SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

CMR Green Technologies Ltd (CMRGREEN)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: CMRGREEN Metal - Non Ferrous | Small Cap | CMR Green Tech Share Price

BSE Share Price
Not Listed

CMR Green Technologies Ltd (CMRGREEN)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: CMRGREEN Metal - Non Ferrous | Small Cap | CMR Green Tech Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹11.8
TTM Sales
₹3,982 Cr.
Book Value per Share
₹85
P/E Ratio
0.00
Industry PE
22.7
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.00
EV/EBITDA
0.00
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
6.84%
Return on Capital Employed (ROCE)
9.76%
Return on Assets (ROA)
4.59%
Operating Profit Margin
3.3%
Net Profit Margin
2.09%
Gross Profit Margin
3.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
7.34%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
50.49%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
₹1,835 Cr.
Equity
₹44.3 Cr.
Face Value
₹2
All Time Low / High
- / -

10 Year X-Ray :

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.

Value Creation

Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -1.9%-0.3%-0.3%22.8%17.7%5.5%-37.9%9.8%-
Value Creation
Index
-1.1-1.0-1.00.60.3-0.6-3.7-0.3-

Growth Parameters

Sales 0002,6103,9824,3544,2804,5953,982
Sales YoY Gr.-NANANA52.5%9.4%-1.7%7.3%-
Adj EPS -0-0-0-10.6123.114.211.8
YoY Gr.-NANANANA-73.9%-67.3%309.8%-
BVPS (₹) 1.11.11.1385.28588.361.966.385
Adj Net
Profit
-0.1-0-0-20.62656922.391.6262
Cash Flow from Ops. 00-0-68.5-118354205-87.7-
Debt/CF from Ops. 00-2.1-4.9-4.30.71.2-4.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NANA4.9%7.3%
Adj EPS NANA-29.6%309.8%
BVPSNA127.8%-7.9%7.1%
Share Price - - - -

Key Financial Parameters

Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-1.9-0.3-0.4-2.615.23.61.46.515.6
Op. Profit
Mgn %
0008.69.22.52.53.3NAN
Net Profit
Mgn %
000-0.86.71.60.526.6
Debt to
Equity
0000.50.30.10.20.3-
Working Cap
Days
000651039983800
Cash Conv.
Cycle
00035545250530

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales0002,610.203,981.634,354.134,280.464,594.76
Operating Expenses + 0.050.010.012,398.503,626.344,248.914,180.764,444.72
Manufacturing Costs00065.6692.05109.88104.55109.53
Material Costs0002,223.863,412.574,022.443,956.344,207.66
Employee Cost 00070.0379.2170.1973.9080.55
Other Costs 0.050.010.0138.9542.5146.3945.9746.98
Operating Profit -0.05-0.01-0.01211.71355.29105.2299.70150.04
Operating Profit Margin (%) ---8.1%8.9%2.4%2.3%3.3%
Other Income + 00.01031.0650.1845.5438.6643.34
Exceptional Items 000000-831.300
Interest 00030.6537.753236.0341.85
Depreciation 00020.0421.2524.9924.9325.57
Profit Before Tax -0.05-0.01-0.01192.07346.4793.77-753.89125.97
Tax -000219.8984.9720.69-190.4429.87
Profit After Tax -0.05-0.01-0.01-27.81261.5173.08-563.4596.09
PAT Margin (%) ----1.1%6.6%1.7%-13.2%2.1%
Adjusted EPS (₹)-0.00.00.0-14.311.83.3-25.74.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%

Valuation of CMR Green Tech - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

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

Equity and Liabilities

Shareholders Fund + 2.552.542.53747.481,879.711,953.081,356.681,452.64
Share Capital 0.390.390.390.3344.2544.2543.8143.81
Reserves 2.152.142.14747.151,835.461,908.831,312.861,408.83
Debt +00.010.02337.62488.48221.11238.85382.42
Long Term Debt00027.2620.959.811.800
Short Term Debt00.010.02310.36467.53211.31237.06382.42
Minority Interest00000000
Trade Payables0.010.010.01176.80119.53184.10129.59134.96
Others Liabilities 0.080.080.081,342.96512.13406.82263.73231.59
Total Liabilities 2.642.642.642,604.852,999.852,765.111,988.852,201.61

Fixed Assets

Net Fixed Assets +0001,001.201,002.771,009.94186.87176.55
Gross Block0001,122.301,135.161,157.65258.53266.66
Accumulated Depreciation000121.10132.39147.7271.6690.12
CWIP 00018.9914.403.233.353.92
Investments 2.562.562.56624.55655.97656.26895.69896.52
Inventories000313.58461.83343.84353.90411.40
Trade Receivables000383.79337.23415.88377.07458.70
Cash Equivalents 0.010.010.0125.8020.2934.024.795.46
Others Assets 0.070.080.07236.94507.34301.95167.19249.07
Total Assets 2.642.642.642,604.852,999.852,765.111,988.852,201.61

