Nifty

:

25571.25

Sensex

:

82814.71

116.90 (0.46%)
316.57 (0.38%)

Login

Nifty
Sensex

:
:

25571.25
82814.71

116.90 (0.46%)
316.57 (0.38%)

Nupur Recyclers Ltd.

Trading

Rating :

56/99

BSE: Not Listed | NSE: NRL

Watchlist

NSE BSE

53.46

20-Feb-2026

Open
High
Low
Previous Close

52.5
54.4
52.3
52.52

Volume
Traded Value (lacs)
52 Week High
52 Week Low

31340
1667128.94
94
48.8

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

369.24
27.35
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

383.10
N/A
2.81

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
5.22
-5.37

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-22.22
4.13

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-6.83
5.75

P:E (Median)

8 Years
5 Years
3 Years

-
-
43.87

P:BV (Average)

8 Years
5 Years
3 Years

-
-
5.21

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
29.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 43.23 30.36 42.39% 32.31 39.51 -18.22% 27.86 34.42 -19.06% 29.75 44.42 -33.03%
Expenses 41.01 29.95 36.93% 31.27 38.41 -18.59% 27.32 32.16 -15.05% 29.60 43.86 -32.51%
EBITDA 2.22 0.42 428.57% 1.04 1.11 -6.31% 0.54 2.26 -76.11% 0.14 0.57 -75.44%
EBIDTM 5.14% 1.37% 3.22% 2.80% 1.95% 6.57% 0.48% 1.28%
Other Income 1.49 1.64 -9.15% 2.16 1.69 27.81% 0.98 1.79 -45.25% 0.85 1.52 -44.08%
Interest 0.16 0.03 433.33% 0.02 0.01 100.00% 0.01 0.02 -50.00% 0.03 0.07 -57.14%
Depreciation 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.01 0.00%
PBT 3.54 2.01 76.12% 3.17 2.79 13.62% 1.50 4.03 -62.78% 0.95 2.00 -52.50%
Tax 1.14 0.53 115.09% 0.61 0.93 -34.41% 0.39 1.03 -62.14% 0.26 0.57 -54.39%
PAT 2.40 1.49 61.07% 2.56 1.85 38.38% 1.11 2.99 -62.88% 0.69 1.43 -51.75%
PATM 5.56% 4.89% 7.92% 4.69% 3.97% 8.70% 2.32% 3.21%
EPS 0.35 0.22 59.09% 0.37 0.27 37.04% 0.16 0.43 -62.79% 0.10 0.21 -52.38%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 58.88 34.30 71.66% 48.76 51.18 -4.73% 50.98 35.61 43.16% 37.22 43.71 -14.85%
Expenses 52.92 31.38 68.64% 45.35 45.28 0.15% 46.95 30.80 52.44% 35.22 42.77 -17.65%
EBITDA 5.96 2.92 104.11% 3.41 5.90 -42.20% 4.03 4.80 -16.04% 2.00 0.94 112.77%
EBIDTM 10.12% 8.52% 6.99% 11.53% 7.91% 13.49% 5.36% 2.15%
Other Income 2.55 2.79 -8.60% 2.92 2.31 26.41% 2.05 2.37 -13.50% 1.91 1.63 17.18%
Interest 0.84 0.64 31.25% 0.30 0.46 -34.78% 0.29 0.40 -27.50% 0.37 0.13 184.62%
Depreciation 1.08 0.41 163.41% 0.59 0.41 43.90% 0.39 0.29 34.48% 0.51 0.09 466.67%
PBT 6.59 4.66 41.42% 5.45 7.35 -25.85% 5.40 6.48 -16.67% 3.03 2.36 28.39%
Tax 1.83 1.19 53.78% 1.12 1.91 -41.36% 1.36 1.42 -4.23% 0.73 0.63 15.87%
PAT 4.76 3.47 37.18% 4.33 5.44 -20.40% 4.04 5.06 -20.16% 2.31 1.73 33.53%
PATM 8.08% 10.10% 8.89% 10.63% 7.93% 14.21% 6.19% 3.96%
EPS 0.58 0.46 26.09% 0.56 0.69 -18.84% 0.52 0.65 -20.00% 0.30 0.24 25.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Net Sales 133.15 134.04 180.82 98.85 159.05 103.93 13.08 0.91 Net Sales Growth -10.46% -25.87% 82.92% -37.85% 53.04% 694.57% 1337.36% Cost Of Goods Sold 126.18 126.89 173.63 88.38 132.98 89.17 11.98 0.77 Gross Profit 6.97 7.16 7.19 10.47 26.06 14.77 1.10 0.14 GP Margin 5.23% 5.34% 3.98% 10.59% 16.38% 14.21% 8.41% 15.38% Total Expenditure 129.20 130.12 176.76 91.74 135.30 90.16 12.87 0.89 Power & Fuel Cost - 0.09 0.09 0.08 0.04 0.02 0.03 0.00 % Of Sales - 0.07% 0.05% 0.08% 0.03% 0.02% 0.23% 0% Employee Cost - 1.04 0.99 0.99 0.50 0.24 0.44 0.01 % Of Sales - 0.78% 0.55% 1.00% 0.31% 0.23% 3.36% 1.10% Manufacturing Exp. - 0.25 0.25 0.25 0.19 0.14 0.11 0.04 % Of Sales - 0.19% 0.14% 0.25% 0.12% 0.13% 0.84% 4.40% General & Admin Exp. - 0.84 0.84 1.30 1.15 0.29 0.24 0.02 % Of Sales - 0.63% 0.46% 1.32% 0.72% 0.28% 1.83% 2.20% Selling & Distn. Exp. - 0.16 0.22 0.44 0.32 0.13 0.04 0.07 % Of Sales - 0.12% 0.12% 0.45% 0.20% 0.13% 0.31% 7.69% Miscellaneous Exp. - 0.86 0.74 0.30 0.10 0.17 0.03 0.00 % Of Sales - 0.64% 0.41% 0.30% 0.06% 0.16% 0.23% 0% EBITDA 3.94 3.92 4.06 7.11 23.75 13.77 0.21 0.02 EBITDA Margin 2.96% 2.92% 2.25% 7.19% 14.93% 13.25% 1.61% 2.20% Other Income 5.48 5.97 6.02 6.56 2.75 1.04 0.14 0.00 Interest 0.22 0.08 0.28 0.32 0.92 1.37 0.30 0.00 Depreciation 0.04 0.04 0.05 0.06 0.03 0.02 0.01 0.00 PBT 9.16 9.78 9.74 13.29 25.54 13.43 0.05 0.02 Tax 2.40 2.76 3.90 3.95 6.82 3.42 0.01 0.00 Tax Rate 26.20% 28.22% 27.01% 29.72% 26.70% 25.47% 20.00% 0.00% PAT 6.76 7.02 10.55 9.34 18.73 10.00 0.03 0.01 PAT before Minority Interest 6.76 7.02 10.55 9.34 18.73 10.00 0.03 0.01 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.08% 5.24% 5.83% 9.45% 11.78% 9.62% 0.23% 1.10% PAT Growth -12.89% -33.46% 12.96% -50.13% 87.30% 33,233.33% 200.00% EPS 0.98 1.02 1.53 1.35 2.71 1.45 0.00 0.00

