Nifty
:
25227.35
Sensex
:
82327.05
-58.00 (-0.23%)
-173.77 (-0.21%)
Nifty
Sensex
:
:
25227.35
82327.05
-58.00 (-0.23%)
-173.77 (-0.21%)

Eco Recycling Ltd.

IT - Software

Rating :
59/99

BSE: 530643 | NSE: Not Listed

NSE BSE
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,180.48
  • 51.73
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,177.56
  • N/A
  • 12.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.35%
  • 1.16%
  • 18.46%
  • FII
  • DII
  • Others
  • 0.93%
  • 0.00%
  • 6.10%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.79
  • 28.25
  • 35.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 49.01
  • 121.25
  • 51.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 64.59
  • 71.28
  • 119.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.71
  • 34.87
  • 52.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.73
  • 10.09
  • 13.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.78
  • 33.08
  • 41.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
9.24
11.40
-18.95%
9.77
8.05
21.37%
9.92
7.47
32.80%
12.87
7.10
81.27%
Expenses
4.18
3.21
30.22%
2.81
4.37
-35.70%
3.30
2.23
47.98%
3.65
2.83
28.98%
EBITDA
5.06
8.19
-38.22%
6.96
3.68
89.13%
6.62
5.24
26.34%
9.22
4.27
115.93%
EBIDTM
54.76%
71.84%
71.24%
45.71%
66.73%
70.15%
71.64%
60.14%
Other Income
4.38
2.04
114.71%
-0.27
-0.39
-
-0.46
2.13
-
1.04
2.98
-65.10%
Interest
0.15
0.17
-11.76%
0.15
0.35
-57.14%
0.16
0.11
45.45%
0.17
0.12
41.67%
Depreciation
0.30
0.24
25.00%
0.27
-0.26
-
0.25
0.35
-28.57%
0.25
0.26
-3.85%
PBT
8.99
9.82
-8.45%
6.27
3.20
95.94%
5.75
6.91
-16.79%
9.84
6.87
43.23%
Tax
0.90
1.67
-46.11%
4.07
1.55
162.58%
1.01
1.18
-14.41%
1.64
0.75
118.67%
PAT
8.09
8.15
-0.74%
2.20
1.65
33.33%
4.74
5.73
-17.28%
8.20
6.12
33.99%
PATM
87.55%
71.49%
22.52%
20.50%
47.78%
76.71%
63.71%
86.20%
EPS
4.04
4.14
-2.42%
1.08
0.98
10.20%
2.53
2.90
-12.76%
4.17
3.03
37.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
41.80
43.96
28.01
17.74
15.29
12.67
12.19
12.44
11.52
19.46
36.80
Net Sales Growth
22.87%
56.94%
57.89%
16.02%
20.68%
3.94%
-2.01%
7.99%
-40.80%
-47.12%
 
