BSE: 0 | NSE: NAMOEWASTE | Environmental Services | Small Cap
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
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|
| ROCE % ⓘ | 11.9% | 9.2% | 11.3% | - |
| Value Creation Index ⓘ | -0.2 | -0.3 | -0.2 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | ||||
| Sales ⓘ | 30.6 | 44.8 | 58.5 | 58 |
| Sales YoY Gr. | - | 46.3% | 30.5% | - |
| Adj EPS ⓘ | 1.9 | 1.4 | 2 | 1.1 |
| YoY Gr. | - | -24.3% | 42.1% | - |
| BVPS (₹) ⓘ | 8.6 | 19.7 | 21.7 | 19.5 |
| Adj Net Profit ⓘ | 1.9 | 1.7 | 2.4 | 2 |
| Cash Flow from Ops. ⓘ | -2.9 | 3.1 | 4.8 | - |
| Debt/CF from Ops. ⓘ | -4.7 | 2 | 0.7 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | NA | NA | 30.5% | ||||
| Adj EPS ⓘ | NA | NA | NA | 42.1% | ||||
| BVPSⓘ | NA | NA | NA | 10.2% | ||||
| Share Price | - | - | - | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'21 | Mar'22 | Mar'23 | TTM | |
|---|---|---|---|---|
| Return on Equity % ⓘ | 16.9 | 9 | 8.8 | 5.2 |
| Op. Profit Mgn % ⓘ | 10.5 | 5.9 | 6.7 | NAN |
| Net Profit Mgn % ⓘ | 6.3 | 3.7 | 4 | 4.2 |
| Debt to Equity ⓘ | 1.5 | 0.3 | 0.1 | - |
| Working Cap Days ⓘ | 0 | 157 | 131 | 0 |
| Cash Conv. Cycle ⓘ | 0 | 71 | 41 | 0 |
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%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 1.1 | 3 |
| TTM Sales (₹ Cr.) | 58.5 | 101 |
| BVPS (₹.) ⓘ | 19.5 | 10 |
| Reserves (₹ Cr.) ⓘ | 22 | - |
| P/BV ⓘ | 11.18 | 21.78 |
| PE ⓘ | 206.18 | 72.93 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.00 / 0.00 |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | 498 |
| Equity (₹ Cr.) | 22.9 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 51.6 |
| Pledged * | 0.00 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|
| Sales | 31 | 45 | 58 |
| Operating Expenses ⓘ | 27 | 42 | 55 |
| Manufacturing Costs | 0 | 1 | 1 |
| Material Costs | 24 | 37 | 49 |
| Employee Cost | 1 | 1 | 2 |
| Other Costs ⓘ | 2 | 3 | 3 |
| Operating Profit ⓘ | 3 | 3 | 4 |
| Operating Profit Margin (%) | 10.5% | 5.9% | 6.7% |
| Other Income ⓘ | 0 | 0 | 0 |
| Interest ⓘ | 1 | 0 | 0 |
| Depreciation ⓘ | 0 | 0 | 0 |
| Exceptional Items ⓘ | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 2 | 2 | 3 |
| Tax ⓘ | 0 | 1 | 1 |
| Profit After Tax | 2 | 2 | 2 |
| PAT Margin (%) | 6.3% | 4.0% | 4.1% |
| Adjusted EPS (₹) | 1.9 | 1.5 | 2.0 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 9 | 23 | 26 | |||||||
| Share Capital ⓘ | 4 | 5 | 5 | |||||||
| Reserves ⓘ | 5 | 19 | 21 | |||||||
| Minority Interest | 0 | 0 | 0 | |||||||
| Debt | 13 | 6 | 3 | |||||||
| Long Term Debt | 1 | 6 | 3 | |||||||
| Short Term Debt | 13 | 0 | 0 | |||||||
| Trade Payables | 1 | 7 | 5 | |||||||
| Others Liabilities ⓘ | 4 | 6 | 5 | |||||||
| Total Liabilities ⓘ | 27 | 42 | 39 | |||||||
Fixed Assets | ||||||||||
| Gross Block | 7 | 9 | 9 | |||||||
| Accumulated Depreciation | 1 | 1 | 2 | |||||||
| Net Fixed Assetsⓘ | 7 | 8 | 8 | |||||||
| CWIP ⓘ | 4 | 11 | 12 | |||||||
| Investmentsⓘ | 0 | 0 | 0 | |||||||
| Inventories | 5 | 12 | 8 | |||||||
| Trade Receivables | 4 | 3 | 5 | |||||||
| Cash Equivalents | 1 | 0 | 0 | |||||||
| Others Assetsⓘ | 6 | 8 | 6 | |||||||
| Total Assets ⓘ | 27 | 42 | 39 | |||||||
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 |
|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -3 | 3 | 5 |
| PBT ⓘ | 2 | 2 | 3 |
| Adjustment ⓘ | 1 | 1 | 1 |
| Changes in Working Capital ⓘ | -6 | 1 | 1 |
| Tax Paid ⓘ | -1 | -1 | -1 |
| Cash Flow From Investing Activity ⓘ | -3 | -8 | -2 |
| Capex | -3 | -8 | -2 |
| Net Investments | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 6 | 5 | -3 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | -6 | 5 | -2 |
| Interest Paid ⓘ | -1 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 |
| Others ⓘ | 13 | 0 | 0 |
| Net Cash Flow ⓘ | 0 | 0 | 0 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 21.65 | 11.25 | 9.88 | |||||||
| ROCE (%) | 11.89 | 9.18 | 11.28 | |||||||
| Asset Turnover Ratio | 1.15 | 1.31 | 1.45 | |||||||
| PAT to CFO Conversion(x) | -1.5 | 1.5 | 2.5 | Working Capital Days | ||||||
| Receivable Days | 47 | 28 | 24 | |||||||
| Inventory Days | 64 | 70 | 63 | |||||||
| Payable Days | 8 | 35 | 44 | |||||||
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
History and milestones
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
