Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹710 Cr.
Stock P/E
49.5
P/B
6.9
Current Price
₹310.7
Book Value
₹ 45.1
Face Value
10
52W High
₹356
52W Low
₹ 134
Dividend Yield
0%

Namo Ewaste Mgmt. Overview

Business

Namo Ewaste Management Ltd. is an environmental services company focused on managing electronic waste (e-waste). Its core business involves the collection, dismantling, segregation, and environmentally sound recycling of various types of e-waste, including IT equipment, consumer electronics, and electrical appliances. The company operates on a business model that emphasizes compliance with e-waste management regulations, resource recovery, and contributing to a circular economy. It generates revenue primarily through service fees charged for e-waste collection and processing, and the sale of recovered raw materials such as metals, plastics, and other components to downstream industries for reuse.

Revenue Mix

While specific breakdowns are not publicly available, the major operational segments for an e-waste management company typically include:

E-waste Collection & Logistics: Sourcing and transporting e-waste from various generators (corporate, government, individuals).

Dismantling & Segregation: Manual and mechanical separation of e-waste into different material streams.

Material Recovery & Recycling: Processing segregated materials to recover valuable resources.

Data Destruction Services: Often offered as part of e-waste handling for sensitive corporate data.

Revenue is likely generated from service fees for these activities and the sale of processed secondary raw materials.

Industry

The e-waste management industry in India is dynamic, driven by increasing consumption of electronics, rapid technological obsolescence, and evolving regulatory frameworks (e.g., E-waste (Management) Rules). It is characterized by a significant informal sector, but there's a growing shift towards formalized, compliant recyclers like Namo Ewaste Management Ltd. The industry structure is fragmented, with many regional players. Organized players distinguish themselves through proper licensing, adherence to environmental norms, advanced processing technologies, and the ability to handle large volumes and diverse waste streams. Namo Ewaste Management Ltd. positions itself as a compliant and responsible player, catering to entities seeking certified and environmentally sound disposal solutions.

MOAT

Regulatory Compliance & Licenses: Operating within the stringent e-waste management rules and possessing the necessary government licenses (e.g., authorization from pollution control boards) acts as a significant barrier to entry, particularly against the informal sector.

Infrastructure & Technology: Investment in advanced dismantling, segregation, and recycling technology can improve efficiency, resource recovery rates, and environmental safety, providing an operational edge.

Client Relationships & Network: Establishing strong, long-term relationships with large e-waste generators (corporations, government bodies) ensures a consistent supply of feedstock and recurring revenue.

Logistics & Collection Network: An efficient and widespread collection system can reduce costs and improve service delivery.

Growth Drivers

Increasing E-waste Generation: India's rapidly expanding economy, digital penetration, and consumerism will continue to fuel the growth of e-waste volumes.

Stricter Regulations & Enforcement: More rigorous implementation of e-waste management rules, including Extended Producer Responsibility (EPR), will mandate formal recycling and drive demand for compliant services.

Formalization of the Sector: Government impetus and awareness campaigns are gradually shifting e-waste from the informal sector to organized recyclers.

Circular Economy Initiatives: Growing global and national focus on resource conservation and circular economy principles will favor companies involved in material recovery and recycling.

Corporate Social Responsibility (CSR): Companies increasingly seek certified e-waste recyclers to meet their environmental and CSR objectives.

Risks

Commodity Price Volatility: The profitability from selling recovered materials is highly susceptible to fluctuations in global commodity prices (e.g., metals, plastics).

Regulatory Compliance Costs: Constant updates to environmental regulations can necessitate significant capital expenditure for upgrades, impacting profitability.

Competition from Informal Sector: Despite regulations, the informal sector often operates with lower costs, making price competition challenging.

Supply Chain Inconsistency: Securing a consistent and economically viable supply of e-waste feedstock can be challenging due to fragmentation and informal channels.

Technological Obsolescence: Rapid advancements in electronics require continuous investment in new processing technologies to efficiently handle evolving waste streams.

Environmental & Health Risks: Handling hazardous components within e-waste carries inherent environmental liability and occupational health risks if not managed rigorously.

Management & Ownership

Namo Ewaste Management Ltd. is likely promoted by individuals with experience in waste management, environmental services, or related industrial sectors. As an Indian company, it typically operates under a promoter-driven model. Specific details regarding the management team's track record, experience, and the precise ownership structure (e.g., institutional vs. promoter holding percentages) are not provided in the prompt. The success of the company would largely depend on the management's ability to navigate regulatory complexities, secure feedstock, manage commodity price risks, and scale operations efficiently.

Outlook

The e-waste management sector in India presents a significant long-term opportunity due to the country's massive and growing electronics market, coupled with increasing environmental awareness and stringent regulatory push. Namo Ewaste Management Ltd. is positioned to benefit from the formalization of this sector and the demand for compliant recycling solutions. The bull case hinges on strong regulatory enforcement driving e-waste towards organized players, consistent growth in e-waste generation, and the company's ability to scale operations efficiently while maintaining high recovery rates.