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 195.84 158.31 240.08 186.84 Net Sales Growth 18.83% -34.06% 28.49% Cost Of Goods Sold 169.34 135.70 228.88 169.98 Gross Profit 26.50 22.61 11.21 16.85 GP Margin 13.53% 14.28% 4.67% 9.02% Total Expenditure 180.44 142.69 233.05 174.08 Power & Fuel Cost - 0.09 0.18 0.08 % Of Sales - 0.06% 0.07% 0.04% Employee Cost - 4.10 1.11 0.99 % Of Sales - 2.59% 0.46% 0.53% Manufacturing Exp. - 0.35 0.27 0.25 % Of Sales - 0.22% 0.11% 0.13% General & Admin Exp. - 1.09 1.44 1.30 % Of Sales - 0.69% 0.60% 0.70% Selling & Distn. Exp. - 0.43 0.35 1.17 % Of Sales - 0.27% 0.15% 0.63% Miscellaneous Exp. - 0.93 0.84 0.30 % Of Sales - 0.59% 0.35% 0.16% EBITDA 15.40 15.62 7.03 12.76 EBITDA Margin 7.86% 9.87% 2.93% 6.83% Other Income 9.43 9.38 6.10 6.56 Interest 1.80 1.86 0.37 0.32 Depreciation 2.57 1.62 0.19 0.06 PBT 20.47 21.52 12.58 18.94 Tax 5.04 5.25 3.96 3.95 Tax Rate 24.62% 24.40% 31.48% 20.86% PAT 15.44 14.45 7.21 12.22 PAT before Minority Interest 13.50 16.27 8.62 14.99 Minority Interest -1.94 -1.82 -1.41 -2.77 PAT Margin 7.88% 9.13% 3.00% 6.54% PAT Growth -1.66% 100.42% -41.00% EPS 2.23 2.09 1.04 1.77

