Market Cap ₹1880 Cr.
Stock P/E 103.2
P/B 25.2
Current Price ₹974.2
Book Value ₹ 38.7
Face Value 10
52W High ₹1215.1
Dividend Yield 0%
52W Low ₹ 374.4
Eco Recycling Ltd is specializing in environmentally sustainable solutions. With a strong commitment to ecological responsibility, the company focuses on developing innovative software applications and technologies that contribute to the preservation of our planet. Eco Recycling Ltd offers a comprehensive range of services, including software development, system integration, and consulting, catering to various industries such as waste management, energy efficiency, and green technology. The company's expertise lies in creating cutting-edge software solutions that optimize resource utilization, reduce carbon footprints, and promote sustainable practices. By leveraging advanced technologies like artificial intelligence and data analytics, Eco Recycling Ltd empowers businesses to make informed decisions, streamline operations, and achieve their sustainability goals. With a dedicated team of skilled professionals and a customer-centric approach, Eco Recycling Ltd is at the forefront of driving positive change in the IT software industry while fostering environmental stewardship.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2015 | Sep 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 |
|---|---|---|---|---|---|---|---|
| Net Sales | 9 | 4 | 5 | 5 | 2 | 2 | 3 |
| Other Income | 0 | -0 | 0 | 0 | 0 | 0 | 2 |
| Total Income | 9 | 4 | 5 | 5 | 2 | 2 | 5 |
| Total Expenditure | 9 | 5 | 2 | 4 | 1 | 2 | 5 |
| Operating Profit | 1 | -1 | 3 | 1 | 0 | 1 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | -1 | 0 | 0 | 0 | -9 |
| Profit Before Tax | 0 | -1 | 1 | 1 | 0 | 0 | -9 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 0 | -1 | 1 | 1 | 0 | 0 | -9 |
| Adjustments | -0 | 1 | -1 | -1 | -0 | -0 | 9 |
| Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted Earnings Per Share | 0.2 | -0.5 | 0.6 | 0.3 | 0.1 | 0.1 | -4.9 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 25 | 31 | 37 | 19 | 12 | 12 | 12 | 13 | 15 | 18 | 28 | 12 |
| Other Income | 3 | 0 | 1 | 0 | 3 | 1 | 1 | 6 | 12 | 4 | 5 | 2 |
| Total Income | 29 | 31 | 37 | 20 | 14 | 13 | 13 | 18 | 27 | 21 | 33 | 14 |
| Total Expenditure | 27 | 29 | 36 | 18 | 12 | 11 | 11 | 12 | 12 | 14 | 12 | 12 |
| Operating Profit | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 6 | 15 | 8 | 21 | 2 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -1 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | -9 |
| Profit Before Tax | 1 | 1 | 0 | -1 | -8 | 1 | 1 | 5 | 14 | 7 | 20 | -8 |
| Provision for Tax | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 1 | 2 | 0 | 3 | 0 |
| Profit After Tax | 0 | 1 | 0 | -1 | -8 | 1 | 1 | 4 | 12 | 6 | 16 | -8 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 |
| Profit After Adjustments | 0 | 1 | 0 | -1 | -8 | 1 | 1 | 4 | 12 | 6 | 16 | 0 |
| Adjusted Earnings Per Share | 0.2 | 0.5 | 0.1 | -0.5 | -4.4 | 0.7 | 0.6 | 2.3 | 6.5 | 3.2 | 8.4 | -4.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 56% | 29% | 18% | 1% |
| Operating Profit CAGR | 163% | 52% | 60% | 27% |
| PAT CAGR | 167% | 59% | 74% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 150% | 114% | 100% | 40% |
| ROE Average | 32% | 27% | 21% | 7% |
| ROCE Average | 40% | 28% | 21% | 10% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 31 | 31 | 31 | 29 | 25 | 25 | 25 | 33 | 51 | 48 | 65 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 10 | 10 | 10 | 10 | 15 | 15 | 14 | 9 | 9 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 2 | 1 | 7 |
| Total Current Liabilities | 18 | 21 | 32 | 16 | 5 | 4 | 5 | 2 | 5 | 13 | 5 |
| Total Liabilities | 59 | 63 | 74 | 55 | 48 | 46 | 45 | 45 | 67 | 62 | 78 |
| Fixed Assets | 15 | 13 | 14 | 14 | 22 | 22 | 22 | 22 | 20 | 34 | 39 |
| Other Non-Current Assets | 17 | 18 | 19 | 14 | 10 | 14 | 12 | 13 | 20 | 19 | 15 |
| Total Current Assets | 27 | 32 | 40 | 27 | 16 | 10 | 11 | 10 | 26 | 9 | 24 |
| Total Assets | 59 | 63 | 74 | 55 | 48 | 46 | 45 | 45 | 67 | 62 | 78 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 9 | 0 |
