Namo Ewaste Management Ltd.
•₹ 280.250.29%
2026-08-21
PROS
- Company is almost debt free
- Company comfortably covers its interest (8.3x coverage)
- Company converts assets efficiently - asset turnover of 1.8x
CONS
- Operating cash flow has been negative in recent years
- Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -0.93x)
- Working capital days have increased from 58 to 138 days
- Though reporting repeated profits, the company pays out little dividend (0.0%)
- Inventory has been piling up - inventory days up from 48 to 63
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | WABAG | 1976.15 | 31.27 | 12346.62 | 0.25 | 90.10 | 36.93 | 886.80 | 20.82 | 21.22 | 9.59 |
| 2. | IONEXCHANG | 372.60 | 55.72 | 5464.80 | 0.34 | 3.06 | -93.68 | 700.46 | 20.11 | 13.46 | 4.59 |
| 3. | AWHCL | 381.20 | 18.52 | 1081.93 | 0.13 | 0.75 | -96.74 | 260.99 | 5.52 | 13.11 | 14.25 |
| 4. | ECORECO | 460.90 | 37.60 | 903.21 | 0.00 | 9.17 | 13.35 | 16.19 | 75.22 | 43.18 | 56.27 |
| 5. | NAMOEWASTE | 278.45 | 44.37 | 636.75 | 0.00 | — | — | — | — | 18.95 | — |
| 6. | CEWATER | 274.80 | 0.00 | 568.73 | 0.00 | -175.69 | -4365.36 | 853.47 | 733.53 | 15.16 | -18.72 |
| 7. | RACE | 100.05 | 22.95 | 172.66 | 0.00 | 1.03 | 150.00 | 191.06 | 21.91 | 10.23 | 1.99 |
| 8. | BANKA | 78.40 | 240.91 | 86.00 | 0.00 | -0.04 | -295.00 | 10.55 | -5.29 | -8.20 | 17.27 |
Detailed Comparison with:
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
No quarterly results found
We don't have this information yet. Please check back later.
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| 58 | 101 | 150 | |
| 55 | 89 | 136 | |
| Operating Profit | 4 | 12 | 15 |
| OPM % | 7 | 11 | 10 |
| Other Income | 0 | 0 | 1 |
| Interest | 0 | 1 | 2 |
| Depreciation | 0 | 1 | 1 |
| 3 | 9 | 12 | |
| Tax % | 22 | 25 | 28 |
| Net Profit | 3 | 7 | 8 |
| EPS | 0 | 4 | 4 |
| Dividend Payout % | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 |
| Adjusted EPS | 2 | 4 | 4 |
| Minority Interest | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 |
| Adjusted EPS | 2 | 4 | 4 |
Mar 2023
- 58
- 55
- Operating Profit
- 4
- OPM %
- 7
- Other Income
- 0
- Interest
- 0
- Depreciation
- 0
- 3
- Tax %
- 22
- Net Profit
- 3
- EPS
- 0
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
Mar 2024
- 101
- 89
- Operating Profit
- 12
- OPM %
- 11
- Other Income
- 0
- Interest
- 1
- Depreciation
- 1
- 9
- Tax %
- 25
- Net Profit
- 7
- EPS
- 4
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
Mar 2025
- 150
- 136
- Operating Profit
- 15
- OPM %
- 10
- Other Income
- 1
- Interest
- 2
- Depreciation
- 1
- 12
- Tax %
- 28
- Net Profit
- 8
- EPS
- 4
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
COMPOUNDED SALES GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- 82%
RETURN ON EQUITY
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- 15%
- Last Year:
- 14%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| LIABILITIES | - | - | - |
