Race Eco Chain Ltd

₹ 230 -0.82%

18 Sep - close price

About

Incorporated in 1999, Race Eco Chain Ltd is engaged in the collection and supply of recyclable waste to recyclers. Company also manufactures recycled products^[1]

Key Points

Business Overview:^[1]
RACE (Recycling and Circular Economy) aggregates plastic waste and produces recycled products, reducing the carbon footprint. Their vertical setup ensures waste collection, auditing, and product creation, employing AI for traceability. They've developed an AI-powered app with blockchain for secure transactions connecting buyers and sellers. Recycled PET fabric from their GRS-certified mills offers a traceable circle of trust.

Website BSE NSE

Market Cap ₹ 398 Cr.
Current Price ₹ 230
High / Low ₹ 433 / 210
Stock P/E 114
Book Value ₹ 41.3
Dividend Yield 0.00 %
ROCE 9.39 %
ROE 8.05 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter
Company's median sales growth is 25.8% of last 10 years

Cons

Stock is trading at 5.59 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 7.55% over last 3 years.
Debtor days have increased from 60.8 to 75.4 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

Utilities Utilities Other Utilities Waste Management

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
	42.78	49.18	84.81	92.32	110.74	78.88	69.40	79.47	86.17	106.29	128.74	139.10	98.81
	42.46	48.84	84.22	91.48	108.81	77.61	68.10	78.44	84.75	104.44	126.34	136.41	96.84
Operating Profit	0.32	0.34	0.59	0.84	1.93	1.27	1.30	1.03	1.42	1.85	2.40	2.69	1.97
OPM %	0.75%	0.69%	0.70%	0.91%	1.74%	1.61%	1.87%	1.30%	1.65%	1.74%	1.86%	1.93%	1.99%
	0.21	0.30	0.15	0.19	0.03	0.06	0.14	0.44	0.15	0.10	0.34	0.53	0.43
Interest	0.14	0.19	0.12	0.26	0.55	0.77	0.77	0.75	0.83	1.00	0.73	1.48	1.55
Depreciation	0.11	0.10	0.11	0.13	0.12	0.13	0.14	0.27	0.16	0.17	0.17	0.18	0.16
Profit before tax	0.28	0.35	0.51	0.64	1.29	0.43	0.53	0.45	0.58	0.78	1.84	1.56	0.69
Tax %	32.14%	20.00%	29.41%	31.25%	29.46%	32.56%	13.21%	46.67%	37.93%	5.13%	25.00%	18.59%	85.51%
	0.19	0.28	0.36	0.44	0.91	0.30	0.45	0.24	0.36	0.74	1.38	1.27	0.10
EPS in Rs	0.12	0.17	0.22	0.27	0.55	0.18	0.27	0.15	0.22	0.43	0.80	0.74	0.06
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	40	42	42	35	55	50	16	59	157	269	338	460	473
	39	42	41	34	54	50	16	59	157	267	333	452	464
Operating Profit	1	0	1	1	1	-0	-0	0	0	2	6	8	9
OPM %	1%	1%	2%	2%	2%	-0%	-2%	0%	0%	1%	2%	2%	2%
	0	1	0	0	0	1	1	2	2	1	1	1	1
Interest	0	1	1	1	1	1	1	1	0	1	3	4	5
Depreciation	0	0	0	0	0	0	0	0	0	0	1	1	1
Profit before tax	0	0	0	0	0	0	0	1	1	2	3	5	5
Tax %	200%	29%	31%	29%	-75%	29%	-100%	32%	14%	27%	42%	21%
	-0	0	0	0	0	0	0	1	1	1	2	4	3
EPS in Rs	-0.01	0.05	0.05	0.07	0.05	0.03	0.02	0.61	0.56	0.79	0.96	2.18	2.03
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	27%
5 Years:	96%
3 Years:	43%
TTM:	51%

Compounded Profit Growth
10 Years:	45%
5 Years:	87%
3 Years:	103%
TTM:	159%

Stock Price CAGR
10 Years:	33%
5 Years:	18%
3 Years:	0%
1 Year:	-44%

Return on Equity
10 Years:	4%
5 Years:	7%
3 Years:	8%
Last Year:	8%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	16	16	16	16	16	16	16	16	16	16	16	17
Reserves	0	0	0	1	1	1	1	2	3	4	6	54
	4	6	4	6	5	7	7	7	5	16	37	59
	6	2	10	2	17	11	3	7	9	13	14	25
Total Liabilities	26	24	31	24	39	35	27	32	34	49	73	155
	2	3	2	2	2	2	2	1	3	3	3	3
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	4	6	0	0	0	5	21
	24	22	29	21	36	29	20	31	31	46	65	131
Total Assets	26	24	31	24	39	35	27	32	34	49	73	155

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-2	-8	2	-0	8	7	-4	-5	5	-15	-10	-28
	1	7	0	-1	-6	-8	5	10	-6	7	-11	-32
	1	1	-2	1	-2	2	-1	-1	-2	10	19	64
Net Cash Flow	0	-0	0	0	0	0	-0	4	-3	2	-3	4

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	100	81	139	192	102	72	146	91	40	50	57	75
Inventory Days	43	32	100	6	86	63			1	1	1	1
Days Payable	56	14	88	4	109	88			18	16	14	19
Cash Conversion Cycle	87	99	151	194	79	47	146	91	22	34	44	57
Working Capital Days	68	121	127	149	59	6	30	81	35	20	15	23
ROCE %	3%	4%	4%	3%	3%	3%	2%	10%	4%	8%	12%	9%

Shareholding Pattern

Numbers in percentages

3 Recently

	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
	44.79%	44.79%	44.79%	44.79%	44.79%	44.79%	44.79%	44.79%	44.79%	44.79%	44.79%	44.79%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.17%	0.10%	0.00%	0.01%	0.00%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.58%	0.58%	0.58%	0.58%
	55.22%	55.21%	55.22%	55.21%	55.20%	55.20%	55.18%	55.04%	54.51%	54.63%	54.61%	54.63%
No. of Shareholders	592	714	754	1,412	1,873	3,650	4,144	4,247	6,246	6,651	6,842	7,026

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Jun 2025
	42.85%	28.85%	44.85%	44.85%	44.79%	44.79%	44.79%	44.79%	44.79%	44.79%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.01%	0.00%
	5.36%	7.79%	0.00%	0.00%	3.31%	1.83%	0.00%	0.00%	0.58%	0.58%
	51.80%	63.36%	55.15%	55.15%	51.90%	53.38%	55.22%	55.18%	54.61%	54.63%
No. of Shareholders	281	236	236	302	432	571	754	4,144	6,842	7,026

* 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

All

Annual reports

Credit ratings

Concalls

Jun 2025

Transcript

Notes
PPT
Feb 2025

Transcript

Notes
PPT
Nov 2024

Transcript

Notes
PPT
Nov 2024

Transcript

Notes
PPT
Jun 2024

Transcript

Notes
PPT
Feb 2024

Transcript

Notes
PPT
Nov 2023

Transcript

Notes
PPT
Jun 2023

Transcript

Notes
PPT