Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹4918 Cr.
Stock P/E
21.5
P/B
3.1
Current Price
₹224.5
Book Value
₹ 72.9
Face Value
2
52W High
₹275.4
52W Low
₹ 200.5
Dividend Yield
0%

CMR Green Tech Overview

Business

CMR Green Technologies Ltd. is India's largest manufacturer of aluminum and zinc die-casting alloys through recycling. The company's core business involves sourcing various types of aluminum scrap (both domestic and international), processing it through segregation, melting, refining, and casting to produce a wide range of aluminum alloys. These alloys are then supplied primarily to the automotive sector for engine components, wheels, and other parts, as well as to the electrical and industrial sectors. Their business model emphasizes a circular economy approach, transforming waste into valuable resources, which also provides cost and environmental benefits over primary metal production.

Revenue Mix

The company primarily operates in the manufacturing and sale of aluminum alloys. While specific revenue percentages for aluminum versus zinc alloys are not publicly detailed for every period, aluminum alloys constitute the overwhelming majority of their revenue. They offer a diverse portfolio of standard and customized aluminum alloys for various applications, with a smaller but growing contribution from zinc alloys.

Industry

CMR Green Technologies operates in the non-ferrous metal recycling industry in India, specifically focusing on aluminum and zinc. The industry is driven by the growing demand for lightweight materials, especially from the automotive sector, and increasing emphasis on sustainability. The Indian aluminum recycling market, while having numerous small unorganized players at the scrap collection level, is consolidating at the large-scale alloy manufacturing end. CMR Green Technologies is positioned as the largest and a leading organized player in this segment in India, boasting significant processing capacity and a wide customer base, including major automotive OEMs and component manufacturers.

MOAT

Scale and Leadership: As the largest aluminum recycler in India, CMR Green benefits from economies of scale in scrap procurement, processing efficiency, and market reach. This allows for better bargaining power with suppliers and customers.

Integrated Operations & Technology: The company utilizes advanced recycling technologies and processes, contributing to high-quality output and operational efficiency. Their integrated approach from scrap sourcing to alloy production helps maintain quality and cost control.

Customer Relationships: Long-standing relationships with key customers, particularly in the demanding automotive sector, provide stable demand and act as a barrier to entry for new competitors.

Sustainability Focus: The "Green" aspect of their operations aligns with global ESG (Environmental, Social, Governance) trends, making them an attractive supplier for companies focused on reducing their carbon footprint and promoting circular economy practices.

Growth Drivers

Automotive Sector Growth: Continued growth in vehicle production in India and globally, particularly the trend towards lightweighting (increasing aluminum content per vehicle) and the rise of electric vehicles (which also utilize significant aluminum), will drive demand for their alloys.

ESG & Circular Economy Push: Increasing corporate and governmental focus on sustainability and circular economy principles will favor recycled aluminum over primary aluminum, due to its significantly lower energy consumption and carbon emissions.

Industrial Demand: Overall industrialization and infrastructure development in India will lead to higher demand for non-ferrous metals.

Capacity Expansion: The company's ongoing or planned capacity expansions will enable them to capture a larger share of the growing market.

Substitution: Potential for recycled aluminum to increasingly substitute primary aluminum in various applications due to cost and environmental benefits.

Risks

Raw Material Price Volatility: The profitability is highly sensitive to the fluctuating prices of aluminum scrap, which are influenced by global commodity markets, supply-demand dynamics, and currency movements.

Automotive Sector Cyclicality: A significant portion of revenue is tied to the automotive industry, making the company susceptible to cyclical downturns or slowdowns in vehicle production.

Import/Export Regulations: Changes in government policies regarding import duties on scrap or export regulations for alloys could impact operations and cost structure.

Competition: Intense competition from other organized recyclers and even primary aluminum producers can exert pressure on pricing and margins.

Environmental Compliance: Strict and evolving environmental regulations require continuous investment in pollution control and compliance, posing potential operational and financial risks if not met.

Management & Ownership

CMR Green Technologies Ltd. is promoted by the Shroff family, who are pioneers in the Indian metal recycling industry. The management team has extensive experience in the non-ferrous metals sector. Promoters hold a significant stake in the company, which is a common characteristic of many Indian listed entities, often indicating a strong alignment of interests between management and shareholders. The company has a professional management structure guiding its operations and strategic initiatives.

Outlook

CMR Green Technologies is well-positioned to capitalize on the growing demand for recycled non-ferrous metals, particularly aluminum, driven by the expanding automotive sector and increasing global emphasis on sustainability and circular economy models. Its market leadership, scale, and established customer relationships provide a robust foundation for future growth. However, the company faces inherent risks associated with volatile raw material prices and the cyclical nature of the automotive industry. Managing these external factors effectively, alongside continued operational efficiency and strategic capacity expansions, will be crucial for sustained performance. The long-term outlook appears positive, given the structural tailwinds for recycling and lightweight materials, but short-to-medium term performance could be impacted by commodity price fluctuations and economic cycles.

