Namo Ewaste Management Ltd.
•₹ 280.250.29%
2026-08-21
PROS
- Company is almost debt free
- Company comfortably covers its interest (11.2x coverage)
- Attractively priced for its growth - PEG of 0.6
- Company converts assets efficiently - asset turnover of 1.6x
CONS
- Operating cash flow has been negative in recent years
- Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -0.58x)
- Equity base is being diluted - shares outstanding up 402.0%
- Working capital days have increased from 83 to 160 days
* 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
Standalone Figures in Rs. Crores / View Consolidated
No standalone quarterly results found
We don't have this information yet. Please check back later.
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| 31 | 45 | 58 | 75 | 122 | |
| 27 | 42 | 55 | 66 | 110 | |
| Operating Profit | 3 | 3 | 4 | 11 | 14 |
| OPM % | 10 | 7 | 7 | 15 | 11 |
| Other Income | 0 | 0 | 0 | 1 | 2 |
| Interest | 1 | 0 | 0 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 1 | 1 |
| 2 | 2 | 3 | 9 | 11 | |
| Tax % | 20 | 25 | 25 | 21 | 27 |
| Net Profit | 2 | 2 | 2 | 7 | 8 |
| EPS | 1 | 1 | 2 | 4 | 4 |
| Dividend Payout % | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 2 | 2 | 2 | 4 | 4 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 2 | 2 | 2 | 4 | 4 |
Mar 2021
- 31
- 27
- Operating Profit
- 3
- OPM %
- 10
- Other Income
- 0
- Interest
- 1
- Depreciation
- 0
- 2
- Tax %
- 20
- Net Profit
- 2
- EPS
- 1
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
Mar 2022
- 45
- 42
- Operating Profit
- 3
- OPM %
- 7
- Other Income
- 0
- Interest
- 0
- Depreciation
- 0
- 2
- Tax %
- 25
- Net Profit
- 2
- EPS
- 1
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
Mar 2023
- 58
- 55
- Operating Profit
- 4
- OPM %
- 7
- Other Income
- 0
- Interest
- 0
- Depreciation
- 0
- 3
- Tax %
- 25
- Net Profit
- 2
- EPS
- 2
- 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
- 75
- 66
- Operating Profit
- 11
- OPM %
- 15
- Other Income
- 1
- Interest
- 1
- Depreciation
- 1
- 9
- Tax %
- 21
- 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
- 122
- 110
- Operating Profit
- 14
- OPM %
- 11
- Other Income
- 2
- Interest
- 1
- Depreciation
- 1
- 11
- Tax %
- 27
- 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:
- 40%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- 67%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- 82%
RETURN ON EQUITY
- 10 Years:
- —
- 5 Years:
- 16%
- 3 Years:
- 16%
- Last Year:
- 14%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - |
| Equity Capital | 4 | 5 | 5 | 17 | 23 |
| 5 | 19 | 21 | 19 | 66 | |
| 13 | 0 | 0 | 8 | 0 | |
| Trade Payables | 1 | 7 | 5 | 4 | 2 |
| 5 | 12 | 8 | 7 | 7 | |
| Total Liabilities | 27 | 42 | 39 | 55 | 98 |
| ASSETS | - | - | - | - | - |
| 7 | 8 | 8 | 20 | 23 | |
| Capital Work in Progress | 4 | 11 | 12 | 0 | 0 |
| 0 | 0 | 0 | 1 | 14 | |
| 5 | 12 | 8 | 16 | 31 | |
| 0 | 0 | 0 | 13 | 11 | |
| Cash & Bank | 1 | 0 | 0 | 1 | 12 |
| 10 | 11 | 11 | 4 | 7 | |
| Total Assets | 27 | 42 | 39 | 55 | 98 |
| Total Debt | 13 | 6 | 3 | 11 | 2 |
| Net Working Capital | -2 | 9 | 8 | 17 | 54 |
| Contingent Liabilities | 0 | 0 | 0 | 4 | 4 |
| Book Value per Share | 22.27 | 51.09 | 56.30 | 20.99 | 38.83 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Total Debt | 13 | 6 | 3 | 11 | 2 |
| Net Working Capital | -2 | 9 | 8 | 17 | 54 |
| Contingent Liabilities | 0 | 0 | 0 | 4 | 4 |
| Book Value per Share | 22.27 | 51.09 | 56.30 | 20.99 | 38.83 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Mar 2021
- Equity Capital
- 4
- 5
- 13
- Trade Payables
- 1
- 5
- Total Liabilities
- 27
- 7
- Capital Work in Progress
- 4
- 0
- 5
- 0
- Cash & Bank
- 1
- 10
- Total Assets
- 27
- Total Debt
- 13
