Nupur Recyclers Ltd

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

Nupur Recyclers Ltd

₹ 165 2.94%
02 Nov 1:14 p.m.
nupurrecyclers.com 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][3]
Nupur Recyclers is engaged in the trading and recycling of ferrous and non-ferrous metals, primarily stainless steel, zinc and aluminium. The company imports metal scrap and processes it through sorting, cleaning, melting and alloying to produce ingots, extrusion products and other finished materials. Its products cater to automotive, solar, electrical and industrial sectors.

Website NSE - BE
  • Market Cap ₹ 1,138 Cr.
  • Current Price ₹ 165
  • High / Low ₹ 169 / 45.1
  • Stock P/E 122
  • Book Value ₹ 17.5
  • Dividend Yield 0.00 %
  • ROCE 9.71 %
  • ROE 7.07 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 9.22 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 5.49% over past five years.
  • Company has a low return on equity of 7.66% over last 3 years.
  • Earnings include an other income of Rs.7.61 Cr.
  • Debtor days have increased from 69.0 to 91.9 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

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
18.36 43.67 74.36 44.42 34.42 39.51 30.36 29.75 27.86 32.31 43.23 32.35 38.94
17.75 42.68 72.46 43.85 32.16 38.40 29.95 29.60 27.32 31.26 41.01 31.76 37.51
Operating Profit 0.61 0.99 1.90 0.57 2.26 1.11 0.41 0.15 0.54 1.05 2.22 0.59 1.43
OPM % 3.32% 2.27% 2.56% 1.28% 6.57% 2.81% 1.35% 0.50% 1.94% 3.25% 5.14% 1.82% 3.67%
1.50 1.60 6.11 1.52 1.79 1.69 1.64 0.85 0.98 2.16 1.49 2.21 1.75
Interest 0.02 0.02 0.18 0.07 0.02 0.01 0.03 0.03 0.01 0.02 0.16 0.01 0.02
Depreciation 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02
Profit before tax 2.08 2.56 7.82 2.01 4.02 2.78 2.01 0.96 1.50 3.18 3.54 2.77 3.14
Tax % 26.44% 26.17% 26.98% 28.36% 25.87% 33.81% 26.37% 27.08% 26.67% 19.50% 31.92% 25.63% 26.11%
1.53 1.89 5.70 1.43 2.99 1.85 1.49 0.69 1.11 2.56 2.40 2.07 2.33
EPS in Rs 0.22 0.28 0.83 0.21 0.44 0.27 0.22 0.10 0.16 0.37 0.35 0.30 0.34
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 Mar 2026 TTM
1 13 104 159 99 181 134 136 147
1 13 90 135 92 177 130 131 142
Operating Profit 0 0 14 24 7 4 4 4 5
OPM % 2.2% 1.6% 13% 15% 7% 2.2% 2.9% 3.2% 3.6%
0 0 1 3 7 11 6 7 8
Interest 0 0 1 1 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0
Profit before tax 0 0 13 26 13 14 10 11 13
Tax % 0% 25% 25% 27% 30% 27% 27% 26%
0 0 10 19 9 11 7 8 9
EPS in Rs 2.73 1.36 1.54 1.02 1.18 1.36
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 5%
3 Years: 11%
TTM: 15%
Compounded Profit Growth
10 Years: %
5 Years: -4%
3 Years: -4%
TTM: 82%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 38%
1 Year: 135%
Return on Equity
10 Years: %
5 Years: 13%
3 Years: 8%
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 Mar 2026
Equity Capital 0.01 0.01 0.01 23 46 69 69 69
Reserves 0 0 10 42 24 17 41 52
3 2 6 2 0 0 0 0
0 7 9 8 4 10 3 6
Total Liabilities 3 9 25 75 74 95 112 127
0 0 0 0 0 0 1 3
CWIP 0 0 0 0 0 0 0 0
Investments 0 0 12 11 12 41 52 48
3 9 13 64 61 55 59 76
Total Assets 3 9 25 75 74 95 112 127

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
0 10 13 -16 17 -23 5
-0 -12 -20 -3 -17 5 -8
-1 2 29 -2 -1 18 3
Net Cash Flow -0 0 23 -21 -1 0 -0
Free Cash Flow 0 9 13 -16 17 -24 3
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 243% 71% 83% -124% 465% -500% 160%

Ratios

Standalone / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 289 85 19 13 43 20 95 92
Inventory Days 526 51 12 27 118 23 10 7
Days Payable 43 0 1 1 6 1 0 0
Cash Conversion Cycle 772 137 30 39 155 42 105 99
Working Capital Days 52 -1 -7 26 175 69 139 162
ROCE % 13% 159% 64% 20% 13% 10% 10%

Insights

In beta
Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
% Imported Purchases of Total Stock-in-Trade
%

Log in to view insights

Please log in to see hidden values.

Login
% Aluminium Scrap/Ingots of Stock-in-Trade Purchases
%
% Stainless Steel Scrap of Stock-in-Trade Purchases
%
% Zinc Scrap of Stock-in-Trade Purchases
%
Number of Permanent Employees
count
Number of Subsidiaries
count
Top Customer % of Revenue
%
Top Supplier % of Purchases
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
72.53% 72.53% 72.53% 72.53% 72.53% 72.54% 72.79% 73.02% 73.02% 73.13% 73.60% 73.60%
0.00% 0.00% 0.00% 0.01% 0.01% 0.03% 0.07% 0.07% 0.06% 0.00% 0.41% 1.29%
0.22% 0.28% 0.29% 0.29% 0.29% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.06%
27.25% 27.19% 27.18% 27.17% 27.17% 27.43% 27.14% 26.91% 26.92% 26.87% 25.99% 25.04%
No. of Shareholders 4,9958,26310,47618,71621,94522,20221,77021,13420,41619,60419,07415,370

* 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

Concalls