| Equity Capital | 5 | 17 | 23 |
| 21 | 18 | 66 | |
| 0 | 11 | 1 | |
| Trade Payables | 5 | 8 | 4 |
| 8 | 8 | 8 | |
| Total Liabilities | 39 | 63 | 101 |
| ASSETS | - | - | - |
| 8 | 22 | 25 | |
| Capital Work in Progress | 12 | 0 | 9 |
| 8 | 19 | 33 | |
| 0 | 15 | 13 | |
| Cash & Bank | 0 | 2 | 12 |
| 11 | 6 | 9 | |
| Total Assets | 39 | 63 | 101 |
| Total Debt | 4 | 15 | 3 |
| Net Working Capital | 7 | 16 | 57 |
| Contingent Liabilities | 4 | 4 | 4 |
| Book Value per Share | 56.44 | 20.96 | 38.83 |
| Face Value | 10.00 | 10.00 | 10.00 |
| Total Debt | 4 | 15 | 3 |
| Net Working Capital | 7 | 16 | 57 |
| Contingent Liabilities | 4 | 4 | 4 |
| Book Value per Share | 56.44 | 20.96 | 38.83 |
| Face Value | 10.00 | 10.00 | 10.00 |
Mar 2023
- Equity Capital
- 5
- 21
- 0
- Trade Payables
- 5
- 8
- Total Liabilities
- 39
- 8
- Capital Work in Progress
- 12
- 8
- 0
- Cash & Bank
- 0
- 11
- Total Assets
- 39
- Total Debt
- 4
- Net Working Capital
- 7
- Contingent Liabilities
- 4
- Book Value per Share
- 56.44
- Face Value
- 10.00
- Total Debt
- 4
- Net Working Capital
- 7
- Contingent Liabilities
- 4
- Book Value per Share
- 56.44
- Face Value
- 10.00
Mar 2024
- Equity Capital
- 17
- 18
- 11
- Trade Payables
- 8
- 8
- Total Liabilities
- 63
- 22
- Capital Work in Progress
- 0
- 19
- 15
- Cash & Bank
- 2
- 6
- Total Assets
- 63
- Total Debt
- 15
- Net Working Capital
- 16
- Contingent Liabilities
- 4
- Book Value per Share
- 20.96
- Face Value
- 10.00
- Total Debt
- 15
- Net Working Capital
- 16
- Contingent Liabilities
- 4
- Book Value per Share
- 20.96
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 23
- 66
- 1
- Trade Payables
- 4
- 8
- Total Liabilities
- 101
- 25
- Capital Work in Progress
- 9
- 33
- 13
- Cash & Bank
- 12
- 9
- Total Assets
- 101
- Total Debt
- 3
- Net Working Capital
- 57
- Contingent Liabilities
- 4
- Book Value per Share
- 38.83
- Face Value
- 10.00
- Total Debt
- 3
- Net Working Capital
- 57
- Contingent Liabilities
- 4
- Book Value per Share
- 38.83
- Face Value
- 10.00
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| 0 | 3 | -20 | |
| Cash from Investing | 0 | -3 | -14 |
| Cash from Financing | 0 | 1 | 43 |
| 0 | 2 | 10 | |
| Free Cash Flow | 0 | 0 | -33 |
| OCF / Net Profit | 0.00 | 0.45 | -2.31 |
| Cumulative 5-Year FCF | 0 | 0 | 0 |
| OCF / Net Profit | 0.00 | 0.45 | -2.31 |
| Cumulative 5-Year FCF | 0 | 0 | 0 |
Mar 2023
- 0
- Cash from Investing
- 0
- Cash from Financing
- 0
- 0
- Free Cash Flow
- 0
- OCF / Net Profit
- 0.00
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.00
- Cumulative 5-Year FCF
- 0
Mar 2024
- 3
- Cash from Investing
- -3
- Cash from Financing
- 1
- 2
- Free Cash Flow
- 0
- OCF / Net Profit
- 0.45
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.45
- Cumulative 5-Year FCF
- 0
Mar 2025
- -20
- Cash from Investing
- -14
- Cash from Financing
- 43
- 10
