Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹340Cr
Rev Gr TTM
Revenue Growth TTM
77.87%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

HIGREEN
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | -23.5 | 7.6 | 8.0 | 64.8 | 91.2 |
| 34 | 24 | 25 | 27 | 29 | 49 | 58 |
Operating Profit Operating ProfitCr |
| 21.8 | 30.7 | 24.8 | 26.1 | 19.6 | 19.8 | 15.5 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 1 | 2 | 1 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 0 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 1 | 2 | 1 | 5 | 5 |
| 9 | 10 | 8 | 9 | 7 | 13 | 11 |
| 1 | 1 | 1 | 3 | 1 | 2 | 2 |
|
Growth YoY PAT Growth YoY% | | | -10.2 | -22.6 | 2.3 | 14.3 | -10.9 |
| 13.2 | 19.2 | 15.5 | 13.8 | 14.7 | 9.6 | 6.8 |
| 0.0 | 0.0 | 2.7 | 2.3 | 2.1 | 2.3 | 1.9 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -9.9 | 37.8 | 34.0 |
| 58 | 52 | 78 | 107 |
Operating Profit Operating ProfitCr |
| 25.7 | 25.5 | 19.7 | 17.5 |
Other Income Other IncomeCr | 0 | 0 | 2 | 3 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 3 | 3 | 6 | 10 |
| 16 | 14 | 14 | 24 |
| 4 | 4 | 2 | 4 |
|
| | -16.8 | 8.3 | -5.2 |
| 15.8 | 14.6 | 11.5 | 8.1 |
| 6.5 | 4.7 | 4.5 | 4.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 19 | 25 | 25 |
| 5 | 51 | 62 |
Current Liabilities Current LiabilitiesCr | 17 | 15 | 23 |
Non Current Liabilities Non Current LiabilitiesCr | 4 | 15 | 32 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 21 | 45 | 41 |
Non Current Assets Non Current AssetsCr | 24 | 60 | 100 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 10 | -2 | 12 |
Investing Cash Flow Investing Cash FlowCr | -6 | -38 | -44 |
Financing Cash Flow Financing Cash FlowCr | -4 | 50 | 22 |
|
Free Cash Flow Free Cash FlowCr | 4 | -15 | -40 |
| 79.8 | -17.8 | 111.1 |
CFO To EBITDA CFO To EBITDA% | 49.3 | -10.2 | 64.7 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 408 | 508 |
Price To Earnings Price To Earnings | 0.0 | 39.8 | 45.6 |
Price To Sales Price To Sales | 0.0 | 5.8 | 5.3 |
Price To Book Price To Book | 0.0 | 5.4 | 5.9 |
| 0.7 | 23.6 | 29.0 |
Profitability Ratios Profitability Ratios |
| 37.9 | 39.7 | 34.0 |
| 25.7 | 25.5 | 19.7 |
| 15.8 | 14.6 | 11.5 |
| 45.6 | 15.2 | 11.1 |
| 50.9 | 13.6 | 12.8 |
| 27.2 | 9.8 | 7.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Hi-Green Carbon Limited, a core entity of the **Radhe Group of Energy**, is an Indian renewable energy and waste-to-resource company specializing in the recycling of **End-of-Life Tyres (ELTs)**. Utilizing proprietary **continuous pyrolysis technology**, the company operates within a circular economy framework to produce high-value industrial raw materials, including **Recovered Carbon Black (rCB)**, **Tyre Pyrolysis Oil (TPO)**, and **Steel Scrap**.
---
### Proprietary Continuous Pyrolysis Technology
Unlike traditional batch-process recycling, Hi-Green employs a sophisticated thermochemical process conducted in an oxygen-free environment at temperatures between **400°C and 500°C**.
* **Operational Efficiency:** The continuous method allows for uninterrupted feeding and discharging, ensuring consistent product quality and superior energy efficiency compared to batch reactors.
* **Zero-Waste Mass Balance:** The process achieves a **100% output ratio** from input materials, leaving no residual waste.
* **Energy Self-Sufficiency:** Approximately **50%** of the generated **Syngas** (calorific value of **10,500 kcal**) is recycled to power the pyrolysis reactors.
* **Intellectual Property Consolidation:** In **November 2025**, the company acquired all patents and process know-how from **Radhe Renewable Energy Development Pvt. Ltd.** for a token consideration of **₹1**, securing its technological moat.
