Namo eWaste Management Ltd

Namo eWaste Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Namo eWaste Management Ltd

₹ 177 8.97%
22 May - close price
Company website NSE - SME: NAMOEWASTE
About

Founded in 2014, Namo eWaste Management offers services for collection, disposal, and recycling of e-waste.[1]

Key Points

Business Profile[1] Namo eWaste Management is an ISO-certified company providing comprehensive services for recycling of Electrical and Electronic Equipment (EEE) such as air conditioners, refrigerators, laptops, phones, washing machines, fans, etc.

Website NSE - SM
  • Market Cap ₹ 406 Cr.
  • Current Price ₹ 177
  • High / Low ₹ 284 / 135
  • Stock P/E 56.3
  • Book Value ₹ 37.5
  • Dividend Yield 0.00 %
  • ROCE 31.6 %
  • ROE 25.6 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company's working capital requirements have reduced from 54.9 days to 37.9 days

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend

* 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

Edit Columns
Loading peers table ...

Half Yearly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2023 Sep 2024
26.79 52.61
23.10 46.87
Operating Profit 3.69 5.74
OPM % 13.77% 10.91%
0.87 0.60
Interest 0.22 0.70
Depreciation 0.57 0.60
Profit before tax 3.77 5.04
Tax % 19.63% -6.15%
3.03 5.34
EPS in Rs 6.65 2.34
Raw PDF
Upcoming result date: 28 May 2025

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Mar 2022 Mar 2023 Mar 2024
30.60 44.78 58.45 75.49
27.39 42.15 54.54 65.63
Operating Profit 3.21 2.63 3.91 9.86
OPM % 10.49% 5.87% 6.69% 13.06%
0.00 0.31 0.11 1.04
Interest 0.55 0.18 0.34 0.84
Depreciation 0.26 0.34 0.45 1.00
Profit before tax 2.40 2.42 3.23 9.06
Tax % 20.00% 25.21% 25.39% 21.08%
1.93 1.81 2.42 7.15
EPS in Rs 4.83 3.97 5.31 4.24
Dividend Payout % 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 35%
TTM: 29%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 55%
TTM: 198%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: 16%
Last Year: 26%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Mar 2022 Mar 2023 Sep 2024
Equity Capital 4.00 4.56 4.56 22.87
Reserves 7.40 21.22 23.59 62.86
13.39 5.98 3.45 8.47
1.90 9.99 7.52 7.77
Total Liabilities 26.69 41.75 39.12 101.97
6.56 7.75 7.57 19.68
CWIP 4.07 10.72 12.42 0.00
Investments 0.00 0.00 0.00 3.72
16.06 23.28 19.13 78.57
Total Assets 26.69 41.75 39.12 101.97

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Mar 2022 Mar 2023 Mar 2024
-2.88 3.06 4.83 0.45
-3.15 -8.34 -2.08 -1.50
6.20 5.04 -2.84 1.85
Net Cash Flow 0.18 -0.24 -0.09 0.79

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 47.24 24.21 30.10
Inventory Days 81.53 115.74 61.32
Days Payable 8.38 65.24 38.96
Cash Conversion Cycle 120.39 74.70 52.46
Working Capital Days 122.86 77.84 48.96
ROCE % 9.20% 11.27%

Shareholding Pattern

Numbers in percentages

Sep 2024Mar 2025
68.99% 69.06%
3.54% 1.08%
4.56% 1.34%
22.90% 28.52%
No. of Shareholders 1,2671,664

* 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

No data available.

Concalls