Cost Of Goods Sold
7.20
6.63
5.77
5.97
5.87
4.52
4.20
6.18
7.46
11.88
31.16
Gross Profit
34.60
37.33
22.24
11.76
9.41
8.15
8.00
6.25
4.05
7.58
5.63
GP Margin
82.78%
84.92%
79.40%
66.29%
61.54%
64.33%
65.63%
50.24%
35.16%
38.95%
15.30%
Total Expenditure
13.94
13.74
11.56
13.92
12.43
12.10
10.72
10.75
12.43
18.49
36.24
Power & Fuel Cost
-
0.12
0.06
0.05
0.03
0.03
0.04
0.04
0.04
0.03
0.04
% Of Sales
-
0.27%
0.21%
0.28%
0.20%
0.24%
0.33%
0.32%
0.35%
0.15%
0.11%
Employee Cost
-
2.12
1.51
1.17
0.99
0.74
0.79
1.01
1.39
1.56
1.60
% Of Sales
-
4.82%
5.39%
6.60%
6.47%
5.84%
6.48%
8.12%
12.07%
8.02%
4.35%
Manufacturing Exp.
-
0.08
0.18
0.05
0.17
0.19
0.27
0.21
0.25
0.29
1.31
% Of Sales
-
0.18%
0.64%
0.28%
1.11%
1.50%
2.21%
1.69%
2.17%
1.49%
3.56%
General & Admin Exp.
-
3.39
3.24
3.42
4.18
2.70
2.57
2.45
3.04
2.85
1.49
% Of Sales
-
7.71%
11.57%
19.28%
27.34%
21.31%
21.08%
19.69%
26.39%
14.65%
4.05%
Selling & Distn. Exp.
-
0.46
0.46
0.93
0.28
0.17
0.62
0.33
0.16
0.44
0.05
% Of Sales
-
1.05%
1.64%
5.24%
1.83%
1.34%
5.09%
2.65%
1.39%
2.26%
0.14%
Miscellaneous Exp.
-
0.94
0.33
2.32
0.86
3.75
2.24
0.54
0.09
1.44
0.05
% Of Sales
-
2.14%
1.18%
13.08%
5.62%
29.60%
18.38%
4.34%
0.78%
7.40%
1.60%
EBITDA
27.86
30.22
16.45
3.82
2.86
0.57
1.47
1.69
-0.91
0.97
0.56
EBITDA Margin
66.65%
68.74%
58.73%
21.53%
18.71%
4.50%
12.06%
13.59%
-7.90%
4.98%
1.52%
Other Income
4.69
3.19
7.26
3.91
11.87
5.81
1.03
0.59
2.66
0.28
0.59
Interest
0.63
0.73
0.71
0.18
0.04
0.33
0.80
1.01
1.19
1.25
0.97
Depreciation
1.07
1.01
0.80
0.94
0.47
0.48
0.48
0.47
0.38
0.34
0.30
PBT
30.85
31.67
22.20
6.60
14.21
5.57
1.22
0.79
0.17
-0.34
-0.12
Tax
7.62
8.29
3.98
0.41
1.52
1.09
0.11
-0.31
0.00
-0.05
0.10
Tax Rate
24.70%
26.18%
17.93%
6.21%
10.70%
19.57%
9.02%
-39.24%
0.00%
2.96%
-83.33%
PAT
23.23
65.90
17.83
6.19
12.69
4.47
1.11
1.10
-8.84
-1.64
-0.22
PAT before Minority Interest
22.82
23.38
18.22
6.19
12.69
4.47
1.11
1.10
-8.84
-1.64
-0.22
Minority Interest
-0.41
42.52
-0.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
55.57%
149.91%
63.66%
34.89%
83.00%
35.28%
9.11%
8.84%
-76.74%
-8.43%
-0.60%
PAT Growth
7.30%
269.60%
188.05%
-51.22%
183.89%
302.70%
0.91%
-
-
-
 