However, the bear case considers the inherent challenges: intense competition from both formal and informal players, the volatility of recovered material prices which directly impacts margins, the high capital expenditure required for advanced recycling infrastructure, and the continuous need to adapt to evolving environmental regulations. The company's future performance will depend on its operational efficiency, strategic partnerships for feedstock, technological upgrades, and adept risk management in a dynamic and highly regulated environment.

Namo Ewaste Mgmt. Share Price

Live · NSE · Inception: 2014
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Namo Ewaste Mgmt. Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Namo Ewaste Mgmt. Profit & Loss

#(Fig in Cr.) Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 58 101 150 195
Other Income 0 0 1 1
Total Income 59 101 151 195
Total Expenditure 55 89 136 172
Operating Profit 4 12 15 23
Interest 0 1 2 1
Depreciation 0 1 1 2
Exceptional Income / Expenses 0 -0 0 0
Profit Before Tax 3 9 12 20
Provision for Tax 1 2 3 6
Profit After Tax 3 7 8 14
Adjustments 0 0 0 0
Profit After Adjustments 3 7 8 14
Adjusted Earnings Per Share 2.1 4 3.7 6.3

Namo Ewaste Mgmt. Balance Sheet

#(Fig in Cr.) Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 28 35 89 103
Minority's Interest 0 0 -0 -0
Borrowings 3 3 2 2
Other Non-Current Liabilities 0 0 0 2
Total Current Liabilities 8 24 9 13
Total Liabilities 39 63 101 119
Fixed Assets 8 22 25 38
Other Non-Current Assets 17 1 10 7
Total Current Assets 15 40 66 74
Total Assets 39 63 101 119

Namo Ewaste Mgmt. Cash Flow

#(Fig in Cr.) Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 0 0 2 12
Cash Flow from Operating Activities 0 3 -9 5
Cash Flow from Investing Activities 0 -3 -12 -12
Cash Flow from Financing Activities 0 1 31 -3
Net Cash Inflow / Outflow 0 2 10 -10
Closing Cash & Cash Equivalent 0 2 12 2

Namo Ewaste Mgmt. Ratios

# Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 2.13 4.03 3.7 6.28
CEPS(Rs) 2.51 4.72 4.3 7.13
DPS(Rs) 0 0 0 0
Book NAV/Share(Rs) 21.71 20.96 38.83 45.1
Core EBITDA Margin(%) 6.71 11.33 8.95 11.6
EBIT Margin(%) 6.14 10.24 8.94 10.86
Pre Tax Margin(%) 5.55 8.98 7.86 10.29
PAT Margin (%) 4.32 6.72 5.65 7.38
Cash Profit Margin (%) 5.09 7.88 6.56 8.38
ROA(%) 6.48 13.34 10.36 13.07
ROE(%) 9.83 22.25 13.63 14.95
ROCE(%) 11.19 25.23 18.95 21.33
Receivable days 30.08 35.11 33.06 29.61
Inventory Days 51.23 48.33 63.3 68.71
Payable days 38.98 31.77 18.35 7.57
PER(x) 0 0 41.6 21.42
Price/Book(x) 0 0 3.96 2.98
Dividend Yield(%) 0 0 0 0
EV/Net Sales(x) 0.14 0.29 2.29 1.59
EV/Core EBITDA(x) 2.07 2.54 23.19 13.37
Net Sales Growth(%) 0 72.69 48.45 29.87
EBIT Growth(%) 0 187.84 29.69 57.74
PAT Growth(%) 0 168.62 24.66 69.65
EPS Growth(%) 0 88.88 -8.18 69.65
Debt/Equity(x) 0.15 0.41 0.03 0.03
Current Ratio(x) 1.91 1.67 6.98 5.81
Quick Ratio(x) 0.85 0.89 3.45 2.69
Interest Cover(x) 10.43 8.16 8.28 18.82
Total Debt/Mcap(x) 0 0 0.01 0.01

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +30% +50% — —
Operating Profit CAGR +53% +79% — —
PAT CAGR +75% +67% — —
Share Price CAGR +62% — — —
ROE Average +15% +17% +15% +15%
ROCE Average +21% +22% +19% +19%

Namo Ewaste Mgmt. Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 69.05 %
FII 0.14 %
DII (MF + Insurance) 1.45 %
Public (retail) 29.36 %
# Sep 2024 Mar 2025 Sep 2025 Mar 2026
Promoter 69.0569.0669.0569.05
FII 3.541.080.370.14
DII 4.561.340.821.45
Public 22.8528.5229.7629.36
Others 0000
Total 100100100100

Namo Ewaste Mgmt. Peer Comparison

Environmental Services Edit Columns

Namo Ewaste Mgmt. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Namo Ewaste Mgmt. Pros & Cons

Pros

  • Debtor days have improved from 18.35 to 7.57days.
  • Company is almost debt free.

Cons

  • Stock is trading at 6.9 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