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 00-0.01-68.45-117.88354.46204.85-87.69
PBT 00-0.01192.07346.4793.77-753.89125.97
Adjustment 00038.6332.0132.76880.1249.85
Changes in Working Capital 00-0-292.11-421.97258.2797.05-232.44
Tax Paid 000-7.04-74.39-30.34-18.43-31.06
Cash Flow From Investing Activity + 000-59.13-16.92-22.97-181.330.81
Capex 000-22.57-13.48-22.79-12.80-29.71
Net Investments 000-5.51-34.7422.320.20-1.26
Others 000-31.0531.30-22.50-168.7331.78
Cash Flow From Financing Activity + 000.01132.54130.04-301.12-52.1385.87
Net Proceeds from Shares 00000000
Net Proceeds from Borrowing 00041.40-16.54-11.88-13.37-9.67
Interest Paid 00-0-24.13-29.01-27.24-28.90-43.71
Dividend Paid 00000000
Others 000.01115.27175.59-261.99-9.85139.25
Net Cash Flow 00-04.96-4.7630.37-28.61-1.01

Financial Ratio

PARTICULARSMar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-1.92-0.3-0.39-7.4219.913.81-34.056.84
ROCE (%)-1.9-0.28-0.3422.7517.725.5-37.879.76
Asset Turnover Ratio00021.421.511.82.19
PAT to CFO Conversion(x)N/AN/AN/AN/A-0.454.85N/A-0.91
Working Capital Days
Receivable Days00053.7033.1031.6033.8033.20
Inventory Days00043.9035.5033.8029.8030.40
Payable Days00014.5015.9013.8014.5011.50

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

CMR Green Technologies Ltd FAQs

The current trading price of CMR Green Tech on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of CMR Green Tech stood at ₹0.00 Cr

The latest P/E ratio of CMR Green Tech as of 31-Dec-1969 is 0.00.

The latest P/B ratio of CMR Green Tech as of 31-Dec-1969 is 0.00.

The 52-week high of CMR Green Tech is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of CMR Green Tech is ₹3,982 ( Cr.) .

Data is not available for this company.

No data found

No data found

About CMR Green Technologies Ltd

CMR Green Technologies was incorporated as ‘Grand Metal Industries Private Limited’ on August 23, 2005. Thereafter, pursuant to the conversion of the company to a public limited company, the name of the company was changed to ‘Grand Metal Industries Limited’ on May 28, 2020. The company proposed to change its name to CMR Green Technologies Limited pursuant to the Scheme of Arrangement. The change of name proposed (i) to reflect the activities of the merged company i.e., Century Metal Recycling Limited post amalgamation; (ii) to employ green technologies which would be environment friendly and reduce carbon footprint. Subsequently, its name was changed to ‘CMR Green Technologies Limited’ on August 11, 2021.

The company is engaged in manufacturing primary aluminium alloys, in solid ingot and liquid forms as well as zinc alloy ingots, aluminium billets and segregated furnace ready scrap of stainless steel, copper, brass, zinc, lead and magnesium. Some of the aluminium alloys manufactured by the company based on various standards are LM6, LM 4, HS-1, DAA1, ADC12, ADC6, 6063, 6061, 6082, 3105 among others.

The company produces aluminium billets that cater to both automotive and non-automotive sectors. These billets, made from recycled aluminium, are critical raw materials used in extrusion processes to create profiles for various applications. Its billets are manufactured to meet stringent industry standards, ensuring excellent mechanical properties, formability, and corrosion resistance. Further, it manufactures zinc alloy ingots, specifically, Z3 and Z5, a combination prepared by adding metals such as aluminium and zinc. It recycles used beverage cans scrap for fulfilling new metal requirements of primary producers. 

Business area of the company 

The company, along with its subsidiaries and joint ventures, is engaged in the business of manufacturing and selling of aluminium based die cast alloys and zinc alloys in India. It is also engaged in the business of segregation and sale of metal scrap as a part of manufacturing process (with a specific focus on stainless steel, brass, copper and zinc).

