 14.25%
5.26 5.35 5.58 7.35 5.88 5.94 6.46 30.78 7.06 6.44 6.89 10.52 7.84
Interest 7.00 6.87 11.44 14.20 13.23 12.28 15.03 15.22 15.88 15.46 14.48 15.03 21.43
Depreciation 10.61 11.14 15.11 16.39 16.58 17.15 18.08 18.16 20.61 21.50 22.05 21.61 22.28
Profit before tax 34.53 38.47 23.18 12.91 25.53 19.10 25.35 48.42 25.63 20.17 13.09 30.83 1.33
Tax % 34.52% 18.07% 32.61% -133.62% 16.57% 19.84% 28.88% 5.02% 10.42% 14.43% -11.76% -19.66% 44.36%
22.61 31.50 15.61 30.16 21.30 15.32 18.03 45.99 22.96 17.26 14.64 36.90 0.74
EPS in Rs 6.46 9.77 4.51 9.69 6.17 4.26 5.55 14.09 6.26 4.81 4.05 11.46 0.27
Raw PDF

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 Mar 2025 Mar 2026 TTM
220 244 276 284 451 465 648 854 866 934 1,053 1,067
154 175 206 207 325 350 500 706 693 738 847 879
Operating Profit 67 69 70 76 126 115 148 148 173 195 206 188
OPM % 30% 28% 25% 27% 28% 25% 23% 17% 20% 21% 20% 18%
2 6 14 15 -4 16 18 20 29 49 30 32
Interest 24 21 23 25 30 28 20 27 40 56 61 66
Depreciation 18 17 13 18 24 31 33 39 53 70 86 87
Profit before tax 27 37 49 48 67 71 113 102 109 118 90 65
Tax % 16% 16% 18% 27% 30% 9% 20% 17% 8% 15% -2%
23 31 40 35 47 64 90 85 100 101 92 70
EPS in Rs 13.44 21.52 22.62 19.17 10.69 15.92 24.00 24.07 30.37 30.07 26.58 20.59
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 2%
Compounded Sales Growth
10 Years: 17%
5 Years: 18%
3 Years: 7%
TTM: 12%
Compounded Profit Growth
10 Years: 16%
5 Years: 11%
3 Years: 3%
TTM: -13%
Stock Price CAGR
10 Years: %
5 Years: -1%
3 Years: -8%
1 Year: -45%
Return on Equity
10 Years: %
5 Years: 13%
3 Years: 12%
Last Year: 11%

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 Mar 2025 Mar 2026
Equity Capital 1 1 1 7 13 14 14 14 14 14 14
Reserves -41 -20 119 143 211 334 403 472 560 645 725
298 281 153 185 209 154 175 355 447 505 459
67 90 149 168 243 279 352 397 429 478 538
Total Liabilities 325 353 422 503 677 781 944 1,238 1,450 1,642 1,735
117 116 41 166 259 253 238 309 662 721 732
CWIP 51 86 106 23 14 6 61 250 41 56 39
Investments 0 0 0 0 0 0 0 0 0 0 0
157 151 275 315 404 521 645 680 747 866 964
Total Assets 325 353 422 503 677 781 944 1,238 1,450 1,642 1,735

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 Mar 2025 Mar 2026
58 63 36 31 108 112 105 90 140 188 143
-24 -44 14 -54 -116 -33 -140 -260 -152 -148 -56
-17 -45 -30 11 14 -4 5 149 35 7 -96
Net Cash Flow 18 -26 21 -12 6 75 -30 -22 22 48 -9
Free Cash Flow 32 16 39 -32 1 93 -4 -177 -14 -11 83
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 93% 97% 64% 59% 103% 112% 85% 84% 96% 112% 85%

Ratios

Consolidated / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 121 134 59 72 70 70 100 92 106 104 112
Inventory Days
Days Payable
Cash Conversion Cycle 121 134 59 72 70 70 100 92 106 104 112
Working Capital Days 83 83 -88 -86 -7 -8 7 6 1 -21 -16
ROCE % 21% 24% 20% 26% 18% 20% 15% 14% 12% 11%

Insights

In beta
Jan 2020 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Number of Ongoing Projects
Number

Log in to view insights

Please log in to see hidden values.

Login
Vehicle Fleet
Number of vehicles
Compost Sold
Tonnes
Refuse Derived Fuel (RDF) Sold
Tonnes
Total MSW Managed
Million Metric Tonnes (MMT)
WTE Green Units Generated (PCMC)
Million Units
Order Book
Rs. Crore
WTE Plant Load Factor (PLF)
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

8 Recently
Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
46.07% 46.07% 46.07% 46.07% 46.08% 46.08% 46.08% 46.08% 46.08% 46.08% 46.08% 46.08%
12.39% 11.94% 10.79% 11.36% 10.46% 10.99% 13.09% 12.81% 11.78% 14.79% 13.08% 10.75%
6.08% 6.61% 5.14% 4.01% 4.42% 4.70% 3.68% 3.68% 3.72% 3.39% 3.38% 3.38%
35.26% 35.29% 37.93% 38.49% 38.98% 38.17% 37.09% 37.38% 38.37% 35.70% 37.43% 39.76%
0.17% 0.09% 0.07% 0.07% 0.06% 0.06% 0.06% 0.04% 0.04% 0.04% 0.02% 0.02%
No. of Shareholders 50,35349,66652,53272,60581,42883,87281,26980,65782,39278,82279,07678,937

* 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

DRHP

Credit ratings

Concalls