SEBI Reg. Investment Advisor

Download App
Help Center Pricing
Money Works 4 Me Logo MoneyWorks4Me
Talk to Advisor
Login Get Free Account
Sign Up

MoneyWorks4Me

Log In Sign Up Schedule Free 15‑min Call
Login Get Free Account
Sign Up

Namo Ewaste Management Ltd (NAMOEWASTE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: NAMOEWASTE Environmental Services | Small Cap | Namo Ewaste Mgmt. Share Price

BSE Share Price
Not Listed

Namo Ewaste Management Ltd (NAMOEWASTE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: NAMOEWASTE Environmental Services | Small Cap | Namo Ewaste Mgmt. Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹516 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹6.3
TTM Sales
₹139 Cr.
Book Value per Share
₹38.8
P/E Ratio
35.98
Lower than its 5-year historical median
Industry PE
31.9
Price to Book (P/B)
5.82
Lower than its 5-year historical median
Price to Sales (P/S)
3.73
In line with its 5-year historical median
EV/EBITDA
24.74
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
13.54%
In line with industry median
Return on Capital Employed (ROCE)
18.29%
Outperforms industry median
Return on Assets (ROA)
11.05%
Operating Profit Margin
9.6%
Net Profit Margin
6.89%
Gross Profit Margin
10.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
61.57%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
17.75%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
17.62%
Asset Quality
Promoter Holding
69.05%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹66 Cr.
Equity
₹22.9 Cr.
Face Value
₹10
All Time Low / High
- / -

Namo Ewaste Management stock performance

Key Ratios
mw4me loader

Check Before You Invest

Check Before You Invest

Quality

Not Good
Check detailed performance

Valuation

Overvalued

Check Valuation charts

Price Trend

Strong
Check Price chart
Q.1 Is Namo Ewaste Management Ltd a good quality company?
Namo Ewaste Management Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

View More

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

View More
How does Namo Ewaste Management Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Namo Ewaste Management Ltd vs industry peers?
Namo Ewaste Management Ltd revenue CAGR is 0.00%, compared to the industry median CAGR of 4.01%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Namo Ewaste Management Ltd?
Promoters hold 69.05% of the Namo Ewaste Management Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Namo Ewaste Management Ltd over the last decade?
Over the last 1 year(s), the stock has delivered a CAGR of 9.81% based on the current price.
View More

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.
Namo Ewaste Management Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation ⓘ

Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % ⓘ11.9%9.2%11.3%25.3%18.3%-
Value Creation
Index ⓘ		-0.2-0.3-0.20.80.3-

Growth Parameters ⓘ
Sales ⓘ30.644.858.575.5122139
Sales YoY Gr.-46.3%30.5%29.2%61.6%-
Adj EPS ⓘ1.91.424.33.36.3
YoY Gr.--24.3%42.1%115.6%-23.5%-
BVPS (₹) ⓘ8.619.721.72138.838.8
Adj Net
Profit ⓘ		1.91.72.47.27.514
Cash Flow from Ops. ⓘ-2.93.14.80.5-15.9-
Debt/CF from Ops. ⓘ-4.720.725.5-0.1-

CAGR ⓘ

9 Years 5 Years 3 Years 1 Years
Sales ⓘNANA39.7%61.6%
Adj EPS ⓘNANA32.8%-23.5%
BVPSⓘNANA25.5%85%
Share Price - - - 42.8%

Key Financial Parameters ⓘ

Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity % ⓘ		16.998.822.812.116.2
Op. Profit
Mgn % ⓘ		10.55.96.713.19.6NAN
Net Profit
Mgn % ⓘ		6.33.749.66.210.4
Debt to
Equity ⓘ		1.50.30.10.30-
Working Cap
Days ⓘ		01571311261230
Cash Conv.
Cycle ⓘ		0714177970

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Sales31455875122
Operating Expenses ⓘ + 27425566110
Manufacturing Costs01111
Material Costs2437495594
Employee Cost 11224
Other Costs ⓘ 233712
Operating Profit ⓘ 3341012
Operating Profit Margin (%) 10.5%5.9%6.7%13.1%9.5%
Other Income ⓘ + 00012
Exceptional Items ⓘ 000-00
Interest ⓘ 10011
Depreciation ⓘ 00011
Profit Before Tax ⓘ 223911
Tax ⓘ 01123
Profit After Tax 22278
PAT Margin (%) 6.3%4.0%4.1%9.5%6.9%
Adjusted EPS (₹)1.91.52.04.23.7
Dividend Payout Ratio (%)0%0%0%0%0%

Valuation of Namo Ewaste Mgmt. - 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'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 923263589
Share Capital ⓘ 4551723
Reserves ⓘ 519211966
Debt +1363112
Long Term Debt16332
Short Term Debt130080
Minority Interest00000
Trade Payables17542
Others Liabilities ⓘ 46545
Total Liabilities ⓘ 2742395598

Fixed Assets

Net Fixed Assets ⓘ +7882023
Gross Block7992226
Accumulated Depreciation11223
CWIP ⓘ 4111200
Investments ⓘ 000114
Inventories51281631
Trade Receivables4351311
Cash Equivalents 100112
Others Assets ⓘ 68647
Total Assets ⓘ 2742395598