- Net Working Capital
- -2
- Contingent Liabilities
- 0
- Book Value per Share
- 22.27
- Face Value
- 10.00
- Total Debt
- 13
- Net Working Capital
- -2
- Contingent Liabilities
- 0
- Book Value per Share
- 22.27
- Face Value
- 10.00
Mar 2022
- Equity Capital
- 5
- 19
- 0
- Trade Payables
- 7
- 12
- Total Liabilities
- 42
- 8
- Capital Work in Progress
- 11
- 0
- 12
- 0
- Cash & Bank
- 0
- 11
- Total Assets
- 42
- Total Debt
- 6
- Net Working Capital
- 9
- Contingent Liabilities
- 0
- Book Value per Share
- 51.09
- Face Value
- 10.00
- Total Debt
- 6
- Net Working Capital
- 9
- Contingent Liabilities
- 0
- Book Value per Share
- 51.09
- Face Value
- 10.00
Mar 2023
- Equity Capital
- 5
- 21
- 0
- Trade Payables
- 5
- 8
- Total Liabilities
- 39
- 8
- Capital Work in Progress
- 12
- 0
- 8
- 0
- Cash & Bank
- 0
- 11
- Total Assets
- 39
- Total Debt
- 3
- Net Working Capital
- 8
- Contingent Liabilities
- 0
- Book Value per Share
- 56.30
- Face Value
- 10.00
- Total Debt
- 3
- Net Working Capital
- 8
- Contingent Liabilities
- 0
- Book Value per Share
- 56.30
- Face Value
- 10.00
Mar 2024
- Equity Capital
- 17
- 19
- 8
- Trade Payables
- 4
- 7
- Total Liabilities
- 55
- 20
- Capital Work in Progress
- 0
- 1
- 16
- 13
- Cash & Bank
- 1
- 4
- Total Assets
- 55
- Total Debt
- 11
- Net Working Capital
- 17
- Contingent Liabilities
- 4
- Book Value per Share
- 20.99
- Face Value
- 10.00
- Total Debt
- 11
- Net Working Capital
- 17
- Contingent Liabilities
- 4
- Book Value per Share
- 20.99
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 23
- 66
- 0
- Trade Payables
- 2
- 7
- Total Liabilities
- 98
- 23
- Capital Work in Progress
- 0
- 14
- 31
- 11
- Cash & Bank
- 12
- 7
- Total Assets
- 98
- Total Debt
- 2
- Net Working Capital
- 54
- Contingent Liabilities
- 4
- Book Value per Share
- 38.83
- Face Value
- 10.00
- Total Debt
- 2
- Net Working Capital
- 54
- Contingent Liabilities
- 4
- Book Value per Share
- 38.83
- Face Value
- 10.00
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| -3 | 3 | 5 | 1 | -16 | |
| Cash from Investing | -3 | -8 | -2 | -2 | -18 |
| Cash from Financing | 6 | 5 | -3 | 2 | 44 |
| 0 | -0 | -0 | 1 | 11 | |
| Free Cash Flow | -3 | -5 | 3 | -0 | -20 |
| OCF / Net Profit | -1.49 | 1.69 | 2.00 | 0.09 | -1.89 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 0 |
| OCF / Net Profit | -1.49 | 1.69 | 2.00 | 0.09 | -1.89 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 0 |
Mar 2021
- -3
- Cash from Investing
- -3
- Cash from Financing
- 6
- 0
- Free Cash Flow
- -3
- OCF / Net Profit
- -1.49
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -1.49
- Cumulative 5-Year FCF
- 0
Mar 2022
- 3
- Cash from Investing
- -8
- Cash from Financing
- 5
- -0
- Free Cash Flow
- -5
- OCF / Net Profit
- 1.69
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.69
- Cumulative 5-Year FCF
- 0
Mar 2023
- 5
- Cash from Investing
- -2
- Cash from Financing
- -3
- -0
- Free Cash Flow
- 3
- OCF / Net Profit
- 2.00
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 2.00
- Cumulative 5-Year FCF
- 0
Mar 2024
- 1
- Cash from Investing
- -2
- Cash from Financing
- 2
- 1
- Free Cash Flow
- -0
- OCF / Net Profit
- 0.09
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.09
- Cumulative 5-Year FCF
- 0
Mar 2025
- -16
- Cash from Investing
- -18
- Cash from Financing
- 44
- 11
- Free Cash Flow
- -20
- OCF / Net Profit
- -1.89
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -1.89
- Cumulative 5-Year FCF
- 0
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - |
| EPS (₹) | 4.82 | 3.97 | 5.30 | 4.24 | 3.68 |
| Book Value (₹) | 22.27 | 51.09 | 56.30 | 20.99 | 38.83 |
| Dividend per Share (₹) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash EPS (₹) | 2.11 | 1.81 | 2.42 | 4.84 | 4.20 |
