Namo eWaste Management Ltd

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

Namo eWaste Management Ltd

₹ 187 -1.94%
28 Nov 3:29 p.m.
namoewaste.com 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 ₹ 428 Cr.
  • Current Price ₹ 187
  • High / Low ₹ 235 / 127
  • Stock P/E 42.6
  • Book Value ₹ 41.9
  • Dividend Yield 0.00 %
  • ROCE 18.4 %
  • ROE 13.7 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Working capital days have increased from 83.5 days to 125 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 ...

Half Yearly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2023 Mar 2024 Sep 2024 Mar 2025 Sep 2025
27 49 53 69 64
23 43 47 64 55
Operating Profit 4 6 6 6 9
OPM % 14% 13% 11% 8% 14%
1 0 1 2 1
Interest 0 1 1 0 0
Depreciation 1 0 1 1 0
Profit before tax 4 5 5 6 10
Tax % 20% 22% -6% 52% 27%
3 4 5 3 7
EPS in Rs 6.65 2.45 2.34 1.34 3.06
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
31 45 58 75 122 134
27 42 55 66 110 119
Operating Profit 3 3 4 10 12 15
OPM % 10% 6% 7% 13% 10% 11%
0 0 0 1 2 3
Interest 1 0 0 1 1 1
Depreciation 0 0 0 1 1 1
Profit before tax 2 2 3 9 11 16
Tax % 20% 25% 25% 21% 27%
2 2 2 7 8 10
EPS in Rs 4.83 3.97 5.31 4.24 3.68 4.40
Dividend Payout % 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 40%
TTM: 32%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 67%
TTM: 6%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -10%
Return on Equity
10 Years: %
5 Years: %
3 Years: 15%
Last Year: 14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 4 5 5 17 23 23
Reserves 7 21 24 19 66 73
13 6 3 11 2 2
2 10 8 8 7 12
Total Liabilities 27 42 39 55 98 110
7 8 8 20 23 19
CWIP 4 11 12 0 0 5
Investments 0 0 0 1 14 20
16 23 19 34 60 66
Total Assets 27 42 39 55 98 110

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-3 3 5 1 -16
-3 -8 -2 -2 -18
6 5 -3 2 44
Net Cash Flow 0 -0 -0 1 11

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 47 24 30 61 33
Inventory Days 82 116 61 105 121
Days Payable 8 65 39 28 8
Cash Conversion Cycle 120 75 52 139 147
Working Capital Days -29 74 46 79 125
ROCE % 9% 11% 26% 18%

Shareholding Pattern

Numbers in percentages

1 Recently
Sep 2024Mar 2025Sep 2025
68.99% 69.06% 69.05%
3.54% 1.08% 0.37%
4.56% 1.34% 0.82%
22.90% 28.52% 29.76%
No. of Shareholders 1,2671,6642,103

* 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