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity ⓘ + -3351-16
PBT ⓘ 22378
Adjustment ⓘ 11122
Changes in Working Capital ⓘ -611-8-26
Tax Paid ⓘ -1-1-1-1-1
Cash Flow From Investing Activity ⓘ + -3-8-2-2-18
Capex -3-8-2-1-4
Net Investments 000-1-13
Others ⓘ 0-0-0-00
Cash Flow From Financing Activity ⓘ + 65-3244
Net Proceeds from Shares ⓘ 000345
Net Proceeds from Borrowing ⓘ -65-20-1
Interest Paid ⓘ -1-0-000
Dividend Paid ⓘ 00000
Others ⓘ 130-0-11
Net Cash Flow ⓘ 0-0-0111

Financial Ratio

PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)21.6511.259.8823.4313.54
ROCE (%)11.899.1811.2825.2618.29
Asset Turnover Ratio1.151.311.451.611.6
PAT to CFO Conversion(x)-1.51.52.50.14-2
Working Capital Days
Receivable Days47.2028.3024.3042.4035.70
Inventory Days63.9070.1062.6058.3070.50
Payable Days8.4035.3044.5031.1011.90

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.010.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Namo Ewaste Management Ltd FAQs

The current trading price of Namo Ewaste Mgmt. 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 Namo Ewaste Mgmt. stood at ₹516.4 Cr

The latest P/E ratio of Namo Ewaste Mgmt. as of 31-Dec-1969 is 35.98.

The latest P/B ratio of Namo Ewaste Mgmt. as of 31-Dec-1969 is 5.82.

The 52-week high of Namo Ewaste Mgmt. is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Namo Ewaste Mgmt. is ₹139 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Namo Ewaste Management Ltd is a below average quality company.

The key valuation ratios of Namo Ewaste Management Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Namo Ewaste Management Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

About Namo Ewaste Management Ltd

Namo eWaste Management is an E Waste collection, disposal and recycling company that offers comprehensive services for recycling of electrical and electronic equipment (EEE) waste like Air Conditioners, Refrigerator, Laptop, Phones, Washing Machine, Fans etc. It is an ISO 9001:2015, ISO 14001:2015, ISO 27001:2022 & ISO 45001:2018 certified company, complying with strict environmental regulations regarding handling hazardous products and disposing them safely to keep its environment green. It is committed towards managing large volume of electrical and electronic equipment waste and able to extract all of the components of an electrical item including precious and semi-precious metals like Copper, Aluminium, Iron etc. Electrical and electronic equipment comprises of many complex materials like batteries, plastics, glass, and ferrous and non-ferrous metals. These materials must be processed carefully to avoid releasing harmful chemicals into the environment. It takes steps to safely recover valuable commodities within e-waste for recycling and reuse. Additionally, it organizes awareness campaigns, collection drives, and events to collect waste and promote public consciousness regarding its safe disposal. 

As authorized recyclers it enters into procurement service contracts with these manufacturers and producers to pick up e-waste from their service centres, warehouses and retail outlets. Apart from this E-waste is also sourced through waste aggregators who collect e-waste from consumers by going door to door. It has engaged aggregators across various places in India who form a support for its e-waste collection for EPR. It reaches out to its target audience for procurement of e-waste through various initiatives and marketing strategies like participation in various Events & Expos, conducting awareness campaigns at schools, Media Coverage like featuring in clean India Journal, Economic times, Dainik Bhasker, Delivering talks like speech Jitopreneurs, London etc. After procurement and processing the E-waste, it also issues a certificate of recycling/certificate of dismantling or green certificate (to producers/manufacturers who require to manage their obligation under E-waste Management Rule) which is authorized from the State Pollution Control Board (SPCB) and Central Pollution Control Board (CPCB).

The company  was originally incorporated as ‘Namo eWaste Management Limited’ a public limited company under the Companies Act, 1956 at Delhi, pursuant to a certificate of incorporation dated January 13, 2014 issued by the Registrar of Companies, National Capital Territory of Delhi and Haryana. It commenced commercial operations pursuant to a Certificate for Commencement of Business dated January 29, 2014 issued by the Registrar of Companies, National Capital Territory of Delhi and Haryana.

Business area of the company

The company is an E Waste collection, disposal and recycling company that offers comprehensive services for recycling of EEE waste like Air Conditioners, Refrigerator, Laptop, Phones, Washing Machine, Fans etc.

Services of the company

  • Electronic Recycling
  • Refurbishment
  • Extended Producer Responsibility Services (EPRS)

History and milestones 

  • 2014: The company was founded.
  • 2015: The company commissioned first E-waste Plant at Faridabad.
  • 2017: The company became the first company to start EPR Recycling in India.
  • 2019: The company featured by Discovery Channel, Scroll Media, YourStory.
  • 2020: The company commissioned second E-waste Plant at Nasik.
  • 2021: The company secured Exclusive Precious Metals Technology from MEITY.
  • 2022: The company opened New Corporate Office at Gurugram.
  • 2023: The company commissioned Third E-Waste plant in Palwal.
  • 2023: The company acquired Tech eco Waste Management LLP.
  • 2024: The company got listed on NSE SME.
  • 2025: The company commenced Lithium-Ion Plant at Nashik.
  • 2025: The company commenced E-Waste Plant at Hyderabad.

You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
2026 ©The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me® is a registered trademark of The Alchemists Ark Pvt. Ltd.

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:

×