Nupur Recyclers Peer Comparison

NSE: NRL

₹169.30

₹-1.42 (-0.83%)

As on 09-Nov-2026IST

Market cap

₹1,169 Cr

Revenue (TTM)

₹244 Cr

P/E Ratio

68.2

P/B Ratio

8.3

Div. Yield

0 %

Edit

	Nupur Recyclers	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Market cap (₹ Cr)	1,169	11,041	1,530	876	765
Revenue (₹ Cr)	244	5,092	609	1,130	57
Net Profit (₹ Cr)	19.83	397.70	67.20	50.55	25.85
Net Margin (%)	7.73	7.68	10.99	4.34	43.45
RoE (%)	13.10	15.62	21.14	9.94	21.87
Price to Earnings	68.16	27.74	22.85	20.38	29.45
Price-To-Book	8.26	4.17	4.60	1.19	6.11

Income Statement (₹ Cr)

	Nupur Recyclers	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Operating Revenue	244.30	5,092.24	608.79	1,130.43	57.13
Total Income	256.61	5,178.33	611.49	1,164.77	59.49
Total Expenditure	222.08	4,616.26	494.26	944.37	22.31
EBITDA	22.21	475.98	114.53	186.06	34.82
Depreciation	5.16	49.27	15.06	89.63	2.13
EBIT	17.06	426.71	99.46	96.44	32.69
Interest	3.27	36.27	10.96	66.77	0.55
Other Income	12.31	86.09	2.70	34.34	2.36
Exceptional Items	0.00	0.00	0.00	-19.93	0.00
Profit before Tax	26.10	476.53	91.20	44.08	34.50
Provision for Tax	6.27	78.83	24.01	-6.47	8.65
Profit after Tax	19.83	397.70	67.20	50.55	25.85

	Nupur Recyclers	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Shareholder's Funds	134.12	2,645.02	332.85	738.54	126.98
Minority Interest	-2.67	0.25	0.00	-7.59	0.13
Non-Current Liabilities	26.60	115.21	69.95	420.30	5.89
Current Liabilities	24.39	1,070.05	157.04	465.93	18.93
Total Liabilities	--	3,620.18	540.25	1,823.65	134.68

	Nupur Recyclers	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Non-Current Assets	49.92	1,045.17	323.63	866.10	54.93
Current Assets	128.66	2,720.08	179.58	499.90	90.85
Total Assets	--	3,620.18	540.25	1,823.65	134.68
Total Debt*	--	732.32	120.63	425.50	0.00
Net Current Assets	104.27	1,650.03	22.54	33.96	71.92
Contingent Liabilities	--	238.05	23.43	61.80	0.13

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

	Nupur Recyclers	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
ROCE (%)	--	17.18	22.76	13.11	32.61
ROE (%)	13.10	15.62	21.14	9.94	21.87
ROA (%)	11.59	11.86	13.22	2.88	18.41
EBIT Margin (%)	6.98	8.38	16.34	8.53	57.22
Net Margin (%)	7.73	7.68	10.99	4.34	43.45
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Nupur Recyclers	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Revenue Growth (%)	40.65	23.93	21.39	14.14	31.79
EBIT Growth (%)	29.85	24.69	56.31	-26.06	32.29
Net Profit Growth (%)	29.96	9.86	64.67	-51.51	25.30
EPS Growth (%)	26.16	9.84	47.37	8.88	26.73
Book Value Growth (%)	--	18.44	68.66	12.08	26.37

	Nupur Recyclers	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Price / Earnings	68.16	27.74	22.85	11.92	29.45
Price / Book Value	8.26	4.17	4.60	1.19	6.11
Dividend Yield (%)	0.00	0.42	0.38	0.16	0.25
EV/EBITDA	53.83	23.51	14.38	6.33	21.25
Market Cap (₹ Cr)	--	9,732.92	961.22	1,076.05	526.22

	Nupur Recyclers	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Debt to Equity	0.18	0.03	0.13	0.40	0.02
Short term debt to equity ratio	--	0.21	0.24	0.06	--
Current Ratio	5.28	2.54	1.14	1.07	4.80
Quick Ratio	3.32	1.43	0.61	1.07	3.87
Interest Coverage	8.97	14.14	9.32	1.66	63.73

	Nupur Recyclers	Gravita India	Tinna Rubber	Antony Waste	Eco Recycling
Debtors to sales (%)	9.29	12.44	9.30	34.23	30.25
Asset Turnover	1.43	1.52	1.20	0.64	0.41
Receivable days	--	30.21	36.17	101.80	88.16
Inventory Days	--	70.17	46.67	0.00	103.45
Payable days	--	5.71	70.36	3,306.73	101.14
Cash Conversion Cycle	--	94.67	12.48	-3,204.93	90.48

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