Namo eWaste Management Ltd

₹ 225 2.95%

21 Nov 3:40 p.m.

About

Founded in 2014, Namo eWaste Management offers services for collection, disposal, and recycling of e-waste.^[1]

Key Points

Business Profile^[1] Namo eWaste Management is an ISO-certified company providing comprehensive services for recycling of Electrical and Electronic Equipment (EEE) such as air conditioners, refrigerators, laptops, phones, washing machines, fans, etc.

Website NSE - ST

Market Cap ₹ 516 Cr.
Current Price ₹ 225
High / Low ₹ 284 / 135
Stock P/E 71.5
Book Value ₹ 37.5
Dividend Yield 0.00 %
ROCE 34.3 %
ROE 28.1 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company's working capital requirements have reduced from 54.9 days to 37.9 days

Cons

Though the company is reporting repeated profits, it is not paying out dividend

* 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: Miscellaneous Industry: Miscellaneous

Edit Columns

Loading peers table ...

Detailed Comparison with:

Half Yearly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2023	Sep 2024
	26.79	52.61
	23.10	46.87
Operating Profit	3.69	5.74
OPM %	13.77%	10.91%
	0.87	0.60
Interest	0.22	0.70
Depreciation	0.57	0.60
Profit before tax	3.77	5.04
Tax %	19.63%	-6.15%
	3.03	5.34
EPS in Rs	6.65	2.34
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	30.60	44.78	58.45	75.49
	27.39	42.15	54.54	65.63
Operating Profit	3.21	2.63	3.91	9.86
OPM %	10.49%	5.87%	6.69%	13.06%
	0.00	0.31	0.11	1.04
Interest	0.55	0.18	0.34	0.84
Depreciation	0.26	0.34	0.45	1.00
Profit before tax	2.40	2.42	3.23	9.06
Tax %	20.00%	25.21%	25.39%	21.08%
	1.93	1.81	2.42	7.15
EPS in Rs	4.83	3.97	5.31	4.24
Dividend Payout %	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	35%
TTM:	29%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	55%
TTM:	198%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	17%
Last Year:	28%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2021	Mar 2022	Mar 2023	Sep 2024
Equity Capital	4.00	4.56	4.56	22.87
Reserves	4.90	18.72	21.09	62.86
	13.39	5.98	3.45	8.47
	4.40	12.49	10.02	7.77
Total Liabilities	26.69	41.75	39.12	101.97
	6.56	7.75	7.57	19.68
CWIP	4.07	10.72	12.42	0.00
Investments	0.00	0.00	0.00	3.72
	16.06	23.28	19.13	78.57
Total Assets	26.69	41.75	39.12	101.97

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2021	Mar 2022	Mar 2023
	-2.88	3.06	4.83
	-3.15	-8.34	-2.08
	6.20	5.04	-2.84
Net Cash Flow	0.18	-0.24	-0.09

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2021	Mar 2022	Mar 2023
Debtor Days	47.24	24.21	30.10
Inventory Days	81.53	115.74	61.32
Days Payable	8.38	65.24	38.96
Cash Conversion Cycle	120.39	74.70	52.46
Working Capital Days	122.86	77.84	48.96
ROCE %		10.09%	12.23%

Shareholding Pattern

Numbers in percentages

8 Recently

	Sep 2024
	68.99%
	3.54%
	4.56%
	22.90%
No. of Shareholders	1,267

	Sep 2024
	68.99%
	3.54%
	4.56%
	22.90%
No. of Shareholders	1,267

* 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

No data available.

Concalls

Nov 2024

Transcript

Notes
PPT