Nupur Recyclers Ltd

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

Nupur Recyclers Ltd

₹ 168 5.00%
02 Nov 2:04 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 ₹ 1,160 Cr.
  • Current Price ₹ 168
  • High / Low ₹ 169 / 45.1
  • Stock P/E 67.6
  • Book Value ₹ 19.4
  • Dividend Yield 0.00 %
  • ROCE 15.1 %
  • ROE 11.3 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • Stock is trading at 8.35 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 11.7% over last 3 years.
  • Earnings include an other income of Rs.12.3 Cr.
  • Debtor days have increased from 30.9 to 38.4 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

Consolidated Figures in Rs. Crores / View Standalone

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
46.62 75.18 74.57 43.71 35.61 51.18 34.31 37.22 50.99 48.76 58.88 57.32 79.34
44.62 72.88 72.78 42.77 30.80 45.28 31.39 35.22 46.96 45.34 52.92 53.64 70.18
Operating Profit 2.00 2.30 1.79 0.94 4.81 5.90 2.92 2.00 4.03 3.42 5.96 3.68 9.16
OPM % 4.29% 3.06% 2.40% 2.15% 13.51% 11.53% 8.51% 5.37% 7.90% 7.01% 10.12% 6.42% 11.55%
1.49 1.57 1.42 1.63 2.37 2.31 2.79 1.91 2.05 2.92 2.55 3.15 3.69
Interest 0.02 0.05 0.18 0.13 0.40 0.46 0.64 0.37 0.29 0.30 0.94 0.96 1.18
Depreciation 0.01 0.06 0.03 0.09 0.29 0.41 0.41 0.51 0.39 0.59 1.09 1.59 1.90
Profit before tax 3.46 3.76 3.00 2.35 6.49 7.34 4.66 3.03 5.40 5.45 6.48 4.28 9.77
Tax % 15.90% 17.82% 70.33% 26.38% 21.88% 26.02% 25.54% 24.09% 25.00% 20.37% 26.54% 21.73% 24.46%
2.91 3.09 0.89 1.73 5.06 5.44 3.47 2.31 4.05 4.33 4.76 3.34 7.39
EPS in Rs 0.33 0.35 0.13 0.24 0.65 0.69 0.46 0.30 0.52 0.56 0.58 0.40 0.94
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
187 240 158 216 244
174 233 143 199 222
Operating Profit 13 7 16 17 22
OPM % 7% 3.0% 10% 8% 9%
7 6 9 11 12
Interest 0 0 2 2 3
Depreciation 0 0 2 4 5
Profit before tax 19 13 21 22 26
Tax % 21% 31% 24% 24%
15 9 16 16 20
EPS in Rs 1.78 1.05 2.11 2.06 2.48
Dividend Payout % 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 5%
TTM: 41%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 5%
TTM: 27%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 38%
1 Year: 135%
Return on Equity
10 Years: %
5 Years: %
3 Years: 12%
Last Year: 11%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 46 69 69 69
Reserves 27 17 49 65
0 13 13 33
16 16 14 30
Total Liabilities 90 115 144 198
0 12 16 44
CWIP 0 3 3 6
Investments 7 13 11 0
83 86 114 148
Total Assets 90 115 144 198

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Mar 2024 Mar 2025 Mar 2026
-17 -11 -19 18
-3 11 -1 -16
-2 -1 16 0
Net Cash Flow -22 -1 -3 3
Free Cash Flow -17 -12 -23 1
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit -78% -123% -84% 139%

Ratios

Consolidated / View Standalone

Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 63 18 36 38
Inventory Days 47 49 127 95
Days Payable 16 2 0 7
Cash Conversion Cycle 94 65 163 126
Working Capital Days 123 78 200 164
ROCE % 14% 19% 15%

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
% ・Standalone data

Log in to view insights

Please log in to see hidden values.

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

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