WEBSITE BSE:543997 NSE: ORGANICREC Inc. Year: 2008 Industry: Engineering My Bucket: Add Stock
Last updated: 11:31
No Notes Added Yet
1. Business Overview
Organic Recycling Systems Ltd. (ORS) is an Indian engineering company primarily engaged in solid waste management, with a specific focus on organic waste recycling. The company designs, builds, and operates plants that convert organic waste into useful resources such as biogas (which can be upgraded to Bio-CNG) and compost. Its core business model involves providing end-to-end solutions for waste processing, encompassing technology, engineering, procurement, and construction (EPC) of waste-to-energy plants, as well as operating and maintaining these facilities. The company generates revenue through EPC contracts for setting up these plants, sales of produced biogas/Bio-CNG, and sale of organic compost.
2. Key Segments / Revenue Mix
While specific revenue breakdown by segment is not readily available in public summaries without detailed financial reports, ORS's operations generally involve two main components:
Project Implementation (EPC): Revenue generated from designing, engineering, procuring equipment, and constructing organic waste processing plants for municipal corporations, industries, and other clients. This segment tends to be project-based and can be lumpy.
Operations & Resource Recovery: Revenue generated from operating its own or client facilities, including the sale of byproducts such as Bio-CNG (from biogas) and organic compost. This segment provides a more recurring revenue stream.
3. Industry & Positioning
The Indian waste management industry is vast, largely unorganized, and undergoing rapid formalization, driven by increasing urbanization, waste generation, and government initiatives (e.g., Swachh Bharat Abhiyan, emphasis on waste-to-energy and circular economy). ORS operates in the niche but growing segment of organic waste processing, particularly biomethanation. It positions itself as a technology-driven solutions provider, offering specialized engineering expertise for converting organic waste into renewable energy and organic fertilizer. The industry is fragmented, with many local players and a few larger integrated waste management companies. ORS competes on the basis of its specialized technology, project execution capabilities, and operational track record in biomethanation.
4. Competitive Advantage (Moat)
Proprietary Technology/Expertise: ORS possesses specialized engineering knowledge and proprietary technology in anaerobic digestion and biomethanation processes, enabling efficient conversion of heterogeneous organic waste into biogas and compost. This specialization can create barriers to entry for generalist players.
Execution Track Record: A proven track record of successfully commissioning and operating waste-to-energy plants in India builds credibility and trust with municipal bodies and industrial clients.
Regulatory Tailwinds: The company benefits from strong government support and policy mandates promoting waste-to-energy projects and sustainable waste management practices, creating a favorable operating environment.
5. Growth Drivers
Increasing Waste Generation: Rapid urbanization and population growth in India lead to a continuous increase in municipal solid waste, with a significant organic component, driving demand for efficient processing solutions.
Government Initiatives & Regulations: Schemes like Swachh Bharat Mission 2.0, emphasis on Circular Economy, and mandates for waste processing at source, along with incentives for renewable energy, create a robust pipeline of projects.
Renewable Energy Push: Growing demand for alternative fuels like Bio-CNG (derived from biogas) to reduce reliance on fossil fuels and address climate change concerns.
Demand for Organic Fertilizers: Increasing awareness about soil health and sustainable agriculture practices drives demand for organic compost.
Technological Advancement: Continuous improvement in waste processing technologies can enhance efficiency and cost-effectiveness, making projects more viable.
6. Risks
Project Execution Risks: Delays, cost overruns, and challenges in obtaining necessary permits, land acquisition, and reliable waste segregation can impact project profitability and timelines.
Raw Material Availability & Quality: Inconsistent or inadequate supply of segregated organic waste, or variations in waste quality, can affect plant efficiency and output.
Offtake Risk: Volatility in prices or uncertain demand for byproducts (Bio-CNG, compost) can impact revenue and profitability.
Regulatory & Policy Changes: Any adverse changes in government subsidies, environmental norms, or waste management policies could negatively affect the business model.
Competition: Intensifying competition from other waste management players, including larger conglomerates and new technology providers, could put pressure on margins.
Funding Challenges: Securing adequate and timely funding for new capital-intensive projects, especially in a nascent sector, can be a challenge.
