Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹221Cr
Rev Gr TTM
Revenue Growth TTM
117.13%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ORGANICREC
VS
| Quarter | Sep 2023 | Sep 2024 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 39.8 | 106.7 | 70.2 | 141.7 |
| 7 | 10 | 9 | 19 | 16 | 59 |
Operating Profit Operating ProfitCr |
| 44.2 | 31.9 | 51.3 | 37.5 | 45.8 | 20.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 1 | 1 |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 0 | 2 | 2 | 2 | 2 |
| 5 | 5 | 9 | 12 | 14 | 16 |
| 1 | 0 | 0 | 1 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | | | 236.8 | 54.6 | 78.9 | 46.0 |
| 16.0 | 38.6 | 38.5 | 28.8 | 40.5 | 17.4 |
| 0.0 | 7.5 | 8.8 | 11.5 | 14.0 | 15.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| | 16.7 | 69.2 | 11.2 | 59.3 | 140.0 |
| 13 | 15 | 14 | 17 | 28 | 75 |
Operating Profit Operating ProfitCr |
| 0.1 | -5.6 | 44.0 | 37.6 | 36.0 | 28.8 |
Other Income Other IncomeCr | 3 | 3 | 1 | 0 | 5 | 1 |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 1 | 0 | 0 |
Depreciation DepreciationCr | 6 | 6 | 5 | 3 | 3 | 4 |
| -4 | -5 | 5 | 7 | 17 | 26 |
| 0 | 0 | 1 | -1 | 1 | 1 |
|
| | -19.0 | 168.3 | 112.6 | 102.3 | 59.6 |
| -35.9 | -36.6 | 14.8 | 28.3 | 35.9 | 23.9 |
| -3,268.1 | -12.9 | 7.8 | 20.4 | 20.3 | 29.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 5 | 8 | 9 |
| 13 | 8 | 20 | 74 | 115 |
Current Liabilities Current LiabilitiesCr | 30 | 47 | 22 | 19 | 14 |
Non Current Liabilities Non Current LiabilitiesCr | 59 | 52 | 72 | 35 | 44 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 19 | 24 | 38 | 50 | 79 |
Non Current Assets Non Current AssetsCr | 84 | 83 | 81 | 85 | 115 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 8 | -24 | 3 | -7 | 19 |
Investing Cash Flow Investing Cash FlowCr | -4 | -7 | -4 | -5 | -17 | -23 |
Financing Cash Flow Financing Cash FlowCr | 4 | -2 | 28 | 10 | 41 | -18 |
|
Free Cash Flow Free Cash FlowCr | -4 | 1 | -28 | -1 | -18 | |
| 4.9 | -146.6 | -648.8 | 36.0 | -42.6 | 74.0 |
CFO To EBITDA CFO To EBITDA% | -2,030.3 | -965.3 | -218.0 | 27.1 | -42.5 | 61.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 162 | 199 | 192 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 20.8 | 14.2 | 7.7 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 5.9 | 4.5 | 1.8 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 2.0 | 1.8 | 1.6 |
| 4,915.4 | -66.4 | 6.4 | 18.1 | 13.1 | |
Profitability Ratios Profitability Ratios |
| 99.0 | 101.2 | 96.4 | 86.5 | 82.7 | 51.7 |
| 0.1 | -5.6 | 44.0 | 37.6 | 36.0 | 28.8 |
| -35.9 | -36.6 | 14.8 | 28.3 | 35.9 | 23.9 |
| -4.7 | -6.2 | 6.9 | 7.0 | 10.8 | |
| -34.6 | -69.9 | 14.4 | 9.5 | 12.8 | |
| -4.4 | -5.0 | 3.1 | 5.8 | 8.1 | |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Organic Recycling Systems Ltd. (**ORSL**) is a pioneering Indian **CleanTech** and decarbonization platform with over **16 years** of experience in waste valorization. The company operates an integrated business model that transforms municipal solid waste (**MSW**) and agricultural residues into renewable energy, biofuels, and high-value green chemicals. As a first-mover in the Indian waste-to-energy sector, ORSL has transitioned from a project-based firm into a technology-led intellectual property (**IP**) powerhouse.
---
### **Strategic Business Verticals & Revenue Streams**
ORSL has diversified its operations into four distinct but synergistic verticals designed to capture value across the entire waste management and bioenergy lifecycle:
* **Project Development & Technology Licensing:** Delivering turnkey solutions via **T-EPC** (Technology-led Engineering, Procurement, and Construction), **BOOT** (Build, Own, Operate, Transfer), and **PPP** (Public-Private Partnership) models.
* **Product Vertical:** Manufacturing and supplying proprietary equipment and sustainable commodities, including **Compressed Bio-Gas (CBG)**, organic manure, and carbon products.
* **Operations & Maintenance (O&M):** Providing end-to-end management, troubleshooting, and preventive maintenance for large-scale waste processing and **CBG** facilities.
* **Consulting & Laboratory Services:** Offering feasibility studies, **Detailed Project Reports (DPRs)**, and **NABL-accredited** laboratory analysis for feedstock and manure quality.
---
### **Proprietary Technology Stack & Innovation Ecosystem**
The company’s competitive moat is built upon its **IP-owned** technology stack, developed at its in-house **Research Innovation Centre (RIC)** in Navi Mumbai.