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19
Shareholder's Funds 109.52 85.66 70.03 64.46 10.06 0.05 0.02 Share Capital 68.64 68.64 45.76 22.88 0.01 0.01 0.01 Total Reserves 22.46 17.02 24.27 41.58 10.05 0.04 0.01 Non-Current Liabilities 0.41 1.65 0.85 0.86 0.00 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.11 0.08 0.02 0.01 0.00 0.00 0.00 Current Liabilities 2.15 8.11 2.60 9.94 15.16 9.31 2.83 Trade Payables 0.00 0.40 0.94 0.23 0.14 0.00 0.09 Other Current Liabilities 1.23 5.81 1.19 3.97 5.70 6.81 0.01 Short Term Borrowings 0.00 0.00 0.25 2.23 6.21 2.50 2.72 Short Term Provisions 0.92 1.90 0.22 3.51 3.11 0.01 0.00 Total Liabilities 112.08 95.42 73.48 75.26 25.22 9.36 2.85 Net Block 1.03 0.08 0.12 0.10 0.07 0.01 0.01 Gross Block 1.23 0.24 0.24 0.16 0.09 0.02 0.01 Accumulated Depreciation 0.21 0.17 0.11 0.06 0.02 0.01 0.00 Non Current Assets 57.72 51.75 21.11 21.69 10.26 0.01 0.01 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 52.50 40.81 12.25 11.30 10.19 0.00 0.00 Long Term Loans & Adv. 4.16 10.84 8.71 10.26 0.00 0.00 0.00 Other Non Current Assets 0.03 0.03 0.03 0.03 0.00 0.00 0.00 Current Assets 54.37 43.67 52.35 53.57 14.97 9.35 2.84 Current Investments 0.00 0.00 0.00 0.00 1.60 0.00 0.00 Inventories 3.12 9.32 17.52 8.80 2.87 1.68 1.11 Sundry Debtors 34.96 9.88 11.62 5.45 5.28 3.06 0.72 Cash & Bank 1.31 1.30 2.47 32.19 0.16 0.08 0.11 Other Current Assets 14.97 0.34 0.44 0.27 5.06 4.55 0.90 Short Term Loans & Adv. 14.22 22.83 20.30 6.87 5.04 4.54 0.89 Net Current Assets 52.22 35.56 49.76 43.63 -0.20 0.04 0.01 Total Assets 112.09 95.42 73.46 75.26 25.23 9.36 2.85