| PROFITABILITY | - | - | - | - | - |
| Operating Margin % | 10.49% | 6.56% | 6.88% | 13.06% | 9.52% |
| Net Margin % | 6.29% | 4.04% | 4.13% | 9.47% | 6.89% |
| ROE % | 21.65% | 11.25% | 9.88% | 23.43% | 13.54% |
| ROCE % | 11.89% | 9.18% | 11.28% | 25.26% | 18.29% |
| 7.22% | 5.29% | 5.97% | 15.25% | 11.05% | |
| EFFICIENCY | - | - | - | - | - |
| Debtor Days | 47 | 28 | 24 | 42 | 36 |
| Inventory Days | 64 | 70 | 63 | 58 | 71 |
| Payable Days | 8 | 35 | 44 | 31 | 12 |
| 103 | 63 | 42 | 70 | 94 | |
| FINANCIAL HEALTH | - | - | - | - | - |
| Debt to Equity (x) | 1.51x | 0.26x | 0.13x | 0.32x | 0.02x |
| Interest Coverage (x) | 5.36x | 14.73x | 10.38x | 11.80x | 11.16x |
| 0.86x | 1.90x | 1.97x | 2.08x | 9.32x | |
| GROWTH | - | - | - | - | - |
| Revenue Growth % | 0.00% | 46.31% | 30.53% | 29.16% | 61.58% |
| Operating Profit Growth % | 0.00% | -8.54% | 36.97% | 172.81% | 25.78% |
| Net Profit Growth % | 0.00% | -6.08% | 33.54% | 195.89% | 17.62% |
| 0.00% | 0.00% | 0.00% | -19.98% | -13.37% | |
| VALUATION | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 41.86x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 3.96x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 0.00x | 0.00x | 0.00x | 2.50x | 24.83x |
Mar 2021
- EPS (₹)
- 4.82
- Book Value (₹)
- 22.27
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 2.11
- Operating Margin %
- 10.49%
- Net Margin %
- 6.29%
- ROE %
- 21.65%
- ROCE %
- 11.89%
- 7.22%
- Debtor Days
- 47
- Inventory Days
- 64
- Payable Days
- 8
- 103
- Debt to Equity (x)
- 1.51x
- Interest Coverage (x)
- 5.36x
- 0.86x
- 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 2022
- EPS (₹)
- 3.97
- Book Value (₹)
- 51.09
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 1.81
- Operating Margin %
- 6.56%
- Net Margin %
- 4.04%
- ROE %
- 11.25%
- ROCE %
- 9.18%
- 5.29%
- Debtor Days
- 28
- Inventory Days
- 70
- Payable Days
- 35
- 63
- Debt to Equity (x)
- 0.26x
- Interest Coverage (x)
- 14.73x
- 1.90x
- Revenue Growth %
- 46.31%
- Operating Profit Growth %
- -8.54%
- Net Profit Growth %
- -6.08%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 5.30
- Book Value (₹)
- 56.30
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 2.42
- Operating Margin %
- 6.88%
- Net Margin %
- 4.13%
- ROE %
- 9.88%
- ROCE %
- 11.28%
- 5.97%
- Debtor Days
- 24
- Inventory Days
- 63
- Payable Days
- 44
- 42
- Debt to Equity (x)
- 0.13x
- Interest Coverage (x)
- 10.38x
- 1.97x
- Revenue Growth %
- 30.53%
- Operating Profit Growth %
- 36.97%
- Net Profit Growth %
- 33.54%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 4.24
- Book Value (₹)
- 20.99
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 4.84
- Operating Margin %
- 13.06%
- Net Margin %
- 9.47%
- ROE %
- 23.43%
- ROCE %
- 25.26%
- 15.25%
- Debtor Days
- 42
- Inventory Days
- 58
- Payable Days
- 31
- 70
- Debt to Equity (x)
- 0.32x
- Interest Coverage (x)
- 11.80x
- 2.08x
- Revenue Growth %
- 29.16%
- Operating Profit Growth %
- 172.81%
- Net Profit Growth %
- 195.89%
- -19.98%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 2.50x
Mar 2025
- EPS (₹)
- 3.68
- Book Value (₹)
- 38.83
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 4.20
- Operating Margin %
- 9.52%
- Net Margin %
- 6.89%
- ROE %
- 13.54%
- ROCE %
- 18.29%
- 11.05%
- Debtor Days
- 36
- Inventory Days
- 71
- Payable Days
- 12
- 94
- Debt to Equity (x)
- 0.02x
- Interest Coverage (x)
- 11.16x
- 9.32x
- Revenue Growth %
- 61.58%
- Operating Profit Growth %
- 25.78%
- Net Profit Growth %
- 17.62%
- -13.37%
- P/E (x)
- 41.86x
- P/B (x)
- 3.96x
- Dividend Yield %
- 0.00%
- 24.83x
Documents
Announcements
Nothing filed yet.
Annual Reports
Credit Ratings
Nothing filed yet.
Concalls
May 2026
Nov 2025
Jun 2025