Namo EWaste Management Peer Comparison

NSE: NAMOEWASTE

₹353.00

₹1.75 (0.50%)

As on 14-Oct-2026IST

Market cap

₹807 Cr

Revenue (TTM)

₹195 Cr

P/E Ratio

56.2

P/B Ratio

7.8

Div. Yield

0 %

Edit

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Market cap (₹ Cr)	807	11,025	1,716	1,121	952
Revenue (₹ Cr)	195	4,700	572	244	1,067
Net Profit (₹ Cr)	14.35	391.64	62.20	19.83	69.54
Net Margin (%)	7.35	8.17	10.84	7.73	6.33
RoE (%)	14.95	16.64	21.55	13.10	8.17
Price to Earnings	56.25	28.13	27.82	65.34	16.29
Price-To-Book	7.83	4.31	5.39	7.98	1.29

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Operating Revenue	194.59	4,265.27	545.81	--	1,053.19
Total Income	195.13	4,342.20	547.76	--	1,084.84
Total Expenditure	172.03	3,827.92	451.69	--	848.50
EBITDA	22.56	437.35	94.12	--	204.69
Depreciation	1.96	38.83	12.29	--	85.76
EBIT	20.60	398.52	81.82	--	118.93
Interest	1.12	27.20	11.45	--	60.85
Other Income	0.54	76.93	1.95	--	31.65
Exceptional Items	--	--	--	--	--
Profit before Tax	20.02	448.25	71.99	--	89.73
Provision for Tax	5.67	69.92	19.15	--	-2.02
Profit after Tax	14.35	378.33	52.85	--	91.75

Liabilities (₹ Cr)

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Shareholder's Funds	103.14	2,451.63	300.38	--	738.88
Minority Interest	0.00	6.78	--	--	176.31
Non-Current Liabilities	3.14	152.08	59.66	--	364.93
Current Liabilities	12.74	1,009.69	180.21	--	464.15
Total Liabilities	119.02	3,620.18	540.25	--	1,823.65

Assets (₹ Cr)

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Non-Current Assets	44.99	1,270.80	340.58	--	1,202.61
Current Assets	74.04	2,349.38	199.67	--	541.66
Total Assets	119.02	3,620.18	540.25	--	1,823.65
Total Debt*	3.49	732.32	120.63	--	425.50
Net Current Assets	61.29	1,339.69	19.46	--	77.51
Contingent Liabilities	1.64	238.05	23.43	--	61.80

Cashflow (₹ Cr)

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Cash From Operating Activities	5.18	169.29	57.48	--	142.54
Cash Flow from Investing Activities	-12.36	-363.89	-102.91	--	-55.54
Cash from Financing Activities	-3.08	177.86	44.38	--	-96.27
Net Cash Inflow / Outflow	-10.25	-16.74	-1.04	--	-9.27

Ratios

Profitability Ratios

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
ROCE (%)	21.33	17.18	22.76	--	13.11
ROE (%)	14.95	16.73	22.27	--	13.12
ROA (%)	13.07	12.11	11.30	--	5.32
EBIT Margin (%)	11.87	12.06	17.60	--	22.44
Net Margin (%)	7.35	8.71	9.65	--	8.46
Cash Profit Margin (%)	8.38	9.78	11.93	--	16.85

Growth Ratios

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Revenue Growth (%)	29.87	10.25	8.01	--	12.81
EBIT Growth (%)	56.43	17.15	18.27	--	7.31
Net Profit Growth (%)	69.65	20.91	9.29	--	-8.83
EPS Growth (%)	69.65	21.26	3.91	--	-11.63
Book Value Growth (%)	16.16	18.44	68.66	--	12.08

Valuation Ratios

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Price / Earnings	21.42	25.69	18.19	--	14.26
Price / Book Value	2.98	3.97	3.23	--	1.46
Dividend Yield (%)	0.00	0.48	0.61	--	0.13
EV/EBITDA	13.37	19.96	11.22	--	5.83
Market Cap (₹ Cr)	307.34	9,732.92	961.22	--	1,076.05

Solvency Ratios

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Debt to Equity	0.03	0.30	0.40	--	0.58
Short term debt to equity ratio	0.01	0.21	0.24	--	0.06
Current Ratio	5.81	2.33	1.11	--	1.17
Quick Ratio	2.69	1.31	0.68	--	1.17
Interest Coverage	18.82	17.48	7.29	--	2.47

Operating Efficiency Ratios

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Debtors to sales (%)	9.78	10.10	12.27	--	30.58
Asset Turnover	1.77	1.37	1.17	--	0.61
Receivable days	29.61	30.21	36.17	--	101.80
Inventory Days	68.71	70.17	46.67	--	0.00
Payable days	7.57	5.71	70.36	--	3,306.73
Cash Conversion Cycle	90.75	94.67	12.48	--	-3,204.93