Namo EWaste Management Peer Comparison

NSE: NAMOEWASTE

₹336.50

₹4.75 (1.43%)

As on 04-Nov-2026IST

Market cap

₹769 Cr

Revenue (TTM)

₹195 Cr

P/E Ratio

53.6

P/B Ratio

7.5

Div. Yield

0 %

Edit

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Market cap (₹ Cr)	769	10,876	1,497	1,175	871
Revenue (₹ Cr)	195	5,092	609	244	1,067
Net Profit (₹ Cr)	14.35	397.70	67.20	19.83	69.54
Net Margin (%)	7.35	7.68	10.99	7.73	6.33
RoE (%)	14.95	15.62	21.14	13.10	8.17
Price to Earnings	53.62	27.33	22.36	68.48	14.90
Price-To-Book	7.46	4.11	4.50	8.30	1.18

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	215.94	1,053.19
Total Income	195.13	4,342.20	547.76	226.61	1,084.84
Total Expenditure	172.03	3,827.92	451.69	198.86	848.50
EBITDA	22.56	437.35	94.12	17.08	204.69
Depreciation	1.96	38.83	12.29	3.65	85.76
EBIT	20.60	398.52	81.82	13.43	118.93
Interest	1.12	27.20	11.45	2.49	60.85
Other Income	0.54	76.93	1.95	10.67	31.65
Exceptional Items	--	--	--	--	--
Profit before Tax	20.02	448.25	71.99	21.61	89.73
Provision for Tax	5.67	69.92	19.15	5.13	-2.02
Profit after Tax	14.35	378.33	52.85	16.48	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	134.12	738.88
Minority Interest	0.00	6.78	--	12.89	176.31
Non-Current Liabilities	3.14	152.08	59.66	24.47	364.93
Current Liabilities	12.74	1,009.69	180.21	24.39	464.15
Total Liabilities	119.02	3,620.18	540.25	198.01	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	67.22	1,202.61
Current Assets	74.04	2,349.38	199.67	128.66	541.66
Total Assets	119.02	3,620.18	540.25	198.01	1,823.65
Total Debt*	3.49	732.32	120.63	33.43	425.50
Net Current Assets	61.29	1,339.69	19.46	104.27	77.51
Contingent Liabilities	1.64	238.05	23.43	3.51	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	18.31	142.54
Cash Flow from Investing Activities	-12.36	-363.89	-102.91	-15.90	-55.54
Cash from Financing Activities	-3.08	177.86	44.38	0.34	-96.27
Net Cash Inflow / Outflow	-10.25	-16.74	-1.04	2.75	-9.27

Ratios

Profitability Ratios

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
ROCE (%)	21.33	17.18	22.76	16.25	13.11
ROE (%)	14.95	16.73	22.27	14.24	13.12
ROA (%)	13.07	12.11	11.30	9.70	5.32
EBIT Margin (%)	11.87	12.06	17.60	12.85	22.44
Net Margin (%)	7.35	8.71	9.65	7.27	8.46
Cash Profit Margin (%)	8.38	9.78	11.93	9.32	16.85

Growth Ratios

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Revenue Growth (%)	29.87	10.25	8.01	36.40	12.81
EBIT Growth (%)	56.43	17.15	18.27	10.99	7.31
Net Profit Growth (%)	69.65	20.91	9.29	1.32	-8.83
EPS Growth (%)	69.65	21.26	3.91	-2.25	-11.63
Book Value Growth (%)	16.16	18.44	68.66	37.74	12.08

Valuation Ratios

	Namo EWaste Management	Gravita India	Tinna Rubber	Nupur Recyclers	Antony Waste
Price / Earnings	21.42	25.69	18.19	22.71	14.26
Price / Book Value	2.98	3.97	3.23	2.41	1.46
Dividend Yield (%)	0.00	0.48	0.61	0.00	0.13
EV/EBITDA	13.37	19.96	11.22	12.59	5.83
Market Cap (₹ Cr)	307.34	9,732.92	961.22	322.89	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	0.25	0.58
Short term debt to equity ratio	0.01	0.21	0.24	0.03	0.06
Current Ratio	5.81	2.33	1.11	5.28	1.17
Quick Ratio	2.69	1.31	0.68	3.32	1.17
Interest Coverage	18.82	17.48	7.29	9.67	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	10.51	30.58
Asset Turnover	1.77	1.37	1.17	1.27	0.61
Receivable days	29.61	30.21	36.17	32.43	101.80
Inventory Days	68.71	70.17	46.67	80.27	0.00
Payable days	7.57	5.71	70.36	3.64	3,306.73
Cash Conversion Cycle	90.75	94.67	12.48	109.05	-3,204.93