EPS
12.04
34.15
9.24
3.21
6.58
2.32
0.58
0.57
-4.58
-0.85
-0.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
87.92
65.83
45.83
49.59
31.77
23.74
23.90
23.64
27.88
30.70
Share Capital
19.30
19.30
19.30
19.30
19.30
19.30
17.54
17.54
17.54
17.54
Total Reserves
68.63
46.53
26.53
30.30
12.47
4.45
6.36
6.10
10.34
13.16
Non-Current Liabilities
6.92
7.16
2.05
12.46
11.84
16.34
16.09
20.20
12.53
13.07
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.83
3.04
3.65
Unsecured Loans
0.00
0.00
0.00
10.62
11.23
15.43
14.74
9.00
9.00
9.00
Long Term Provisions
0.24
0.76
0.72
0.71
0.09
0.07
0.00
0.18
0.12
0.00
Current Liabilities
14.06
5.93
13.16
5.05
1.90
4.00
6.48
5.53
13.55
29.22
Trade Payables
1.22
0.27
10.78
1.91
0.07
0.23
0.20
0.03
3.98
22.48
Other Current Liabilities
1.57
1.69
1.10
0.82
0.44
2.31
0.59
0.75
2.62
1.45
Short Term Borrowings
0.00
0.00
0.00
0.65
0.15
0.93
5.30
4.75
6.95
5.29
Short Term Provisions
11.27
3.97
1.27
1.67
1.25
0.53
0.38
0.00
0.00
0.00
Total Liabilities
110.55
80.61
62.33
67.10
45.51
44.08
46.47
49.37
53.96
72.99
Net Block
58.84
39.36
33.74
20.45
21.68
21.92
21.88
22.23
14.47
14.39
Gross Block
65.74
45.25
38.82
24.59
25.35
25.11
24.59
24.47
16.36
15.94
Accumulated Depreciation
6.90
5.89
5.08
4.14
3.67
3.19
2.71
2.24
1.89
1.55
Non Current Assets
67.33
50.18
47.87
39.82
34.17
33.22
34.83
31.00
27.13
32.86
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.62
7.52
Non Current Investment
3.68
6.16
9.62
10.92
2.35
1.25
3.03
3.46
2.42
7.29
Long Term Loans & Adv.
2.46
2.31
2.17
5.65
7.36
7.30
7.19
5.24
1.45
3.34
Other Non Current Assets
2.35
2.35
2.35
2.80
2.77
2.75
2.73
0.06
0.17
0.32
Current Assets
43.23
30.43
14.46
27.28
11.35
10.87
11.64
18.37
26.84
40.13
Current Investments
8.13
11.58
4.93
9.23
5.12
1.80
0.00
0.00
0.00
0.00
Inventories
11.85
6.28
4.11
4.38
2.20
2.69
2.87
6.47
8.96
8.86
Sundry Debtors
7.62
4.45
2.45
1.01
1.10
2.42
4.25
4.46
10.34
23.80
Cash & Bank
2.92
1.52
1.16
10.90
1.64
0.02
1.75
0.14
0.10
0.40
Other Current Assets
12.70
0.04
0.08
0.04
1.30
3.95
2.76
7.30
7.44
7.06
Short Term Loans & Adv.
12.57
6.57
1.74
1.72
1.23
3.81
2.70
7.21
7.22
6.85
Net Current Assets
29.16
24.50
1.30
22.23
9.44
6.86
5.16
12.84
13.29
10.91
Total Assets
110.56
80.61
62.33
67.10
45.52
44.09
46.47
49.37
53.97
72.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
16.89
-2.58
16.32
0.33
8.55
5.47
8.43
6.47
-0.71
2.10
PBT
31.67
22.20
6.60
14.21
5.57
1.22
0.79
-8.67
-1.69
-0.12
Adjustment
0.51
-5.13
-2.17
-10.54
1.97
2.38
1.23
9.29
2.93
1.57
Changes in Working Capital
-6.92
-15.78
13.14
-1.63
1.24
1.99
6.49
5.77
-1.89
0.70
Cash after chg. in Working capital
25.26
1.29
17.57
2.04
8.78
5.59
8.51
6.38
-0.65
2.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.37
-3.87
-1.26
-1.71
-0.23
-0.11
-0.09
0.09
-0.06
-0.04
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-14.05
3.29
-24.20
8.04
-0.27
-3.54
-3.16
-0.28
0.85
-2.03
Net Fixed Assets
-20.49
-6.43
-14.23
0.77
-0.26
-0.51
-0.09
0.51
-1.52
-23.00
Net Investments
6.39
-0.74
5.35
-12.68
-4.42
-0.02
0.43
-1.04
4.87
5.74
Others
0.05
10.46
-15.32
19.95
4.41
-3.01
-3.50
0.25
-2.50
15.23
Cash from Financing Activity
-1.44
-0.36
-0.86
-0.11
-6.66
-3.67
-3.66
-6.15
-0.45
0.18
Net Cash Inflow / Outflow
1.40
0.36
-8.74
8.26
1.62
-1.73
1.61
0.04
-0.30
0.26
Opening Cash & Equivalents
1.52
1.16
9.90
1.64
0.02
1.75
0.14
0.10
0.40
0.14
Closing Cash & Equivalent
2.92
1.52
1.16
9.90
1.64
0.02
1.75
0.14
0.10
0.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
44.60
33.15
22.79
24.74
13.27
12.30
9.19
9.06
14.45
15.91
ROA
24.46%
25.50%
9.57%
22.54%
9.99%
2.45%
2.30%
-17.11%
-2.58%
-0.33%
ROE
31.16%
33.76%
13.51%
34.61%
18.13%
5.35%
6.25%
-38.97%
-5.59%
-0.72%
ROCE
43.18%
42.45%
13.18%
29.70%
15.16%
5.13%
4.60%
-17.42%
-0.92%
1.75%
Fixed Asset Turnover
0.79
0.67
0.56
0.61
0.50
0.49
0.51
0.56
1.21
2.41
Receivable days
50.11
44.90
35.55
25.13
50.59
99.68
127.74
234.51
320.09
199.67
Inventory Days
75.29
67.72
87.42
78.57
70.39
83.23
137.04
244.51
167.12
86.14
Payable days
41.15
349.44
387.70
61.34
12.05
18.87
8.32
75.03
328.45
153.10
Cash Conversion Cycle
84.25
-236.82
-264.72
42.36
108.94
164.04
256.46
403.99
158.77
132.70
Total Debt/Equity
0.00
0.00
0.00
0.24
0.44
0.72
1.14
1.31
0.70
0.60
Interest Cover
44.35
32.29
36.77
326.98
17.75
2.52
1.78
-6.45
-0.36
0.87

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Eco Recycling - Quarterly Results
    28th Jul 2025, 17:45 PM

    Read More
  • Eco Recycling expands capacities of e-waste & li-ion battery recycling
    18th Jul 2025, 15:09 PM

    With this expansion, Ecoreco’s total capacity now stands at 31,200 MTPA, reinforcing its position as a frontrunner in the formal e-waste recycling space

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.