Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Namo eWaste Management Ltd

NAMOEWASTE
NSE
206.35
1.35%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Namo eWaste Management Ltd

NAMOEWASTE
NSE
206.35
1.35%
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
472Cr
Close
Close Price
206.35
Industry
Industry
Recycling
PE
Price To Earnings
46.69
PS
Price To Sales
2.77
Revenue
Revenue
170Cr
Rev Gr TTM
Revenue Growth TTM
28.83%
PAT Gr TTM
PAT Growth TTM
7.55%
Peer Comparison
How does NAMOEWASTE stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NAMOEWASTE
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
3665678387
Growth YoY
Revenue Growth YoY%
88.026.930.7
Expenses
ExpensesCr
3159607676
Operating Profit
Operating ProfitCr
567711
OPM
OPM%
13.49.99.98.212.5
Other Income
Other IncomeCr
00010
Interest Expense
Interest ExpenseCr
01111
Depreciation
DepreciationCr
11111
PBT
PBTCr
466711
Tax
TaxCr
11033
PAT
PATCr
34537
Growth YoY
PAT Growth YoY%
95.6-23.130.9
NPM
NPM%
7.76.28.03.88.0
EPS
EPS
0.00.02.31.43.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025TTM
Revenue
RevenueCr
101150170
Growth
Revenue Growth%
48.513.7
Expenses
ExpensesCr
90136153
Operating Profit
Operating ProfitCr
111318
OPM
OPM%
11.28.910.4
Other Income
Other IncomeCr
012
Interest Expense
Interest ExpenseCr
121
Depreciation
DepreciationCr
111
PBT
PBTCr
91218
Tax
TaxCr
237
PAT
PATCr
7810
Growth
PAT Growth%
24.719.5
NPM
NPM%
6.75.75.9
EPS
EPS
4.03.74.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025
Equity Capital
Equity CapitalCr
1723
Reserves
ReservesCr
1866
Current Liabilities
Current LiabilitiesCr
249
Non Current Liabilities
Non Current LiabilitiesCr
32
Total Liabilities
Total LiabilitiesCr
63101
Current Assets
Current AssetsCr
4066
Non Current Assets
Non Current AssetsCr
2334
Total Assets
Total AssetsCr
63101

Cash Flow

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
3-20
Investing Cash Flow
Investing Cash FlowCr
-3-14
Financing Cash Flow
Financing Cash FlowCr
143
Net Cash Flow
Net Cash FlowCr
210
Free Cash Flow
Free Cash FlowCr
2-33
CFO To PAT
CFO To PAT%
45.3-231.3
CFO To EBITDA
CFO To EBITDA%
27.1-145.9