| Cash Flow from Operating Activities | -0 | 1 | 2 | -1 | 1 | 7 | 6 | 7 | 1 | 17 | -2 |
| Cash Flow from Investing Activities | -1 | -1 | -3 | 1 | 0 | -3 | -4 | -0 | 8 | -25 | 3 |
| Cash Flow from Financing Activities | 2 | 0 | 1 | -0 | -1 | -4 | -2 | -7 | 0 | -1 | 0 |
| Net Cash Inflow / Outflow | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 8 | -9 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 1 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.15 | 0.48 | 0.08 | -0.51 | -4.37 | 0.68 | 0.58 | 2.27 | 6.47 | 3.2 | 8.39 |
| CEPS(Rs) | 0.3 | 0.63 | 0.24 | -0.33 | -4.18 | 0.92 | 0.82 | 2.51 | 6.72 | 3.68 | 8.81 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Book NAV/Share(Rs) | 16.04 | 15.95 | 16.11 | 14.95 | 9.77 | 10.01 | 9.94 | 14.05 | 23.2 | 21.63 | 30.68 |
| Core EBITDA Margin(%) | -6.67 | 6.29 | 2.29 | 7.5 | -4.6 | 15.21 | 12.21 | 4.51 | 17.76 | 22.35 | 58.86 |
| EBIT Margin(%) | 5.47 | 6.81 | 3.36 | 1.13 | -62.98 | 16.26 | 16.7 | 46.72 | 93.05 | 37.94 | 72.49 |
| Pre Tax Margin(%) | 2.02 | 4.03 | 0.7 | -5.29 | -73.29 | 8.11 | 10.11 | 43.23 | 92.76 | 36.9 | 69.95 |
| PAT Margin (%) | 1.17 | 3.02 | 0.44 | -5.02 | -73.29 | 10.6 | 9.21 | 34.59 | 82.71 | 34.79 | 57.81 |
| Cash Profit Margin (%) | 2.3 | 3.95 | 1.25 | -3.3 | -70.08 | 14.3 | 13.03 | 38.28 | 85.79 | 40.03 | 60.65 |
| ROA(%) | 0.51 | 1.53 | 0.23 | -1.51 | -16.35 | 2.81 | 2.48 | 9.74 | 22.34 | 9.6 | 23.23 |
| ROE(%) | 0.95 | 3.03 | 0.52 | -3.26 | -35.39 | 6.91 | 5.83 | 18.92 | 34.76 | 14.26 | 32.09 |
| ROCE(%) | 3.02 | 4.44 | 2.51 | 0.44 | -16.5 | 5.3 | 5.61 | 16.43 | 30.91 | 14 | 40.23 |
| Receivable days | 142.06 | 170.37 | 200.13 | 320.26 | 234.51 | 127.74 | 99.68 | 50.59 | 25.43 | 28.29 | 40.3 |
| Inventory Days | 112.77 | 96.19 | 86.34 | 167.21 | 244.51 | 137.04 | 83.23 | 70.39 | 79.51 | 87.44 | 67.72 |
| Payable days | 125.8 | 124 | 171.35 | 406.46 | 98.05 | 6.85 | 18.87 | 12.13 | 61.33 | 385.12 | 342.04 |
| PER(x) | 121.64 | 97.66 | 464.98 | 0 | 0 | 59.14 | 40.97 | 25.11 | 17.65 | 34.22 | 61.07 |
| Price/Book(x) | 1.17 | 2.97 | 2.39 | 2.16 | 4.56 | 4.04 | 2.4 | 4.06 | 4.92 | 5.06 | 16.71 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.88 | 0 | 0 |
| EV/Net Sales(x) | 2.05 | 3.5 | 2.53 | 4.22 | 9.22 | 7.69 | 5.11 | 9.4 | 14.59 | 11.89 | 35.28 |
| EV/Core EBITDA(x) | 31.13 | 45.25 | 60.76 | 43.03 | 49.94 | 38.55 | 24.92 | 18.64 | 15.17 | 27.53 | 46.83 |
| Net Sales Growth(%) | 14.08 | 21.61 | 18.6 | -47.02 | -40.8 | 8.03 | -1.97 | 3.86 | 19.26 | 17.4 | 57.97 |
| EBIT Growth(%) | -7.08 | 51.37 | -41.55 | -82.19 | -3405.01 | 127.88 | 0.67 | 190.65 | 137.5 | -52.12 | 201.79 |
| PAT Growth(%) | -53.39 | 213.12 | -82.9 | -710.15 | -765.11 | 115.62 | -14.8 | 289.93 | 185.2 | -50.62 | 162.52 |
| EPS Growth(%) | -53.4 | 213.19 | -82.91 | -710.51 | -765.22 | 115.62 | -14.8 | 289.9 | 185.19 | -50.62 | 162.52 |
| Debt/Equity(x) | 0.52 | 0.56 | 0.61 | 0.69 | 1.08 | 0.92 | 0.85 | 0.35 | 0.22 | 0 | 0 |
| Current Ratio(x) | 1.53 | 1.49 | 1.25 | 1.68 | 2.99 | 2.5 | 2.17 | 5.29 | 5.21 | 0.65 | 4.46 |
| Quick Ratio(x) | 1.09 | 1.09 | 0.97 | 1.12 | 1.81 | 1.77 | 1.64 | 4.14 | 4.34 | 0.34 | 3.28 |
| Interest Cover(x) | 1.59 | 2.45 | 1.26 | 0.18 | -6.11 | 1.99 | 2.53 | 13.37 | 322.36 | 36.45 | 28.61 |
| Total Debt/Mcap(x) | 0.44 | 0.19 | 0.26 | 0.32 | 0.24 | 0.23 | 0.35 | 0.09 | 0.04 | 0 | 0 |
| # | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.15 | 73.15 | 73.15 | 73.33 | 73.35 | 73.35 | 73.35 | 73.35 | 73.35 | 73.35 |
| FII | 0.86 | 1.89 | 1.89 | 1.89 | 1.89 | 0.86 | 0.9 | 1.18 | 1.16 | 1.18 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.99 | 24.96 | 24.96 | 24.77 | 24.76 | 25.79 | 25.75 | 25.47 | 25.49 | 25.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.41 | 1.41 | 1.41 | 1.42 | 1.42 | 1.42 | 1.42 | 1.42 | 1.42 | 1.42 |
| FII | 0.02 | 0.04 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.5 | 0.48 | 0.48 | 0.48 | 0.48 | 0.5 | 0.5 | 0.49 | 0.49 | 0.49 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 | 1.93 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