Products of the company

  • Aluminium ingots
  • Liquid Metal
  • Aluminium billets
  • Copper scrap
  • Brass scrap
  • Magnesium scrap

Awards, accreditations and recognition 

  • 2015: Certified by UNFCCC for carbon credits generated at its Bhiwadi Unit.
  • 2023: Certified Great Place to Work from employees in assessment survey (Category: Mid-size Organisations).
  • 2024: Received certificate of appreciation from Maruti Suzuki India Limited (MSIL) in recognition of the company’s special support in mobilising additional volume to support MSIL production.
  • 2024: Received an award in recognition of overall performance for the year 2024-25 in India region by JTEKT.
  • 2024: Best Partner Performance Business Support Award by JTEKT.
  • 2024: Certified as a ‘Most preferred workplace for women 2024-25’ by Team Marksmen Network.
  • 2025: Received recognition for ‘Raw material synergy (under CPS)’ by Suzuki Motorcycle India Private Limited.
  • 2025: Received Indian CSR award empowering social welfare.
  • 2025: Received ‘Employment Excellence Award’ for outstanding contribution in employment generation under New Age Sector from the Chief Minister of Odisha.
  • 2025: Received Mahatma Award for HR Excellence.
  • 2025: Received certificate of appreciation - Rotary India National CSR Awards Norther Region from Rotary India, in recognition of the company’s participation and commitment to social responsibility.
  • 2025: Received award for export excellence in the ‘Other Non-ferrous metals & manufactures thereof (Other than aluminium) - Large enterprise’ category by the Engineering Export Promotion Council of India, Northern Region.
  • 2025: Received ‘Best Employer Award 2025-26 (North India)’ by Employer Branding Institute, India.
  • 2025: Certified as ‘Great Place to Work (Mid-size organisations)’ by Great Place to Work.
  • 2025: Ranked 60th ‘Great Place to Work’ in the mid-sized companies in India across sectors for the year 2025.
  • 2025: One of India’s Best Workplaces in Auto and Auto Components for the year 2025 by Great Place to Work.
  • 2025: Ranked among Top 50 India’s Best Workplaces for Millennials in the mid-sized companies by Great Place to Work.
  • 2025: Ranked among Top 25 India’s Best Workplaces Building a Culture of Innovation by All by Great Place to Work.
  • 2025: Entered into a Share Subscription and Shareholders’ Agreement dated May 30, 2025 with Nippon Light Metal Co., Ltd., Japan for CMR Eco plant at Tirupati.
  • 2025: Certified as a ‘Most preferred workplace 2025-26 (Manufacturing)’ by Team Marksmen Network.
  • 2026: Certified as 'Best Workplaces in manufacturing' (Top 30- Mid-size India's Best Workplaces in Manufacturing 2026) by Great Place to Work.

History and milestones

  • 2006: The company commenced operations through manufacturing of aluminium and zinc alloy ingot at its Tatarpur Unit.
  • 2008: Introduced the manufacture and supply of liquid aluminium at its Haridwar Unit.
  • 2009: Commenced operations at its Gurugram Unit by setting up a dedicated liquid aluminium manufacturing plant.
  • 2011: Commenced operations at its Bhiwadi Unit by manufacturing and delivering aluminium alloy ingot and liquid aluminium alloy.
  • 2011: Received private equity investment from Indian Automotive Components Manufacturers Private Equity Fund-1-Domestic.
  • 2012: Signed a joint venture agreement with Nikkei Aluminium MC Co. Limited, Japan for setting up CMR Nikkei Private Limited at Bawal for manufacturing liquid aluminium alloy.
  • 2012: Signed a joint venture agreement with Toyota Tsusho Corporation, Japan for setting up CMR Toyotsu Aluminium India Private Limited at Chennai for manufacturing aluminium alloy ingot.
  • 2013: Commenced production at two plants - Bawal, Haryana and Chennai, Tamil Nadu.
  • 2013: Commenced manufacturing liquid aluminium alloy at its Manesar Unit.
  • 2013: Received private equity investment from Global Scrap Processors Limited.
  • 2013: Introduced liquid metal delivery over the road to multiple customers.
  • 2016: Started processing Zurik, a stainless- steel based scrap at its Tatarpur Unit.
  • 2017: Setup of comprehensive IT systems including ERP that forms the backbone of CMR’s data driven culture today.
  • 2019: Started commercial production at Vanod Unit I and Vallam Unit.
  • 2020: Commenced production at Halol Unit.
  • 2021: Started commercial production in Vanod Unit II under CMR Aluminium.
  • 2021: The company entered into the Scheme of Arrangement, pursuant to which Grand Metal Recycling Private Limited, Suvridhi Financial Services Limited, Sanjivani Non Ferrous Trading Private Limited, Ramayana Polymers Private Limited, Forever Multimedia Private Limited and CMR were amalgamated into the company.
  • 2023: Closed the Gurgaon Plant that was started in 2009 due to end-customer (Sunbeam) volumes shifting outside Gurgaon.
  • 2024: Patent granted to the company for the invention titled ‘An Intelligent Ladle Transport Safety Monitoring System and Method’ by the Patent Office, Government of India.
  • 2024: Commenced operations at its Tirupati Facility for aluminium billets.
  • 2024: Commenced operations in Pune under JV Co- Nikkei CMR Aluminium.
  • 2025: Commenced manufacturing of aluminium alloys liquid/ Ingots at its Sambalpur Facility for a primary aluminium producer, Hindalco Industries Limited.

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×