Ratios

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0352
Price To Earnings
Price To Earnings
0.041.6
Price To Sales
Price To Sales
0.02.4
Price To Book
Price To Book
0.04.0
EV To EBITDA
EV To EBITDA
1.125.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
23.521.5
OPM
OPM%
11.28.9
NPM
NPM%
6.75.7
ROCE
ROCE%
20.514.6
ROE
ROE%
19.29.5
ROA
ROA%
10.88.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Namo eWaste Management Limited is a premier formal recycler in India, specializing in the sustainable management of electronic and electrical equipment (**EEE**) and battery waste. As the **largest IT Asset Disposition (ITAD) provider in India**, the company serves as a critical link in the circular economy, integrating reverse logistics, data security, and high-value material recovery for global **MNCs** and **OEMs**. --- ### Integrated Circular Economy Business Model The company has transitioned from a pure-play recycler to an integrated resource recovery leader. Its revenue is derived from three synergistic verticals: | Vertical | Description | Revenue Contribution (H1 FY26) | | :--- | :--- | :--- | | **Recycling** | Extraction of industrial and precious metals (**Copper, Aluminum, Iron, Gold, Silver**) and plastics. | **60%** | | **Refurbishment** | Testing and repairing IT assets (**Laptops, CPUs**) for resale. This is the **highest margin** segment. | **25%** | | **EPR & Services** | Compliance management, audits, and credit generation under **E-Waste Management Rules 2022**. | **10% - 15%** | *Note: EPR revenue is typically skewed toward **H2** as producers meet year-end regulatory targets.* --- ### Strategic Infrastructure & Capacity Roadmap To mitigate logistics costs and capture regional sourcing, the company is executing a multi-phase expansion. Total capacity is projected to exceed **80,000 MTPA** by **March 2026**. | Facility Location | Primary Function | Capacity (MTPA) | Status | | :--- | :--- | :--- | :--- | | **Palwal, Haryana** | Bulk recycling & dismantling (Consolidated hub) | **33,500** | Operational | | **Nashik, Maharashtra** | E-waste & **Li-Ion Battery** recycling | **12,240** | Operational (July 2025) | | **Faridabad, Haryana** | ITAD, Refurbishment & High-value metal extraction | **5,200** | Operational (100% Util.) | | **Hyderabad, Telangana** | New Southern India recycling hub | **25,000** | Expected **March 2026** | **Key Operational Highlights:** * **Regional Optimization:** The **Hyderabad** plant targets the Southern IT hub, which generates **22%** of India’s e-waste. * **Shift Flexibility:** Current infrastructure can further enhance output by moving from single-shift to **double or triple-shift** operations. * **Asset Efficiency:** The company generates approximately **₹130-140 crores** in revenue from every **₹20 crore** of CapEx investment. --- ### High-Growth Frontier: Battery Lifecycle Management A core strategic pillar is the end-to-end recycling of **Lithium-ion (Li-ion) batteries**, moving from mechanical shredding to advanced chemical recovery. * **Black Mass Production:** The **Nashik** plant processes batteries into **Black Mass** (recovering **Li, Co, Ni, and Mn**). Current procurement is at **~₹300/kg** with sales at **~₹450/kg**, maintaining **20-25% gross margins**. * **Hydrometallurgy Roadmap:** A new plant is planned for **Faridabad** (expected **Dec 2026**) to extract battery-grade chemicals. * **Sourcing & Refurbishment:** In **March 2026**, the company secured a license to import **500 MT** of battery scrap. The strategy prioritizes **battery refurbishment** and secondary battery pack production before end-of-life recycling. * **Target Mix:** Management aims for a revenue split of **40% Battery Recycling** and **60% E-waste** by **2027**. --- ### IT Asset Disposition (ITAD) & Data Security Namo eWaste provides a secure, certified process for decommissioning corporate IT hardware, focusing on **Remarketing and Redeployment**. * **Data Destruction Protocols:** Offers **2X and 3X on-site destruction** using: * **Degaussing:** Wiping magnetic media for safe reuse. * **Physical Shredding:** Reducing disks to **<5mm**. * **Software Erasure:** Utilizing **Blancco** certified software. * **Blue-Chip Clientele:** Direct sourcing partnerships (**70% of RM**) with brands including **Samsung, Xiaomi, Dell, HP, Apple, and Lenovo**. --- ### Financial Performance & Growth Targets The company reached a financial inflection point in **FY26**, achieving positive operational cash flow and becoming virtually **debt-free** following its **₹51.2 crore IPO** in September 2024. **H1 FY26 vs. H1 FY25 Comparative Performance:** | Metric | H1 FY26 (INR Cr) | H1 FY25 (INR Cr) | YoY Growth | | :--- | :---: | :---: | :---: | | **Total Revenue** | **87.71** | **67.00** | **30.9%** | | **EBITDA** | **11.30** | **6.81** | **66.0%** | | **EBITDA Margin** | **12.88%** | **10.16%** | **+272 BPS** | | **PAT** | **6.99** | **5.34** | **30.9%** | **Forward Guidance:** * **CAGR Target:** Aiming for **45-50%** growth over the next three years. * **Margin Expansion:** Targeting **13-15% EBITDA margins** through reduced logistics and lower interest costs. * **Main Board Migration:** Plans to migrate from the SME exchange once revenue reaches **₹700–800 crore** (est. 2–2.5 years). --- ### Regulatory Environment & Risk Landscape The company operates under the **E-Waste and Battery Management Rules 2022**, which mandate recycling targets increasing from **60% (FY25)** to **70% (FY26)**. **Key Risks & Challenges:** * **EPR Price Volatility:** The **CPCB** recently introduced a minimum rate floor (**~₹26-27/unit**). While beneficial for margins, it has faced litigation from producers, causing temporary order delays. * **Informal Sector Competition:** The organized sector currently handles only **10-15%** of India's e-waste. Namo relies on **CPCB audits** to phase out non-compliant informal players. * **Operational Hazards:** Handling toxic substances (Lead, Mercury, Arsenic) requires stringent **ISO 9001, 14001, 27001, 45001**, and **R2** certifications, all of which the company maintains. * **Governance:** The company recently addressed **NSE** cautionary letters regarding minor delays in **KMP** (CFO/CS) appointment disclosures. * **Related Party Transactions:** Ongoing transactions exist with **M/s. Vardhman Sales Agency** (related to directors) for the sale/purchase of goods. --- ### Competitive Moat * **First-Mover Advantage:** First company in India to initiate **EPR** recycling (2017). * **Proprietary Tech:** Exclusive precious metal recovery technology developed under **MEITY** guidance. * **Zero Waste:** State-of-the-art processing with **zero waste discharge**. * **Market Share:** Currently **2-3%** of the Indian market, with a target of **4%** post-Hyderabad expansion.