7. Management & Ownership
Organic Recycling Systems Ltd. is promoted by individuals with significant experience in the waste management and engineering sectors. The promoters typically hold a substantial stake in the company, which is common for small to mid-cap companies in India. Management quality would generally be assessed by their track record of project execution, financial performance, and adherence to corporate governance standards, but detailed public information on specific management assessments is limited without in-depth analysis of financial filings and disclosures.
8. Outlook
Organic Recycling Systems Ltd. operates in a structurally growing sector driven by India's urgent need for sustainable waste management and renewable energy. The company's specialized focus on organic waste processing and biomethanation positions it well to capitalize on government initiatives and increasing environmental awareness. The demand for waste-to-energy solutions and products like Bio-CNG and organic compost provides significant tailwinds.
However, the company faces inherent risks associated with project-based businesses, including execution challenges, raw material sourcing inconsistencies, and market fluctuations for its byproducts. Its ability to scale operations efficiently, manage project financing, and navigate a dynamic regulatory landscape will be crucial for sustained growth. While the market opportunity is substantial, consistent project wins and efficient operational execution are key for long-term success.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹244 Cr.
Stock P/E 15.5
P/B 2
Current Price ₹252.8
Book Value ₹ 128.7
Face Value 10
52W High ₹377
Dividend Yield 0%
52W Low ₹ 206
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 5 | 8 | 11 | 13 | 15 | 25 | 27 | 44 | |
| Other Income | 0 | 1 | 0 | 3 | 3 | 1 | 0 | 5 | |
| Total Income | 5 | 9 | 11 | 16 | 18 | 25 | 28 | 49 | |
| Total Expenditure | 14 | 18 | 21 | 12 | 15 | 13 | 17 | 28 | |
| Operating Profit | -9 | -9 | -10 | 3 | 2 | 12 | 11 | 21 | |
| Interest | 2 | 3 | 3 | 1 | 2 | 2 | 1 | 0 | |
| Depreciation | 4 | 5 | 7 | 6 | 6 | 5 | 3 | 3 | |
| Exceptional Income / Expenses | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | -16 | -17 | -23 | -4 | -5 | 5 | 7 | 17 | |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 1 | |
| Profit After Tax | -16 | -17 | -23 | -4 | -5 | 4 | 8 | 16 | |
| Adjustments | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | |
| Profit After Adjustments | -16 | -17 | -23 | -4 | -5 | 4 | 8 | 16 | |
| Adjusted Earnings Per Share | -38.7 | -41.9 | -54.2 | -10.8 | -12.9 | 7 | 10.1 | 18.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 63% | 43% | 32% | 0% |
| Operating Profit CAGR | 91% | 119% | 0% | 0% |
| PAT CAGR | 100% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -17% | NA% | NA% | NA% |
| ROE Average | 15% | 17% | -6% | -23% |
| ROCE Average | 12% | 10% | 4% | -5% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 46 | 40 | 18 | 13 | 8 | 26 | 82 | 135 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 7 | 6 | 41 | 47 | 47 | 67 | 31 | 35 |
| Other Non-Current Liabilities | 15 | 15 | 3 | 5 | -3 | -2 | -6 | -0 |
| Total Current Liabilities | 54 | 62 | 31 | 30 | 47 | 22 | 19 | 15 |
| Total Liabilities | 122 | 123 | 94 | 95 | 99 | 112 | 126 | 185 |
| Fixed Assets | 47 | 81 | 75 | 69 | 65 | 60 | 56 | 61 |
| Other Non-Current Assets | 62 | 27 | 5 | 8 | 11 | 14 | 20 | 45 |
