Organic Recycling Systems Ltd (543997) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543997 | NSE: | Engineering | Small Cap

Organic Recycling Share Price

249.10 2.60 1.05%
as on 05-Dec'25 15:20

Organic Recycling Systems Ltd (543997) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 543997 | NSE: | Engineering | Small Cap

DeciZen - make an informed investing decision on Organic Recycling

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Organic Recycling Systems stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
62.45
Market Cap:
213.5 Cr.
52-wk low:
240
52-wk high:
400

Is Organic Recycling Systems Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Organic Recycling: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Organic Recycling Systems Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -2.7%-1.8%1.8%2.5%1.7%4.5%2.8%2.2%-
Value Creation
Index
-1.2-1.1-0.9-0.8-0.9-0.7-0.8-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3.65.78.88.39.313.118.125.225
Sales YoY Gr.-58.3%54.2%-6%12.8%40%38.9%39.2%-
Adj EPS -8.6-8.8-95.93.39.14.244
YoY Gr.-NANANA-44.2%176.8%-53.5%-6.4%-
BVPS (₹) 190.4211.1211.9216.8220211.9209.9220.8220.8
Adj Net
Profit
-3.6-3.6-3.72.41.44.73.33.43
Cash Flow from Ops. -3.1-4.76.9-1.63.7-27-4.4-15.4-
Debt/CF from Ops. -10.6-8.80.9-32.413.6-2.4-7.1-1.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA23.5%39.4%39.2%
Adj EPS NANA6.4%-6.4%
BVPSNA0.8%0.1%5.2%
Share Price - - - -33.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-4.5-4.3-4.22.71.54.72.41.91.8
Op. Profit
Mgn %
-86.5-40.3-43.29.412.852.628.112.3NAN
Net Profit
Mgn %
-99-63.6-42.329.414.636.217.913.613.6
Debt to
Equity
0.40.50.10.60.50.60.20.2-
Working Cap
Days
04,9513,8913,8933,0492,4051,9191,5440
Cash Conv.
Cycle
023582622-632402420

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Organic Recycling Systems Ltd.

Standalone Consolidated
TTM EPS (₹) 4 18.2
TTM Sales (₹ Cr.) 25.2 43.8
BVPS (₹.) 220.8 142.4
Reserves (₹ Cr.) 183 115
P/BV 1.12 1.73
PE 62.45 13.58
From the Market
52 Week Low / High (₹) 240.00 / 400.00
All Time Low / High (₹) 208.60 / 400.00
Market Cap (₹ Cr.) 213
Equity (₹ Cr.) 8.7
Face Value (₹) 10
Industry PE 38.5

Management X-Ray of Organic Recycling:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Organic Recycling - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Organic Recycling

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales46989131825
Operating Expenses 78137861322
Manufacturing Costs00011145
Material Costs258321410
Employee Cost 22222223
Other Costs 22214234
Operating Profit -3-2-411753
Operating Profit Margin (%) -86.5%-40.3%-43.2%9.4%12.8%52.6%27.2%12.3%
Other Income 00031102
Interest 12211110
Depreciation 00000001
Exceptional Items 006-00000
Profit Before Tax -4-4021645
Tax 00000111
Profit After Tax -4-4021533
PAT Margin (%) -99.0%-63.5%3.7%28.6%14.6%36.2%17.4%13.5%
Adjusted EPS (₹)-8.6-8.80.85.73.39.14.14.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 7988889092110162191
Share Capital 00000589
Reserves 7987889091105154183
Minority Interest00000000
Debt334165150663130
Long Term Debt0004544663130
Short Term Debt3341666000
Trade Payables15877771
Others Liabilities 191758203111927
Total Liabilities 132151160168180195209248

Fixed Assets

Gross Block00222229
Accumulated Depreciation00111112
Net Fixed Assets 00111017
CWIP 11024794
Investments 5959598995959595
Inventories00000000
Trade Receivables1481217212716
Cash Equivalents 430100627
Others Assets 6783926463717199
Total Assets 132151160168180195209248

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -3-57-24-27-4-15
PBT -4-4-521645
Adjustment -0-02-21111
Changes in Working Capital 1-15-21-34-9-20
Tax Paid 000000-0-0
Cash Flow From Investing Activity -19-16-5-2-3-1-3-2
Capex -0-0-0-0-0-0-1-7
Net Investments 003-0-01-11
Others -19-16-8-2-2-2-25
Cash Flow From Financing Activity 2321-24-2281337
Net Proceeds from Shares 161200004820
Net Proceeds from Borrowing 0005-122-35-1
Interest Paid 00-2-1-1-1-1-0
Dividend Paid 00000000
Others 78-0-008018
Net Cash Flow 00-01-1-0620

Finance Ratio

PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-4.52-4.360.382.661.494.682.311.94
ROCE (%)-2.71-1.751.82.491.664.522.752.21
Asset Turnover Ratio0.030.040.060.050.050.070.090.11
PAT to CFO Conversion(x)N/AN/AN/A-14-5.4-1.33-5
Working Capital Days
Receivable Days57156262448572529480313
Inventory Days430000000
Payable Days1772222727981,5394,787640136

Organic Recycling Systems Ltd Stock News

Organic Recycling Systems Ltd FAQs

The current trading price of Organic Recycling on 05-Dec-2025 15:20 is ₹249.1.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Organic Recycling stood at ₹213.4.
The latest P/E ratio of Organic Recycling as of 04-Dec-2025 is 62.45.
The latest P/B ratio of Organic Recycling as of 04-Dec-2025 is 1.12.
The 52-week high of Organic Recycling is ₹400.0 and the 52-week low is ₹240.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Organic Recycling is ₹25.23 ( Cr.) .

