Namo Ewaste Management Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: NAMOEWASTE | Environmental Services | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Namo Ewaste Mgmt.

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

1. Quality

2. Valuation

Undervalued

3. Price Trend

Namo Ewaste Management stock performance -

mw4me loader
P/E Ratio (SA):
141.24
Market Cap:
341.2 Cr.
52-wk low:
0
52-wk high:
0

Is Namo Ewaste Management Ltd an attractive stock to invest in?

1. Is Namo Ewaste Management Ltd a good quality company?

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

2. Is Namo Ewaste Management Ltd undervalued or overvalued?

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.

3. Is Namo Ewaste Management Ltd a good buy now?

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

10 Year X-Ray of Namo Ewaste Mgmt.:

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

Value Creation Index Colour Code Guide

Mar'21Mar'22Mar'23TTM
ROCE % 11.9%9.2%11.3%-
Value Creation
Index
-0.2-0.3-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 30.644.858.558
Sales YoY Gr.-46.3%30.5%-
Adj EPS 1.91.421.1
YoY Gr.--24.3%42.1%-
BVPS (₹) 8.619.721.719.5
Adj Net
Profit
1.91.72.42
Cash Flow from Ops. -2.93.14.8-
Debt/CF from Ops. -4.720.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA30.5%
Adj EPS NANANA42.1%
BVPSNANANA10.2%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'21Mar'22Mar'23TTM
Return on
Equity %
16.998.85.2
Op. Profit
Mgn %
10.55.96.7NAN
Net Profit
Mgn %
6.33.744.2
Debt to
Equity
1.50.30.1-
Working Cap
Days
01571310
Cash Conv.
Cycle
071410

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 0.13

Return on Equity has declined versus last 3 years average to 5.20%

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Namo Ewaste Management Ltd.

Standalone Consolidated
TTM EPS (₹) 1.1 3
TTM Sales (₹ Cr.) 58.5 101
BVPS (₹.) 19.5 10
Reserves (₹ Cr.) 22 -
P/BV 7.66 14.92
PE 141.24 49.96
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 341
Equity (₹ Cr.) 22.9
Face Value (₹) 10
Industry PE 52.9

Management X-Ray of Namo Ewaste Mgmt.:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Namo Ewaste Mgmt.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23
Sales314558
Operating Expenses 274255
Manufacturing Costs011
Material Costs243749
Employee Cost 112
Other Costs 233
Operating Profit 334
Operating Profit Margin (%) 10.5%5.9%6.7%
Other Income 000
Interest 100
Depreciation 000
Exceptional Items 000
Profit Before Tax 223
Tax 011
Profit After Tax 222
PAT Margin (%) 6.3%4.0%4.1%
Adjusted EPS (₹)1.91.52.0
Dividend Payout Ratio (%)0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 92326
Share Capital 455
Reserves 51921
Minority Interest000
Debt1363
Long Term Debt163
Short Term Debt1300
Trade Payables175
Others Liabilities 465
Total Liabilities 274239

Fixed Assets

Gross Block799
Accumulated Depreciation112
Net Fixed Assets788
CWIP 41112
Investments 000
Inventories5128
Trade Receivables435
Cash Equivalents 100
Others Assets686
Total Assets 274239

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23
Cash Flow From Operating Activity -335
PBT 223
Adjustment 111
Changes in Working Capital -611
Tax Paid -1-1-1
Cash Flow From Investing Activity -3-8-2
Capex -3-8-2
Net Investments 000
Others 000
Cash Flow From Financing Activity 65-3
Net Proceeds from Shares 000
Net Proceeds from Borrowing -65-2
Interest Paid -100
Dividend Paid 000
Others 1300
Net Cash Flow 000
PARTICULARSMar'21Mar'22Mar'23
Ratios
ROE (%)21.6511.259.88
ROCE (%)11.899.1811.28
Asset Turnover Ratio1.151.311.45
PAT to CFO Conversion(x)-1.51.52.5
Working Capital Days
Receivable Days472824
Inventory Days647063
Payable Days83544

Namo Ewaste Management Ltd Stock News

Namo Ewaste Management Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of Namo Ewaste Mgmt. stood at ₹341.2.
The latest P/E ratio of Namo Ewaste Mgmt. as of 01-Jan-1970 05:30 is 141.2.
The latest P/B ratio of Namo Ewaste Mgmt. as of 01-Jan-1970 05:30 is 7.66.
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 ₹58.45 ( Cr.) .

About Namo Ewaste Management Ltd

Namo eWaste Management Limited 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.

The company 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 reach 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 issue 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).

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: Incorporation of the Company. 
  • 2023-24: Techeco Waste Management LLP (Formerly known as Techeco Ewaste Namo LLP) becomes the subsidiary of the company.

Read More Read Less
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
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.