---
### Manufacturing Footprint & 2030 Expansion Roadmap
The company is executing an aggressive strategy to increase processing capacity **10x** by **2030**, targeting **1,000 TPD** (Tons Per Day) through the establishment of one new **100 TPD** plant annually.
| Plant Location | Status | Capacity | Strategic Focus & Incentives |
| :--- | :--- | :--- | :--- |
| **Bhilwara, Rajasthan** | Operational | **100 TPD** | Integrated **Sodium Silicate** plant; **529 KW Solar** plant. |
| **Dhule, Maharashtra** | Operational | **100 TPD** | Eligible for **80% GST subsidy** (**₹28.88 Cr** over 10 years). |
| **Dhar, Madhya Pradesh** | Under Construction | **100 TPD** | Expected production **Jan 2026**; **40% state subsidy**. |
| **Samsara (Kachchh)** | Operational | **60-80 TPD** | Backward integration for **Crumb Rubber** chips. |
| **Mundra, Gujarat** | Subsidiary | N/A | Strategic port location for future feedstock imports. |
---
### Diversified Product Portfolio & Revenue Streams
Hi-Green’s revenue is distributed across several industrial inputs, reducing reliance on any single commodity market.
* **Recovered Carbon Black (rCB) [~30% Revenue]:** A sustainable alternative to virgin carbon black (vCB) offering **50-60% cost savings** for customers. While current purity is **80-92%**, R&D targets **99.9%**. It is used in tyres, plastics, and inks.
* **Tyre Pyrolysis Oil (TPO) / Green Oil [~40% Revenue]:** A low-sulphur fuel substitute for the ceramics, cement, and textile industries.
* **Sodium Silicate:** Produced as "raw glass" by utilizing excess syngas in Rajasthan, effectively reducing external energy costs to zero for this segment.
* **Steel Scrap:** High-quality steel recovered from tyre structures, sold to steel mills.
* **Syngas:** High-calorific gas used for internal heating, power generation (via gas engines in Maharashtra), or potential bottling for industrial sale (pending **PESO** approval in MP).
---
### Financial Performance & Growth Guidance
The company successfully listed on the **NSE Emerge** platform in **September 2023**, raising **₹44.93 Cr** to fund its Maharashtra expansion.
**Consolidated Financial Highlights:**
* **Revenue (FY25):** **₹96.78 Cr** (up **37.8%** YoY).
* **EBITDA (FY25):** **₹20.21 Cr** (up **10.7%** YoY).
* **PAT (FY25):** **₹11.13 Cr** (up **5.3%** YoY).
* **Margin Targets:** Management aims for a sustainable **EBITDA margin** of **20% to 25%**.
**Forward Guidance:**
* **H2 FY26 Revenue:** Estimated at **~₹80 Cr**.
* **FY26 Full Year:** Target of **₹130-140 Cr**.
* **FY27 Outlook:** Anticipated top line exceeding **₹200 Cr** as three plants reach full operations.
---
### Strategic Integration & Cost Advantages
* **Capex Efficiency:** Investment requirements are **2-3x lower** than competitors due to indigenous technology and the ability to manufacture plants at a **cost-to-cost** basis via leased group infrastructure.
* **Backward Integration:** Through **Samsara Recycling**, the company targets **50% in-house sourcing** of crumb rubber to secure feedstock and insulate margins from market volatility.
* **EPR Framework:** While not claiming credits directly to avoid double-counting, the company benefits from lower feedstock costs as suppliers pass on credit values (approx. **₹1-₹1.5 per kg**).
* **Certifications:** Holds **REACH**, **ISCC Plus**, and **ISCC EU** certifications, essential for global OEM supply chains and European exports.
---
### Sustainability & Decarbonization Impact
Hi-Green’s rCB offers a significant environmental advantage over conventional virgin Carbon Black:
* **Emission Reduction:** rCB manufacturing emits **1/10th to 1/25th** of the CO2e of vCB.
* **Carbon Footprint:** Current Global Warming Potential (GWP) is **0.232 kgCO2e/kg**.
* **Solar Integration:** Installation of solar panels at the Bhilwara facility is expected to further reduce GWP to **0.134 kgCO2e/kg**.
* **Carbon Credits:** The company is conducting lifecycle assessments to eventually monetize carbon credits.
---
### Risk Factors & Mitigation
* **Operational Hazards:** Waste tyres are highly flammable; a fire at the **Samsara** facility in **October 2025** highlighted the need for robust insurance and safety protocols.
* **Market Sensitivity:** Profitability is linked to crude oil prices; a significant drop in vCB prices (e.g., from **₹120 to ₹90**) increases competitive pressure on rCB.
* **Regulatory Compliance:** Operations must adhere to strict **NGT** and **MoEF** standards for emissions and water pollutants (e.g., **BOD < 30 mg/l**).
* **Gestation Periods:** rCB is not a commodity; it requires **9-12 month** validation cycles with tyre OEMs, leading to slower capacity ramp-ups for new plants.
* **Audit Observations:** The company has faced technical non-compliance regarding **MSMED Act** interest provisions and minor delays in secretarial filings.