- Free Cash Flow
- -33
- OCF / Net Profit
- -2.31
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -2.31
- Cumulative 5-Year FCF
- 0
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| PER SHARE | - | - | - |
| EPS (₹) | 5.55 | 4.03 | 3.70 |
| Book Value (₹) | 56.44 | 20.96 | 38.83 |
| Dividend per Share (₹) | 0.00 | 0.00 | 0.00 |
| Cash EPS (₹) | 2.51 | 4.72 | 4.30 |
| PROFITABILITY | - | - | - |
| Operating Margin % | 6.91% | 11.33% | 8.95% |
| Net Margin % | 4.32% | 6.72% | 5.65% |
| ROE % | 9.83% | 22.25% | 13.63% |
| ROCE % | 11.19% | 25.23% | 18.95% |
| 6.48% | 13.34% | 10.36% | |
| EFFICIENCY | - | - | - |
| Debtor Days | 30 | 35 | 33 |
| Inventory Days | 51 | 48 | 63 |
| Payable Days | 39 | 32 | 18 |
| 42 | 52 | 78 | |
| FINANCIAL HEALTH | - | - | - |
| Debt to Equity (x) | 0.15x | 0.41x | 0.03x |
| Interest Coverage (x) | 10.43x | 8.16x | 8.28x |
| 1.91x | 1.67x | 6.98x | |
| GROWTH | - | - | - |
| Revenue Growth % | 0.00% | 72.69% | 48.45% |
| Operating Profit Growth % | 0.00% | 186.71% | 27.56% |
| Net Profit Growth % | 0.00% | 168.62% | 24.66% |
| 0.00% | -27.35% | -8.18% | |
| VALUATION | - | - | - |
| P/E (x) | 0.00x | 0.00x | 41.60x |
| P/B (x) | 0.00x | 0.00x | 3.96x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% |
| 0.00x | 2.54x | 23.19x |
Mar 2023
- EPS (₹)
- 5.55
- Book Value (₹)
- 56.44
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 2.51
- Operating Margin %
- 6.91%
- Net Margin %
- 4.32%
- ROE %
- 9.83%
- ROCE %
- 11.19%
- 6.48%
- Debtor Days
- 30
- Inventory Days
- 51
- Payable Days
- 39
- 42
- Debt to Equity (x)
- 0.15x
- Interest Coverage (x)
- 10.43x
- 1.91x
- Revenue Growth %
- 0.00%
- Operating Profit Growth %
- 0.00%
- Net Profit Growth %
- 0.00%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 4.03
- Book Value (₹)
- 20.96
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 4.72
- Operating Margin %
- 11.33%
- Net Margin %
- 6.72%
- ROE %
- 22.25%
- ROCE %
- 25.23%
- 13.34%
- Debtor Days
- 35
- Inventory Days
- 48
- Payable Days
- 32
- 52
- Debt to Equity (x)
- 0.41x
- Interest Coverage (x)
- 8.16x
- 1.67x
- Revenue Growth %
- 72.69%
- Operating Profit Growth %
- 186.71%
- Net Profit Growth %
- 168.62%
- -27.35%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 2.54x
Mar 2025
- EPS (₹)
- 3.70
- Book Value (₹)
- 38.83
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 4.30
- Operating Margin %
- 8.95%
- Net Margin %
- 5.65%
- ROE %
- 13.63%
- ROCE %
- 18.95%
- 10.36%
- Debtor Days
- 33
- Inventory Days
- 63
- Payable Days
- 18
- 78
- Debt to Equity (x)
- 0.03x
- Interest Coverage (x)
- 8.28x
- 6.98x
- Revenue Growth %
- 48.45%
- Operating Profit Growth %
- 27.56%
- Net Profit Growth %
- 24.66%
- -8.18%
- P/E (x)
- 41.60x
- P/B (x)
- 3.96x
- Dividend Yield %
- 0.00%
- 23.19x
Documents
Announcements
Nothing filed yet.
Annual Reports
Credit Ratings
Nothing filed yet.
Concalls
May 2026
Nov 2025
Jun 2025