Antony Waste Peer Comparison

NSE: AWHCL | BSE: 543254

₹383.30

₹-4.00 (-1.03%)

As on 31-Aug-2026IST

Market cap

₹1,088 Cr

Revenue (TTM)

₹1,067 Cr

P/E Ratio

18.6

P/B Ratio

1.5

Div. Yield

0.1 %

Edit

	Antony Waste	Gravita India	Tinna Rubber	Eco Recycling	Nupur Recyclers
Market cap (₹ Cr)	1,088	13,283	1,801	920	846
Revenue (₹ Cr)	1,067	4,700	572	55	244
Net Profit (₹ Cr)	69.54	391.64	62.20	23.96	19.83
Net Margin (%)	6.33	8.17	10.84	41.09	7.73
RoE (%)	8.17	16.64	21.55	22.68	13.10
Price to Earnings	18.62	33.89	29.20	38.29	49.32
Price-To-Book	1.47	5.19	5.66	6.96	6.02

Income Statement (₹ Cr)

	Antony Waste	Gravita India	Tinna Rubber	Eco Recycling	Nupur Recyclers
Operating Revenue	1,053.19	3,868.77	545.81	43.96	158.31
Total Income	1,084.84	3,980.61	547.76	47.15	167.69
Total Expenditure	848.50	3,541.63	451.69	13.74	142.69
EBITDA	204.69	327.14	94.12	30.22	15.62
Depreciation	85.76	29.09	12.29	1.01	1.62
EBIT	118.93	298.05	81.82	29.21	14.00
Interest	60.85	46.43	11.45	0.73	1.86
Other Income	31.65	111.84	1.95	3.19	9.38
Exceptional Items	23.89	--	-1.20	--	--
Profit before Tax	89.73	363.46	71.99	31.67	21.52
Provision for Tax	-2.02	50.56	19.15	8.29	5.25
Profit after Tax	91.75	312.90	52.85	23.38	16.27

	Antony Waste	Gravita India	Tinna Rubber	Eco Recycling	Nupur Recyclers
Shareholder's Funds	738.88	2,069.91	300.38	87.92	117.71
Minority Interest	176.31	7.62	--	1.65	8.15
Non-Current Liabilities	364.93	189.36	59.66	6.92	6.19
Current Liabilities	464.15	362.58	180.21	14.06	11.99
Total Liabilities	1,823.65	2,645.04	540.25	110.56	144.25

	Antony Waste	Gravita India	Tinna Rubber	Eco Recycling	Nupur Recyclers
Non-Current Assets	1,202.61	670.38	340.58	67.33	41.35
Current Assets	541.66	1,959.09	199.67	43.23	102.69
Total Assets	1,823.65	2,645.04	540.25	110.56	144.25
Total Debt*	425.50	282.33	120.63	0.00	12.56
Net Current Assets	77.51	1,596.51	19.46	29.16	90.70
Contingent Liabilities	61.80	158.50	23.43	0.72	3.95

	Antony Waste	Gravita India	Tinna Rubber	Eco Recycling	Nupur Recyclers
Cash From Operating Activities	142.54	282.18	57.48	16.89	-18.67
Cash Flow from Investing Activities	-55.54	-863.63	-102.91	-14.05	-1.09
Cash from Financing Activities	-96.27	640.25	44.38	-1.44	16.40
Net Cash Inflow / Outflow	-9.27	58.80	-1.04	1.40	-3.36

	Antony Waste	Gravita India	Tinna Rubber	Eco Recycling	Nupur Recyclers
ROCE (%)	13.11	21.95	22.76	43.18	20.73
ROE (%)	13.12	21.53	22.27	31.16	18.05
ROA (%)	5.32	14.54	11.30	24.46	12.58
EBIT Margin (%)	22.44	11.35	17.60	75.99	15.79
Net Margin (%)	8.46	7.86	9.65	49.59	9.70
Cash Profit Margin (%)	16.85	8.84	11.93	55.48	11.30

	Antony Waste	Gravita India	Tinna Rubber	Eco Recycling	Nupur Recyclers
Revenue Growth (%)	12.81	22.40	8.01	56.92	-34.06
EBIT Growth (%)	7.31	20.63	18.27	40.85	90.35
Net Profit Growth (%)	-8.83	29.15	9.29	28.29	88.73
EPS Growth (%)	-11.63	22.20	3.91	269.61	100.50
Book Value Growth (%)	12.08	147.18	68.66	34.53	17.43

	Antony Waste	Gravita India	Tinna Rubber	Eco Recycling	Nupur Recyclers
Price / Earnings	14.26	43.16	18.19	19.66	28.40
Price / Book Value	1.46	6.51	3.23	15.05	4.22
Dividend Yield (%)	0.13	0.28	0.61	0.00	0.00
EV/EBITDA	5.83	30.43	11.22	38.69	16.75
Market Cap (₹ Cr)	1,076.05	13,481.50	961.22	1,295.49	410.46

	Antony Waste	Gravita India	Tinna Rubber	Eco Recycling	Nupur Recyclers
Debt to Equity	0.58	0.14	0.40	0.00	0.13
Short term debt to equity ratio	0.06	0.00	0.24	--	0.06
Current Ratio	1.17	5.40	1.11	3.07	8.57
Quick Ratio	1.17	3.70	0.68	2.23	4.62
Interest Coverage	2.47	8.83	7.29	44.35	12.56

	Antony Waste	Gravita India	Tinna Rubber	Eco Recycling	Nupur Recyclers
Debtors to sales (%)	30.58	7.11	12.27	17.34	9.91
Asset Turnover	0.61	1.80	1.17	0.46	1.22
Receivable days	101.80	25.43	36.17	50.11	31.87
Inventory Days	0.00	60.90	46.67	75.29	86.33
Payable days	3,306.73	6.16	70.36	41.15	1.58
Cash Conversion Cycle	-3,204.93	80.17	12.48	84.25	116.62

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