Namo EWaste Management Peer Comparison

NSE: NAMOEWASTE

₹290.35

₹-21.40 (-6.86%)

As on 24-Sep-2026 14:54IST

Market cap

₹713 Cr

Revenue (TTM)

₹195 Cr

P/E Ratio

49.7

P/B Ratio

6.9

Div. Yield

0 %

Edit

	Namo EWaste Management	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
Market cap (₹ Cr)	713	11,367	1,798	1,092	1,147
Revenue (₹ Cr)	195	4,700	572	1,067	244
Net Profit (₹ Cr)	14.35	391.64	62.20	69.54	19.83
Net Margin (%)	7.35	8.17	10.84	6.33	7.73
RoE (%)	14.95	16.64	21.55	8.17	13.10
Price to Earnings	49.68	29.00	29.15	18.69	66.83
Price-To-Book	6.91	4.44	5.65	1.48	8.16

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Namo EWaste Management	Gravita India	Tinna Rubber	Antony Waste	Nupur Recyclers
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	Antony Waste	Nupur Recyclers
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	Antony Waste	Nupur Recyclers
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	Antony Waste	Nupur Recyclers
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	Antony Waste	Nupur Recyclers
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	Antony Waste	Nupur Recyclers
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	Antony Waste	Nupur Recyclers
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	Antony Waste	Nupur Recyclers
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	Antony Waste	Nupur Recyclers
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	--