Organic Recycling Peer Comparison

BSE: 543997

₹165.00

₹1.60 (0.98%)

As on 18-Sep-2026IST

Market cap

₹257 Cr

Revenue (TTM)

₹44 Cr

P/E Ratio

10.3

P/B Ratio

1.5

Div. Yield

0 %

Edit

	Organic Recycling	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Market cap (₹ Cr)	257	11,798	1,836	1,035	992
Revenue (₹ Cr)	44	4,700	572	1,067	244
Net Profit (₹ Cr)	15.72	391.64	62.20	69.54	19.83
Net Margin (%)	32.26	8.17	10.84	6.33	7.73
RoE (%)	15.36	16.64	21.55	8.17	13.10
Price to Earnings	10.26	30.10	29.76	17.71	57.84
Price-To-Book	1.46	4.61	5.77	1.40	7.07

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Organic Recycling	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Operating Revenue	43.77	3,868.77	505.35	933.61	158.31
Total Income	48.73	3,980.61	509.83	958.79	167.69
Total Expenditure	28.03	3,541.63	428.60	738.55	142.69
EBITDA	15.74	327.14	76.75	195.06	15.62
Depreciation	3.43	29.09	9.70	69.96	1.62
EBIT	12.31	298.05	67.05	125.10	14.00
Interest	0.34	46.43	11.48	55.76	1.86
Other Income	4.96	111.84	4.48	25.18	9.38
Exceptional Items	--	--	-1.20	23.89	--
Profit before Tax	16.93	363.46	63.25	118.41	21.52
Provision for Tax	1.21	50.56	14.90	17.77	5.25
Profit after Tax	15.72	312.90	48.36	100.64	16.27

Liabilities (₹ Cr)

	Organic Recycling	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Shareholder's Funds	135.36	2,069.91	178.16	659.22	117.71
Minority Interest	--	7.62	--	160.00	8.15
Non-Current Liabilities	34.82	189.36	76.62	469.35	6.19
Current Liabilities	14.77	362.58	140.55	415.02	11.99
Total Liabilities	194.29	2,645.04	395.33	1,755.62	144.25

Assets (₹ Cr)

	Organic Recycling	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Non-Current Assets	105.45	670.38	236.91	1,211.07	41.35
Current Assets	79.50	1,959.09	158.42	492.52	102.69
Total Assets	194.29	2,645.04	395.33	1,755.62	144.25
Total Debt*	35.78	282.33	133.91	473.03	12.56
Net Current Assets	64.73	1,596.51	17.86	77.50	90.70
Contingent Liabilities	37.64	158.50	22.48	62.64	3.95

Cashflow (₹ Cr)

	Organic Recycling	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Cash From Operating Activities	-6.70	282.18	35.88	188.20	-18.67
Cash Flow from Investing Activities	-16.64	-863.63	-67.59	-147.53	-1.09
Cash from Financing Activities	40.55	640.25	33.45	7.26	16.40
Net Cash Inflow / Outflow	17.21	58.80	1.74	47.93	-3.36

Ratios

Profitability Ratios

	Organic Recycling	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
ROCE (%)	12.09	21.95	28.49	16.43	20.73
ROE (%)	15.36	21.53	31.77	16.33	18.05
ROA (%)	10.11	14.54	14.46	6.31	12.58
EBIT Margin (%)	47.29	11.35	16.07	23.59	15.79
Net Margin (%)	32.26	7.86	9.48	10.50	9.70
Cash Profit Margin (%)	43.74	8.84	11.49	18.27	11.30

Growth Ratios

	Organic Recycling	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Revenue Growth (%)	59.25	22.40	39.20	7.76	-34.06
EBIT Growth (%)	91.08	20.63	25.91	9.11	90.35
Net Profit Growth (%)	102.32	29.15	20.03	0.75	88.73
EPS Growth (%)	79.90	22.20	20.03	-1.01	100.50
Book Value Growth (%)	51.50	147.18	38.27	14.91	17.43

Valuation Ratios

	Organic Recycling	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Price / Earnings	14.22	43.16	32.99	17.78	28.40
Price / Book Value	1.81	6.51	9.03	2.30	4.22
Dividend Yield (%)	0.00	0.28	0.43	0.00	0.00
EV/EBITDA	11.22	30.43	21.24	8.45	16.75
Market Cap (₹ Cr)	223.58	13,481.50	1,595.37	1,517.96	410.46

Solvency Ratios

	Organic Recycling	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Debt to Equity	0.29	0.14	0.76	0.72	0.13
Short term debt to equity ratio	0.01	0.00	0.31	0.05	0.06
Current Ratio	5.38	5.40	1.13	1.19	8.57
Quick Ratio	5.13	3.70	0.68	1.19	4.62
Interest Coverage	50.31	8.83	6.51	3.12	12.56

Operating Efficiency Ratios

	Organic Recycling	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Debtors to sales (%)	83.38	7.11	8.16	28.42	9.91
Asset Turnover	0.28	1.80	1.51	0.59	1.22
Receivable days	299.89	25.43	25.67	101.12	31.87
Inventory Days	20.13	60.90	38.57	0.00	86.33
Payable days	230.24	6.16	53.04	--	1.58
Cash Conversion Cycle	89.78	80.17	11.20	--	116.62