Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Organic Recycling Systems Ltd

ORGANICREC
BSE
254.95
1.88%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Organic Recycling Systems Ltd

ORGANICREC
BSE
254.95
1.88%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
221Cr
Close
Close Price
254.95
Industry
Industry
Miscellaneous
PE
Price To Earnings
8.80
PS
Price To Sales
2.10
Revenue
Revenue
105Cr
Rev Gr TTM
Revenue Growth TTM
117.13%
PAT Gr TTM
PAT Growth TTM
60.15%
Peer Comparison
How does ORGANICREC stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ORGANICREC
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Mar 2024Sep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
131518313075
Growth YoY
Revenue Growth YoY%
39.8106.770.2141.7
Expenses
ExpensesCr
7109191659
Operating Profit
Operating ProfitCr
659121416
OPM
OPM%
44.231.951.337.545.820.9
Other Income
Other IncomeCr
000011
Interest Expense
Interest ExpenseCr
100000
Depreciation
DepreciationCr
302222
PBT
PBTCr
559121416
Tax
TaxCr
100111
PAT
PATCr
26791213
Growth YoY
PAT Growth YoY%
236.854.678.946.0
NPM
NPM%
16.038.638.528.840.517.4
EPS
EPS
0.07.58.811.514.015.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
1315252744105
Growth
Revenue Growth%
16.769.211.259.3140.0
Expenses
ExpensesCr
131514172875
Operating Profit
Operating ProfitCr
0-111101630
OPM
OPM%
0.1-5.644.037.636.028.8
Other Income
Other IncomeCr
331051
Interest Expense
Interest ExpenseCr
122100
Depreciation
DepreciationCr
665334
PBT
PBTCr
-4-5571726
Tax
TaxCr
001-111
PAT
PATCr
-4-5481625
Growth
PAT Growth%
-19.0168.3112.6102.359.6
NPM
NPM%
-35.9-36.614.828.335.923.9
EPS
EPS
-3,268.1-12.97.820.420.329.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
00589
Reserves
ReservesCr
1382074115
Current Liabilities
Current LiabilitiesCr
3047221914
Non Current Liabilities
Non Current LiabilitiesCr
5952723544
Total Liabilities
Total LiabilitiesCr
103107119135194
Current Assets
Current AssetsCr
1924385079
Non Current Assets
Non Current AssetsCr
84838185115
Total Assets
Total AssetsCr
103107119135194

Cash Flow

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
08-243-719
Investing Cash Flow
Investing Cash FlowCr
-4-7-4-5-17-23
Financing Cash Flow
Financing Cash FlowCr
4-2281041-18
Net Cash Flow
Net Cash FlowCr
1-10817-23
Free Cash Flow
Free Cash FlowCr
-41-28-1-18
CFO To PAT
CFO To PAT%
4.9-146.6-648.836.0-42.674.0
CFO To EBITDA
CFO To EBITDA%
-2,030.3-965.3-218.027.1-42.561.3

Ratios

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000162199192
Price To Earnings
Price To Earnings
0.00.00.020.814.27.7
Price To Sales
Price To Sales
0.00.00.05.94.51.8
Price To Book
Price To Book
0.00.00.02.01.81.6
EV To EBITDA
EV To EBITDA
4,915.4-66.46.418.113.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
99.0101.296.486.582.751.7
OPM
OPM%
0.1-5.644.037.636.028.8
NPM
NPM%
-35.9-36.614.828.335.923.9
ROCE
ROCE%
-4.7-6.26.97.010.8
ROE
ROE%
-34.6-69.914.49.512.8
ROA
ROA%
-4.4-5.03.15.88.1
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.