| Total Current Assets | 12 | 15 | 14 | 19 | 24 | 38 | 51 | 80 |
| Total Assets | 122 | 123 | 94 | 95 | 99 | 112 | 126 | 185 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 8 |
| Cash Flow from Operating Activities | -8 | -14 | -4 | -0 | 8 | -24 | 3 | -7 |
| Cash Flow from Investing Activities | -6 | -40 | 1 | -4 | -7 | -4 | -5 | -17 |
| Cash Flow from Financing Activities | 14 | 54 | 3 | 4 | -2 | 28 | 10 | 41 |
| Net Cash Inflow / Outflow | 0 | 0 | -0 | 1 | -1 | -0 | 8 | 17 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | 0 | 0 | 8 | 25 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -38.72 | -41.89 | -54.19 | -10.82 | -12.88 | 7.03 | 10.09 | 18.15 |
| CEPS(Rs) | -27.86 | -29.93 | 0 | 4.71 | 1.48 | 16.56 | 13.54 | 22.11 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 109.09 | 96.65 | 42.1 | 31.28 | 18.4 | 48.75 | 105.73 | 142.42 |
| Core EBITDA Margin(%) | -192.84 | -121.11 | -92.31 | 1.48 | -4.56 | 45.51 | 38.31 | 35.96 |
| EBIT Margin(%) | -280.67 | -172.25 | -175.99 | -23.99 | -25.14 | 27.97 | 29.75 | 39.46 |
| Pre Tax Margin(%) | -327.43 | -208.49 | -201.89 | -35.87 | -36.59 | 18.84 | 24.3 | 38.68 |
| PAT Margin (%) | -327.43 | -208.49 | -201.89 | -35.87 | -36.59 | 14.78 | 28.26 | 35.91 |
| Cash Profit Margin (%) | -235.62 | -148.98 | -139.75 | 15.61 | 4.2 | 34.84 | 37.93 | 43.74 |
| ROA(%) | -13.13 | -14.15 | -20.76 | -4.75 | -5.5 | 3.46 | 6.53 | 10.11 |
| ROE(%) | -35.49 | -40.72 | -78.32 | -29.47 | -51.81 | 22.15 | 14.56 | 15.36 |
| ROCE(%) | -14.89 | -15.63 | -24.88 | -4.46 | -5.64 | 8.77 | 7.79 | 12.09 |
| Receivable days | 132.39 | 163.21 | 251.71 | 353.21 | 430.99 | 378.55 | 442.95 | 299.89 |
| Inventory Days | 210.93 | 116.43 | 60.25 | 33.11 | 28.36 | 15.51 | 13.7 | 20.13 |
| Payable days | 0 | 231.11 | 324.97 | 938.85 | 2069.24 | 3551.67 | 793.5 | 230.24 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 20.84 | 14.22 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 1.99 | 1.81 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 8.83 | 5.71 | 4.39 | 4.31 | 3.72 | 3.03 | 6.8 | 5.31 |
| EV/Core EBITDA(x) | -4.67 | -5.06 | -4.86 | 15.7 | 23.78 | 6.31 | 17.25 | 11.22 |
| Net Sales Growth(%) | 0 | 69.91 | 34.09 | 12.32 | 16.69 | 69.15 | 11.2 | 59.25 |
| EBIT Growth(%) | 0 | -4.28 | -37 | 84.69 | -22.28 | 288.21 | 18.26 | 111.25 |
| PAT Growth(%) | 0 | -8.19 | -29.84 | 80.04 | -19.02 | 168.34 | 112.63 | 102.32 |
| EPS Growth(%) | 0 | -8.19 | -29.37 | 80.04 | -19.06 | 154.56 | 43.58 | 79.9 |
| Debt/Equity(x) | 1.02 | 1.25 | 2.72 | 4.06 | 6.7 | 2.74 | 0.41 | 0.29 |
| Current Ratio(x) | 0.23 | 0.25 | 0.44 | 0.63 | 0.5 | 1.76 | 2.6 | 5.38 |
| Quick Ratio(x) | 0.18 | 0.21 | 0.4 | 0.59 | 0.48 | 1.72 | 2.54 | 5.13 |
| Interest Cover(x) | -6 | -4.75 | -6.8 | -2.02 | -2.2 | 3.06 | 5.46 | 50.31 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.18 |
| # | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Promoter | 20.35 | 20.35 | 20.35 | 18.1 | 18.1 | 18.1 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 1.69 | 0 | 0 | 0.36 | 0.37 | 0.15 |
| Public | 77.96 | 79.65 | 79.65 | 81.54 | 81.54 | 81.75 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| Promoter | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.6 | 0.61 | 0.61 | 0.71 | 0.71 | 0.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.77 | 0.77 | 0.77 | 0.87 | 0.87 | 0.87 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.