Nupur Recyclers Ltd

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

Nupur Recyclers Ltd

₹ 81.6 -3.26%
18 Apr - close price
Company website NSE : NRL
About

Nupur recyclers is engaged in metal scrap processing & recycling and in import of non-ferrous metal scrap such as shredded zinc scrap, zinc die cast scrap, zurik ss scrap and aluminium zorba grades. Company is also doing trading and manufacturing of these metals as well.[1]

Key Points

Product Offerings
The company's products include various kinds of non-ferrous scrap such as Zinc, Zurik, aluminum, copper, stainless steel, ingots, etc.[1]

Website NSE
  • Market Cap ₹ 560 Cr.
  • Current Price ₹ 81.6
  • High / Low ₹ 106 / 57.4
  • Stock P/E 52.1
  • Book Value ₹ 11.2
  • Dividend Yield 0.00 %
  • ROCE 19.8 %
  • ROE 13.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has a good return on equity (ROE) track record: 3 Years ROE 34.8%

Cons

  • Stock is trading at 7.30 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Earnings include an other income of Rs.10.7 Cr.
  • Debtor days have increased from 24.6 to 42.9 days.
  • Working capital days have increased from 74.0 days to 176 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

Sector: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
40.18 33.09 38.73 43.04 44.75 32.54 35.51 22.24 21.35 19.74 18.36 43.67 74.36
34.21 28.31 30.23 37.91 39.52 28.44 32.13 20.45 20.16 19.01 17.75 42.68 72.46
Operating Profit 5.97 4.78 8.50 5.13 5.23 4.10 3.38 1.79 1.19 0.73 0.61 0.99 1.90
OPM % 14.86% 14.45% 21.95% 11.92% 11.69% 12.60% 9.52% 8.05% 5.57% 3.70% 3.32% 2.27% 2.56%
0.37 0.47 0.62 0.91 0.83 1.19 1.74 1.77 1.54 1.51 1.50 1.60 6.11
Interest 0.40 0.53 0.28 0.28 0.15 0.15 0.09 0.11 0.08 0.03 0.02 0.02 0.18
Depreciation 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.01 0.01 0.01
Profit before tax 5.93 4.71 8.83 5.75 5.90 5.13 5.02 3.44 2.63 2.19 2.08 2.56 7.82
Tax % 25.13% 26.11% 24.80% 25.74% 25.25% 32.36% 25.10% 25.29% 47.91% 26.03% 26.44% 26.17% 26.98%
4.44 3.48 6.64 4.27 4.42 3.46 3.76 2.57 1.38 1.63 1.53 1.89 5.70
EPS in Rs 0.86 0.64 0.50 0.55 0.37 0.20 0.24 0.22 0.28 0.83
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
1 13 104 159 99 156
1 13 90 135 92 152
Operating Profit 0 0 14 24 7 4
OPM % 2% 2% 13% 15% 7% 3%
0 0 1 3 7 11
Interest 0 0 1 1 0 0
Depreciation 0 0 0 0 0 0
Profit before tax 0 0 13 26 13 15
Tax % 0% 25% 25% 27% 30%
0 0 10 19 9 11
EPS in Rs 2.73 1.36 1.57
Dividend Payout % 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 96%
TTM: 40%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 578%
TTM: -4%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 7%
Return on Equity
10 Years: %
5 Years: %
3 Years: 35%
Last Year: 14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 0 0 0 23 46 46
Reserves 0 0 10 42 24 31
3 2 6 2 0 1
0 7 9 8 3 7
Total Liabilities 3 9 25 75 74 84
0 0 0 0 0 0
CWIP 0 0 0 0 0 0
Investments 0 0 12 11 12 16
3 9 13 64 61 68
Total Assets 3 9 25 75 74 84

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

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

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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

Shareholding Pattern

Numbers in percentages

4 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
72.53% 72.53% 72.53% 72.53% 72.53% 72.53% 72.53% 72.53% 72.53% 72.53%
0.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.22% 0.28%
27.36% 27.47% 27.48% 27.47% 27.47% 27.47% 27.47% 27.47% 27.25% 27.19%
No. of Shareholders 1,6701,3941,1751,2931,3822,5443,4074,2404,9957,342

* 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