#### **Core Technologies**
| Technology | Application | Impact/Detail |
| :--- | :--- | :--- |
| **DRYAD™** | Anaerobic Digestion | Patented high-solid thermophilic biomethanation for biogas. |
| **MARUT Drum™** | Waste Segregation | Patented system for recovering organic fractions from mixed MSW. |
| **Sanjeevak™** | Carbonization | Converts biomass into biochar, pellets, and charcoal. |
| **VSA Technology** | Biogas Upgrading | Licensed from **CSIR-IIP**; upgrades biogas to pipeline-quality **CBG**. |
| **MethanoBoost (MBC)** | Yield Enhancement | Proprietary catalyst validated to increase methane yield by **30%**. |
#### **Future-Ready R&D (The BIO-CCU Platform)**
In collaboration with **IIT Bombay** and **IIT Kharagpur**, ORSL is developing India’s first pilot-scale **Biological Carbon Capture, Utilization, and Sequestration** platform. Supported by a **DBT-BIRAC** grant, this technology aims to convert $\text{CO}_2$ from biogas into bio-alcohols, specialty chemicals, and nutritional supplements.
---
### **Operational Assets and Project Pipeline**
ORSL operates a pan-India footprint with a focus on high-activity states like **Maharashtra, Uttar Pradesh, Gujarat, and Haryana**.
* **Flagship Facility (Solapur):** A **400 TPD** integrated MSW plant in Maharashtra. It has been upgraded to a **CBG-first** facility (**Solapur 2.0**) processing both MSW and agro-residue.
* **IOCL Gorakhpur:** A **200 TPD** paddy straw-based **CBG** plant where ORSL manages O&M and has commenced fuel dispatch under the **SATAT** initiative.
* **KDMC Project:** A **100 TPD** waste processing plant for the Kalyan Dombivali Municipal Corporation, currently nearing commissioning.
* **Strategic Order Book:** The company targets project scales ranging from **Big-scale (<₹50 Cr)** to **Major-scale (>₹100 Cr)**. Recent wins include **EPC** contracts for **Shreyam Manek Agro** (Madhya Pradesh) and **BNG Power & Energy** (Rajasthan).
---
### **Financial Performance & Capital Structure**
ORSL has demonstrated a robust growth trajectory, transitioning from a loss-making entity in **FY21** to a high-margin enterprise.
#### **Key Financial Metrics**
| Metric | FY24 | FY25 | FY26 (Target/Est) |
| :--- | :---: | :---: | :---: |
| **Total Income (₹ Cr)** | **27.79** | **48.73** | **Guided Growth** |
| **EBITDA Margin** | **~36%** | **36%** | **~45% (H1 Actual)** |
| **PAT (₹ Cr)** | **7.77** | **15.72** | **25.00 (Target)** |
| **ROE / ROCE** | - | **14% / 12%** | **19% / 16%** |
#### **Capital Raising & Liquidity**
* **IPO:** Raised **₹50 crore** in **September 2023** on the **BSE SME Platform** at **₹200/share**.
* **Warrants:** Issued **27,00,000 warrants** in **December 2024** at **₹273/unit**, with **₹26.21 crore** already realized through partial conversion.
* **Debt:** Maintains a conservative **Debt/Equity ratio of 0.3x to 0.4x**, with term loans from **Bank of Baroda** and **HDFC Bank**.
---
### **Strategic Partnerships and Market Expansion**
ORSL is aggressively expanding its market reach through inorganic growth and international alliances:
* **Industrial Associate Acquisition:** In **March 2026**, ORSL acquired this chemical trading firm to accelerate its entry into the **Green Chemicals** and low-carbon industrial input market.
* **IGL & PRESPL Alliances:** Strategic MoUs with **Indraprastha Gas Ltd** and **PRESPL** to jointly develop **CBG** projects using feedstocks like **Napier grass** and paddy straw.
* **Global Footprint:** Member of the **Danish-Thai-Indian Circular Bioeconomy Network**, supported by a **DKK 1,028,800** grant for international tech collaboration.
---
### **Risk Factors and Mitigation Strategies**
While the growth outlook is positive, the company navigates several sectoral and operational challenges:
* **Feedstock & Execution:** **CBG** projects face risks related to seasonal biomass availability. ORSL is mitigating this by initiating captive cultivation of **Napier Grass** across **150+ acres** in Solapur.
* **Regulatory Environment:** The transition from voluntary to **mandatory CBG blending** (1% in FY26 to 5% by FY29) is critical. Delays in government incentives (e.g., **₹90 lakh** for biomass machinery) could impact project IRRs.
* **Legal Disputes:** The company is currently in litigation with the **Municipal Corporation of Delhi (MCD)** regarding contract termination and is seeking recovery of outstanding dues via the Delhi High Court.
* **Administrative Changes:** Following the resignation of statutory auditors in **May 2025** (due to fee viability), the company is strengthening its internal professional resource requirements to match its increased scale.
---
### **Investment Thesis: The Decarbonization Play**
ORSL is positioned as a direct beneficiary of India’s **SATAT** initiative and **Swachh Bharat Mission 2.0**. By moving toward a **Build-Own-Operate (BOO)** model and expanding into **Green Chemicals** (e.g., **rDME** and **C₂–C₅ alcohols**), the company is shifting from a service provider to an asset-heavy, high-visibility energy producer. With a **37% Revenue CAGR** and a target **PAT of ₹25 crore for FY26**, ORSL represents a high-growth opportunity in the Indian **Circular Economy** sector.