Nupur Recyclers Ltd

Nupur Recyclers Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Nupur Recyclers Ltd

₹ 76.6 -1.14%
23 Jul 9:43 a.m.
Company website NSE: NRL
About

Incorporated in 2019, Nupur Recyclers Ltd
is in the business of import and processing
/trading of ferrous and nonferrous metals[1]

Key Points

Business Overview:[1][2]
NRL is an ISO 9001, ISO 14001, ISO 45001 certified member of Material Recycling Association
of India. It is in the business of import, trading, manufacturing, and casting of non-ferrous metal
scrap. It processes materials from recyclables such as metal or scrap and develops recycled products.

Website NSE - BE
  • Market Cap ₹ 526 Cr.
  • Current Price ₹ 76.6
  • High / Low ₹ 143 / 52.7
  • Stock P/E 74.9
  • Book Value ₹ 16.0
  • Dividend Yield 0.00 %
  • ROCE 10.1 %
  • ROE 7.19 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 4.86 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 9.66% over last 3 years.
  • Earnings include an other income of Rs.5.97 Cr.
  • Debtor days have increased from 52.7 to 95.2 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

Commodities Metals & Mining Metals & Minerals Trading Trading - Metals

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
32.54 35.51 22.24 21.35 19.74 18.36 43.67 74.36 44.42 34.42 39.51 30.36 29.75
28.44 32.13 20.45 20.16 19.01 17.75 42.68 72.46 43.85 32.16 38.40 29.95 29.60
Operating Profit 4.10 3.38 1.79 1.19 0.73 0.61 0.99 1.90 0.57 2.26 1.11 0.41 0.15
OPM % 12.60% 9.52% 8.05% 5.57% 3.70% 3.32% 2.27% 2.56% 1.28% 6.57% 2.81% 1.35% 0.50%
1.19 1.74 1.77 1.54 1.51 1.50 1.60 6.11 1.52 1.79 1.69 1.64 0.85
Interest 0.15 0.09 0.11 0.08 0.03 0.02 0.02 0.18 0.07 0.02 0.01 0.03 0.03
Depreciation 0.01 0.01 0.01 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
Profit before tax 5.13 5.02 3.44 2.63 2.19 2.08 2.56 7.82 2.01 4.02 2.78 2.01 0.96
Tax % 32.36% 25.10% 25.29% 47.91% 26.03% 26.44% 26.17% 26.98% 28.36% 25.87% 33.81% 26.37% 27.08%
3.46 3.76 2.57 1.38 1.63 1.53 1.89 5.70 1.43 2.99 1.85 1.49 0.69
EPS in Rs 0.50 0.55 0.37 0.20 0.24 0.22 0.28 0.83 0.21 0.44 0.27 0.22 0.10
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 3m Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1 13 104 159 99 181 134
1 13 90 135 92 177 130
Operating Profit 0 0 14 24 7 4 4
OPM % 2% 2% 13% 15% 7% 2% 3%
0 0 1 3 7 11 6
Interest 0 0 1 1 0 0 0
Depreciation 0 0 0 0 0 0 0
Profit before tax 0 0 13 26 13 14 10
Tax % 0% 25% 25% 27% 30% 27% 28%
0 0 10 19 9 11 7
EPS in Rs 2.73 1.36 1.54 1.02
Dividend Payout % 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 59%
3 Years: -6%
TTM: -26%
Compounded Profit Growth
10 Years: %
5 Years: 198%
3 Years: -28%
TTM: -1%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -1%
1 Year: -13%
Return on Equity
10 Years: %
5 Years: 18%
3 Years: 10%
Last Year: 7%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.01 0.01 0.01 23 46 69 69
Reserves 0 0 10 42 24 17 41
3 2 6 2 0 0 0
0 7 9 8 4 10 3
Total Liabilities 3 9 25 75 74 95 112
0 0 0 0 0 0 1
CWIP 0 0 0 0 0 0 0
Investments 0 0 12 11 12 41 52
3 9 13 64 61 55 59
Total Assets 3 9 25 75 74 95 112

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0 10 13 -16 17 -23
-0 -12 -20 -3 -17 5
-1 2 29 -2 -1 18
Net Cash Flow -0 0 23 -21 -1 0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 289 85 19 13 43 20 95
Inventory Days 526 51 12 27 118 23 9
Days Payable 43 0 1 1 6 1 0
Cash Conversion Cycle 772 137 30 39 155 42 104
Working Capital Days 1,051 69 15 31 176 69 139
ROCE % 13% 159% 64% 20% 13% 10%

Shareholding Pattern

Numbers in percentages

2 Recently
Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Jul 2025
72.53% 72.53% 72.53% 72.53% 72.53% 72.53% 72.53% 72.53% 72.53% 72.54% 72.79% 72.87%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.01% 0.03% 0.07% 0.07%
0.00% 0.00% 0.00% 0.00% 0.22% 0.28% 0.29% 0.29% 0.29% 0.00% 0.00% 0.00%
27.47% 27.47% 27.47% 27.47% 27.25% 27.19% 27.18% 27.17% 27.17% 27.43% 27.14% 27.06%
No. of Shareholders 1,3822,5443,4074,2404,9958,26310,47618,71621,94522,20221,77021,774

* 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