Antony Waste Peer Comparison

NSE: AWHCL | BSE: 543254

₹304.45

₹-2.55 (-0.83%)

As on 06-Nov-2026IST

Market cap

₹862 Cr

Revenue (TTM)

₹1,067 Cr

P/E Ratio

14.7

P/B Ratio

1.2

Div. Yield

0.2 %

Edit

	Antony Waste	Gravita India	Tinna Rubber	Nupur Recyclers	Eco Recycling
Market cap (₹ Cr)	862	11,040	1,543	1,153	763
Revenue (₹ Cr)	1,067	5,092	609	244	57
Net Profit (₹ Cr)	69.54	397.70	67.20	19.83	25.85
Net Margin (%)	6.33	7.68	10.99	7.73	43.45
RoE (%)	8.17	15.62	21.14	13.10	21.87
Price to Earnings	14.75	27.74	23.05	67.19	29.39
Price-To-Book	1.17	4.17	4.64	8.15	6.10

Income Statement (₹ Cr)

	Antony Waste	Gravita India	Tinna Rubber	Nupur Recyclers	Eco Recycling
Operating Revenue	1,066.85	5,092.24	608.79	146.84	57.13
Total Income	1,099.28	5,178.33	611.49	154.45	59.49
Total Expenditure	880.01	4,616.26	494.26	141.55	22.31
EBITDA	186.83	475.98	114.53	5.29	34.82
Depreciation	87.43	49.27	15.06	0.06	2.13
EBIT	99.40	426.71	99.46	5.23	32.69
Interest	66.39	36.27	10.96	0.21	0.55
Other Income	32.43	86.09	2.70	7.61	2.36
Exceptional Items	0.00	0.00	0.00	0.00	0.00
Profit before Tax	65.44	476.53	91.20	12.64	34.50
Provision for Tax	-4.10	78.83	24.01	3.27	8.65
Profit after Tax	69.54	397.70	67.20	9.36	25.85

	Antony Waste	Gravita India	Tinna Rubber	Nupur Recyclers	Eco Recycling
Shareholder's Funds	738.88	2,645.02	332.85	120.70	126.98
Minority Interest	-11.11	0.25	0.00	0.00	0.13
Non-Current Liabilities	392.27	115.21	69.95	1.18	5.89
Current Liabilities	431.29	1,070.05	157.04	5.03	18.93
Total Liabilities	1,823.65	3,620.18	540.25	--	134.68

	Antony Waste	Gravita India	Tinna Rubber	Nupur Recyclers	Eco Recycling
Non-Current Assets	826.01	1,045.17	323.63	51.03	54.93
Current Assets	508.80	2,720.08	179.58	66.41	90.85
Total Assets	1,823.65	3,620.18	540.25	--	134.68
Total Debt*	425.50	732.32	120.63	--	0.00
Net Current Assets	77.51	1,650.03	22.54	61.38	71.92
Contingent Liabilities	61.80	238.05	23.43	--	0.13

	Antony Waste	Gravita India	Tinna Rubber	Nupur Recyclers	Eco Recycling
Cash From Operating Activities	142.54	169.29	57.48	--	12.90
Cash Flow from Investing Activities	-55.54	-363.89	-102.91	--	-0.91
Cash from Financing Activities	-96.27	177.86	44.38	--	-1.47
Net Cash Inflow / Outflow	-9.27	-16.74	-1.04	--	10.52

	Antony Waste	Gravita India	Tinna Rubber	Nupur Recyclers	Eco Recycling
ROCE (%)	13.11	17.18	22.76	--	32.61
ROE (%)	8.17	15.62	21.14	7.89	21.87
ROA (%)	4.10	11.86	13.22	7.83	18.41
EBIT Margin (%)	9.32	8.38	16.34	3.56	57.22
Net Margin (%)	6.33	7.68	10.99	6.06	43.45
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Antony Waste	Gravita India	Tinna Rubber	Nupur Recyclers	Eco Recycling
Revenue Growth (%)	11.83	23.93	21.39	15.19	31.79
EBIT Growth (%)	-21.53	24.69	56.31	141.98	32.29
Net Profit Growth (%)	-32.02	9.86	64.67	82.30	25.30
EPS Growth (%)	-11.33	9.84	47.37	81.16	26.73
Book Value Growth (%)	12.08	18.44	68.66	--	26.37

	Antony Waste	Gravita India	Tinna Rubber	Nupur Recyclers	Eco Recycling
Price / Earnings	14.75	27.74	23.05	123.13	29.39
Price / Book Value	1.17	4.17	4.64	9.37	6.10
Dividend Yield (%)	0.16	0.42	0.38	0.00	0.25
EV/EBITDA	6.23	23.50	14.50	222.80	21.20
Market Cap (₹ Cr)	1,076.05	9,732.92	961.22	--	526.22

	Antony Waste	Gravita India	Tinna Rubber	Nupur Recyclers	Eco Recycling
Debt to Equity	0.37	0.03	0.13	0.00	0.02
Short term debt to equity ratio	0.06	0.21	0.24	--	--
Current Ratio	1.18	2.54	1.14	13.20	4.80
Quick Ratio	1.18	1.43	0.61	12.72	3.87
Interest Coverage	1.99	14.14	9.32	61.45	63.73

	Antony Waste	Gravita India	Tinna Rubber	Nupur Recyclers	Eco Recycling
Debtors to sales (%)	30.19	12.44	9.30	23.28	30.25
Asset Turnover	0.63	1.52	1.20	1.23	0.41
Receivable days	101.80	30.21	36.17	--	88.16
Inventory Days	0.00	70.17	46.67	--	103.45
Payable days	3,306.73	5.71	70.36	--	101.14
Cash Conversion Cycle	-3,204.93	94.67	12.48	--	90.48

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.