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 117.71 85.57 73.21 Share Capital 68.64 68.64 45.76 Total Reserves 29.80 16.93 27.45 Non-Current Liabilities 6.19 8.94 0.85 Secured Loans 0.12 0.16 0.00 Unsecured Loans 5.29 7.12 0.00 Long Term Provisions 0.13 0.09 0.02 Current Liabilities 11.99 13.83 7.59 Trade Payables 0.00 1.17 5.91 Other Current Liabilities 2.81 4.42 1.21 Short Term Borrowings 7.15 6.19 0.25 Short Term Provisions 2.02 2.04 0.22 Total Liabilities 144.04 114.60 89.66 Net Block 15.58 12.49 0.15 Gross Block 18.18 13.47 0.27 Accumulated Depreciation 2.60 0.98 0.12 Non Current Assets 41.34 41.91 15.93 Capital Work in Progress 3.16 3.41 0.00 Non Current Investment 11.08 12.82 7.04 Long Term Loans & Adv. 11.51 13.16 8.71 Other Non Current Assets 0.03 0.03 0.03 Current Assets 102.69 72.69 73.72 Current Investments 0.00 0.00 0.00 Inventories 47.27 27.62 17.52 Sundry Debtors 15.68 11.96 32.31 Cash & Bank 4.13 7.49 3.14 Other Current Assets 35.62 0.45 0.44 Short Term Loans & Adv. 34.64 25.17 20.30 Net Current Assets 90.70 58.86 66.13 Total Assets 144.03 114.60 89.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity -23.42 16.54 -16.07 13.38 9.54 0.50 PBT 9.78 14.45 13.29 25.54 13.43 0.05 Adjustment -4.14 -10.57 -6.20 -1.70 1.42 0.30 Changes in Working Capital -25.30 14.94 -15.91 -4.04 -4.96 0.16 Cash after chg. in Working capital -19.66 18.82 -8.82 19.80 9.88 0.50 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.76 -2.28 -7.25 -6.43 -0.34 -0.01 Other Direct Exp. Paid 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 Cash From Investing Activity 5.09 -17.18 -2.52 -19.60 -11.89 -0.01 Net Fixed Assets -0.99 0.00 -0.08 -0.07 -0.07 Net Investments -11.69 -28.56 -0.95 0.49 -11.79 Others 17.77 11.38 -1.49 -20.02 -0.03 Cash from Financing Activity 18.35 -0.53 -2.32 29.46 2.43 -0.52 Net Cash Inflow / Outflow 0.01 -1.18 -20.92 23.23 0.08 -0.03 Opening Cash & Equivalents 1.30 2.47 23.39 0.16 0.08 0.11 Closing Cash & Equivalent 1.31 1.30 2.47 23.39 0.16 0.08

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity -18.67 -11.07 -17.15 PBT 21.52 12.58 18.94 Adjustment -4.04 -5.45 -5.80 Changes in Working Capital -30.54 -15.90 -23.04 Cash after chg. in Working capital -13.06 -8.78 -9.90 Interest Paid 0.00 0.00 0.00 Tax Paid -5.61 -2.29 -7.25 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -1.09 10.78 -2.52 Net Fixed Assets -0.99 0.00 Net Investments -11.69 -28.56 Others 11.59 39.34 Cash from Financing Activity 16.39 -1.01 -2.32 Net Cash Inflow / Outflow -3.36 -1.30 -21.99 Opening Cash & Equivalents 7.49 3.14 25.13 Closing Cash & Equivalent 4.13 1.84 3.14

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 13.12 12.09 10.20 14.09 3.03 54.00 ROA 6.77% 12.49% 12.57% 37.28% 57.85% 0.54% ROE 8.12% 13.79% 13.90% 50.26% 197.84% 87.23% ROCE 10.29% 19.22% 19.88% 63.80% 157.24% 12.92% Fixed Asset Turnover 181.52 752.62 501.64 1264.29 1844.45 892.59 Receivable days 61.06 21.70 31.51 12.31 14.63 52.67 Inventory Days 16.94 27.09 48.59 13.38 7.98 38.90 Payable days 0.58 1.41 2.41 0.50 0.28 1.18 Cash Conversion Cycle 77.42 47.38 77.69 25.19 22.33 90.39 Total Debt/Equity 0.00 0.00 0.00 0.03 0.62 46.21 Interest Cover 125.71 51.80 42.47 28.71 10.83 1.15

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 14.19 12.08 10.67 ROA 12.58% 8.44% 16.72% ROE 18.05% 11.04% 20.47% ROCE 20.73% 15.24% 26.22% Fixed Asset Turnover 10.00 34.94 689.94 Receivable days 31.87 33.65 63.12 Inventory Days 86.33 34.32 34.23 Payable days 1.58 5.65 12.69 Cash Conversion Cycle 116.62 62.32 84.67 Total Debt/Equity 0.13 0.16 0.00 Interest Cover 12.56 35.15 59.63

Top Investors:

equidem dealers private limited

yashika capital finvest private limited

epoch synthetics pvt ltd

bnk securities private limited

Annual Reports:

News Update:

No Latest News!

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.

Feedback