About Organic Recycling Systems Ltd

Organic Recycling Systems was originally incorporated on August 29, 2008, as a private limited Company under the name and style of Organic Recycling Systems Private Limited under the provisions of Companies Act, 1956 with the Registrar of Companies, Mumbai. Pursuant to shareholders ‘resolution passed at Extra Ordinary General Meeting held on Monday, September 26, 2022 the company was converted into a Public Limited Company and the name of the Company was changed to Organic Recycling Systems Limited vide a fresh Certificate of Incorporation dated September 29, 2022 issued by Registrar of Companies, Mumbai.

The company is an engineering company focused on environmental solutions and provide waste management solutions across waste types and across the value chain. The company has been a forerunner in providing sustainable waste management solutions in India since 2008. Incorporated by technocrats its focus primarily has been on developing robust, cost effective & environment friendly technologies that are simple to operate. It has proven technology and capability of successfully running one of India’s first Waste to Energy (WTE) plant developed on anaerobic biomethanation technology.

The anaerobic bio methanation technique has been recognized as a promising technology as per National Master Plan issued by Government of India, it has also set up a MSW processing and disposal plant in Solapur, Maharashtra to convert Municipal Solid Waste (MSW) into electricity and compost. The plant has been operational since 2013 with the plant being recognized as one of the case studies for best practices for MSWM under the Swachh Bharat Mission and various other reports. With the data collected over the years, the company is now a front runner for various EPC opportunities in the country and therefore providing solutions encompassing entire value chain for waste management. Its Business verticals includes Build Own Operate Transfer (BOOT) model, Engineering Procurement and Commissioning (EPC) model and Supply of key equipment. 

Business area of the company

The company is an engineering company focused on environmental solutions and provide waste management solutions across waste types and across the value chain.

History and milestones 

  • 2008: Formation of Organic Recycling Systems Private Limited to develop & promote technology for scientific & sustainable treatment of waste using Anerobic Digestion Process. 
  • 2009: Acquisition of Solapur project under 100% wholly owned subsidiary called Solapur Bioenergy Systems Private Limited for a Concession Period of 29 years & 11 Months from Cicon Environment Technologies Limited.
  • 2010:  Start of Construction of 300 TPD MSW Processing Facility under 100% Subsidiary - Solapur Bioenergy Systems Private Limited based on the inhouse developed & validated technology called DRYAD based on the Principals of Anerobic Digestion Process.
  • 2011: Secured tariff fixation for a Waste to Bioenergy Plant using Cost plus Methodology from both MERC & CERC therefore setting precedent for the Tariff fixation system for Biogas Projects.
  • 2011: Solapur project availed Custom Duty Exemptions for a Waste Management Project. 2013: Solapur facility achieved grid connectivity & commissioned its Biogas to Power Plant in July 2013 with MSEDCL.
  • 2014: Started the Development of DRYCO-AD Technology for smaller application based on the same principal of DRYAD Technology & Anaerobic Digestion Process.
  • 2016: Commercialized the Descaled DRYCO-AD Technology with award of Project from Indian Oil Corporation Ltd to be implemented in Varanasi, Uttar Pradesh.
  • 2018: Secured contracts for setting up 5 TPD containerized bio-methanation plants for treating biodegradable waste to generate electricity and enriched organic manure and operation & maintenance of the plants for a period of 5 years at 10 different sites in Delhi: 2 sites under the jurisdiction of East Delhi Municipal Corporation; 4 sites under the jurisdiction of South Delhi Municipal Corporation; and 4 sites under the jurisdiction of North Delhi Municipal Corporation.
  • 2019: Secured 2 contracts from KSIDC for developing 200 TPD Integrated Waste Management & Processing Project each for Palakkad & Kannur Clusters in Consortium with Blue Planet Environmental Solutions India Private Limited. The company has entered into contracts for setting up the projects and will be paid on completion of milestones. 2021: Secured contract from Kolkata Municipal Corporation for construction of 5 TPD facility to process organic waste for generation of Bio-CNG.
  • 2022: Received Work order for Construction of 100 TPD Integrated Solid Waste Management Facility along with operation & maintenance of the facility for a period of 3 years from Kalyan Dombivli Municipal Corporation
  • 2022: Patent granted for the invention ‘Integrated process for pre-treatment and anaerobic digestion of waste and apparatus used therein’ for a period of 20 years with effect from June 2014.
  • 2023: Patent granted for the invention Integrated Process for Pre-treatment and Anaerobic digestion of waste and apparatus used therein (called as MARUT Drum and allied equipment) for a period of 20 years with effect from June 2014.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×