Namo eWaste Management Ltd
Founded in 2014, Namo eWaste Management offers services for collection, disposal, and recycling of e-waste.[1]
- Market Cap ₹ 540 Cr.
- Current Price ₹ 236
- High / Low ₹ 255 / 127
- Stock P/E 37.7
- Book Value ₹ 45.1
- Dividend Yield 0.00 %
- ROCE 19.6 %
- ROE 15.0 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company has delivered good profit growth of 49.4% CAGR over last 5 years
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.
Half Yearly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| 31 | 45 | 58 | 75 | 122 | 139 | |
| 27 | 42 | 55 | 66 | 110 | 121 | |
| Operating Profit | 3 | 3 | 4 | 10 | 12 | 18 |
| OPM % | 10% | 6% | 7% | 13% | 10% | 13% |
| 0 | 0 | 0 | 1 | 2 | 2 | |
| Interest | 1 | 0 | 0 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 1 |
| Profit before tax | 2 | 2 | 3 | 9 | 11 | 19 |
| Tax % | 20% | 25% | 25% | 21% | 27% | 23% |
| 2 | 2 | 2 | 7 | 8 | 14 | |
| EPS in Rs | 4.83 | 3.97 | 5.31 | 4.24 | 3.68 | 6.28 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 35% |
| 3 Years: | 33% |
| TTM: | 14% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 49% |
| 3 Years: | 81% |
| TTM: | 69% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | 54% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 15% |
| 3 Years: | 16% |
| Last Year: | 15% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 4 | 5 | 5 | 17 | 23 | 23 |
| Reserves | 7 | 21 | 24 | 19 | 66 | 80 |
| 13 | 6 | 3 | 11 | 2 | 2 | |
| 2 | 10 | 8 | 8 | 7 | 9 | |
| Total Liabilities | 27 | 42 | 39 | 55 | 98 | 115 |
| 7 | 8 | 8 | 20 | 23 | 22 | |
| CWIP | 4 | 11 | 12 | 0 | 0 | 6 |
| Investments | 0 | 0 | 0 | 1 | 14 | 23 |
| 16 | 23 | 19 | 34 | 60 | 64 | |
| Total Assets | 27 | 42 | 39 | 55 | 98 | 115 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| -3 | 3 | 5 | 1 | -16 | 8 | |
| -3 | -8 | -2 | -2 | -18 | -15 | |
| 6 | 5 | -3 | 2 | 44 | -4 | |
| Net Cash Flow | 0 | -0 | -0 | 1 | 11 | -10 |
| Free Cash Flow | -6 | -5 | 3 | -0 | -20 | 2 |
| CFO/OP | -72% | 139% | 139% | 15% | -126% | 67% |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 47 | 24 | 30 | 61 | 33 | 52 |
| Inventory Days | 82 | 116 | 61 | 105 | 121 | 111 |
| Days Payable | 8 | 65 | 39 | 28 | 8 | 4 |
| Cash Conversion Cycle | 120 | 75 | 52 | 139 | 147 | 160 |
| Working Capital Days | -29 | 74 | 46 | 79 | 125 | 140 |
| ROCE % | 9% | 11% | 26% | 18% | 20% |
Insights
In beta| Mar 2024 | Sep 2025 | |
|---|---|---|
| Collection Centers Numbers |
|
|
| Cumulative E-Waste Recycled MT |
||
| Cumulative Laptops Recycled Numbers |
||
| Cumulative Mobiles Recycled Numbers |
||
| Total Installed Recycling Capacity MTPA |
||
| Unit-wise Installed Capacity - Faridabad (E-waste) MTPA |
||
| Unit-wise Installed Capacity - Nashik (E-waste) MTPA |
||
| Unit-wise Installed Capacity - Palwal (E-waste) MTPA |
||
| Estimated Market Share (Formal Sector) % |
||
| Unit-wise Installed Capacity - Nashik (Lithium-Ion) MTPA |
||
Extracted by Screener AI
Documents
Announcements
-
Analysts/Institutional Investor Meet/Con. Call Updates
12 June 2026 - Samruddhi Season 3 virtual investor conference rescheduled to 16 June 2026, 1:00-2:00 PM IST.
-
Analysts/Institutional Investor Meet/Con. Call Updates
10 June 2026 - Namo eWaste Management Limited has informed about Outcome of Analyst Meeting
-
Analysts/Institutional Investor Meet/Con. Call Updates
5 June 2026 - Namo eWaste Management Limited has informed about Schedule of meet
-
Analysts/Institutional Investor Meet/Con. Call Updates
5 June 2026 - Management will join Hem Securities' virtual investor conference on 15 June 2026 from 5:00–6:00 PM IST.
-
Analysts/Institutional Investor Meet/Con. Call Updates
2 June 2026 - Namo eWaste Management Limited has informed about Outcome of Analyst Meeting
Annual reports
Concalls
-
May 2026Transcript PPT
-
Nov 2025Transcript PPT
-
Jun 2025Transcript PPT
-
Nov 2024Transcript PPT REC
Business Profile[1]
Namo eWaste Management is an integrated e-waste recycling company focused on circular economy solutions. The company provides recycling, refurbishment and ITAD services, utilizing zero-waste discharge technology for recovery of precious and industrial metals.