CMR Green Tech Share Price

Live · BSE / NSE · Inception: 2005
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

CMR Green Tech Quarterly Results

#(Fig in Cr.) Mar 2025 Jun 2025 Mar 2026 Jun 2026
Net Sales 1627 1893 2365 3123
Other Income 6 1 4 6
Total Income 1633 1894 2368 3129
Total Expenditure 1576 1783 2236 2989
Operating Profit 57 111 133 140
Interest 11 19 24 32
Depreciation 15 17 21 19
Exceptional Income / Expenses 0 0 0 0
Profit Before Tax 31 76 88 88
Provision for Tax 7 18 21 21
Profit After Tax 24 57 67 67
Adjustments 3 -5 -2 -5
Profit After Adjustments 27 53 64 61
Adjusted Earnings Per Share 1.2 2.4 2.9 2.8

CMR Green Tech Profit & Loss

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 2913 5010 5869 5952 6669 8640 9008
Other Income 14 29 21 16 30 19 17
Total Income 2927 5039 5890 5968 6699 8659 9024
Total Expenditure 2573 4495 5659 5734 6364 8186 8584
Operating Profit 354 544 231 235 336 474 441
Interest 40 54 46 55 63 92 86
Depreciation 34 36 47 50 63 77 72
Exceptional Income / Expenses 0 0 0 -1240 0 0 0
Profit Before Tax 280 470 138 -1110 205 300 283
Provision for Tax 240 114 33 -272 50 72 67
Profit After Tax 41 357 105 -839 155 228 215
Adjustments -19 -22 -7 -6 -13 -16 -9
Profit After Adjustments 22 335 98 -844 142 212 205
Adjusted Earnings Per Share 11.1 15.2 4.4 -38.5 6.5 9.7 9.3

CMR Green Tech Balance Sheet

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 1675 2011 2109 1232 1373 1531
Minority's Interest 99 122 129 135 149 193
Borrowings 51 62 50 137 214 136
Other Non-Current Liabilities 358 350 348 58 55 -2
Total Current Liabilities 742 1160 715 633 1023 1902
Total Liabilities 2925 3706 3351 2194 2813 3761
Fixed Assets 1580 1638 1712 613 669 775
Other Non-Current Assets 133 165 162 159 273 235
Total Current Assets 1212 1902 1477 1422 1871 2750
Total Assets 2925 3706 3351 2194 2813 3761

CMR Green Tech Cash Flow

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 0 7 2 32 3 2
Cash Flow from Operating Activities -85 -206 611 74 -92 -410
Cash Flow from Investing Activities -87 -81 -96 -134 -235 -134
Cash Flow from Financing Activities 179 282 -484 31 326 548
Net Cash Inflow / Outflow 7 -5 30 -29 -1 4
Closing Cash & Cash Equivalent 7 2 32 3 2 6

CMR Green Tech Ratios

# Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 11.14 15.16 4.41 -38.54 6.5 9.7
CEPS(Rs) 38.45 17.75 6.84 -36.02 9.94 13.95
DPS(Rs) 0 0 0 0 0 0
Book NAV/Share(Rs) 414.79 90.89 95.31 56.23 62.66 69.88
Core EBITDA Margin(%) 11.67 10.28 3.57 3.67 4.58 5.26
EBIT Margin(%) 10.99 10.46 3.13 -17.72 4.02 4.54
Pre Tax Margin(%) 9.62 9.39 2.35 -18.65 3.08 3.47
PAT Margin (%) 1.4 7.12 1.78 -14.09 2.32 2.64
Cash Profit Margin (%) 2.56 7.84 2.58 -13.25 3.26 3.54
ROA(%) 1.39 10.77 2.96 -30.24 6.19 6.95
ROE(%) 5.06 25.35 5.07 -50.2 11.91 15.73
ROCE(%) 14.85 21.06 6.94 -50.15 13.41 15.1
Receivable days 66.55 41.18 35.85 36.2 38.72 36.53
Inventory Days 53.09 42.83 42.57 37.92 39.6 45.29
Payable days 34.46 19.48 18.72 16.93 12.69 13.47
PER(x) 0 0 0 0 0 0
Price/Book(x) 0 0 0 0 0 0
Dividend Yield(%) 0 0 0 0 0 0
EV/Net Sales(x) 0.16 0.17 0.06 0.09 0.14 0.17
EV/Core EBITDA(x) 1.28 1.53 1.63 2.28 2.77 3.02
Net Sales Growth(%) 0 71.96 17.15 1.43 12.04 29.56
EBIT Growth(%) 0 63.67 -64.93 -673.82 125.4 46.4
PAT Growth(%) 0 776.3 -70.72 -902.39 118.49 47.29
EPS Growth(%) 0 36.07 -70.88 -973.3 116.87 49.08
Debt/Equity(x) 0.6 0.4 0.17 0.4 0.65 0.91
Current Ratio(x) 1.63 1.64 2.06 2.24 1.83 1.45
Quick Ratio(x) 1.06 0.99 1.2 1.27 1.02 0.75
Interest Cover(x) 8.02 9.75 4 -19.16 4.26 4.26
Total Debt/Mcap(x) 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +30% +14% +24% —
Operating Profit CAGR +41% +27% +6% —
PAT CAGR +47% +29% +41% —
Share Price CAGR — — — —
ROE Average +16% -8% +2% +2%
ROCE Average +15% -7% +1% +4%

CMR Green Tech Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 84 %
FII 2.49 %
DII (MF + Insurance) 4.32 %
Public (retail) 9.19 %
# Jun 2026
Promoter 84
FII 2.49
DII 4.32
Public 9.19
Others 0
Total 100

CMR Green Tech Peer Comparison

Metal - Non Ferrous Edit Columns

CMR Green Tech Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

CMR Green Tech Pros & Cons

Pros

  • Company has delivered good profit growth of 40% CAGR over last 5 years
  • Company has reduced debt.

Cons

  • Company has a low return on equity of -8% over the last 3 years.
  • Debtor days have increased from 12.69 to 13.47days.
  • Stock is trading at 3.1 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp