Nifty
:
25683.30
Sensex
:
83576.24
-193.55 (-0.75%)
-604.72 (-0.72%)
Nifty
Sensex
:
:
25683.30
83576.24
-193.55 (-0.75%)
-604.72 (-0.72%)

Organic Recycling Systems Ltd.

Engineering

Rating :
43/99

BSE: 543997 | NSE: Not Listed

NSE BSE
226.00
09-Jan-2026
  • Open
  • High
  • Low
  • Previous Close
  •  226
  •  226
  •  226
  •  229.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  600
  •  135600
  •  226
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 195.70
  • 12.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 204.22
  • N/A
  • 1.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 18.10%
  • 5.81%
  • 70.63%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 27.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.08

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
-
43.77
27.49
24.72
14.61
12.52
Net Sales Growth
-
59.22%
11.21%
69.20%
16.69%
 
Cost Of Goods Sold
-
7.59
3.73
0.88
1.50
3.45
Gross Profit
-
36.18
23.76
23.84
13.11
9.08
GP Margin
-
82.66%
86.43%
96.44%
89.73%
72.52%
Total Expenditure
-
28.03
16.96
13.47
15.28
12.34
Power & Fuel Cost
-
0.44
0.87
1.43
1.81
1.61
% Of Sales
-
1.01%
3.16%
5.78%
12.39%
12.86%
Employee Cost
-
4.05
3.25
3.26
2.75
2.28
% Of Sales
-
9.25%
11.82%
13.19%
18.82%
18.21%
Manufacturing Exp.
-
7.43
4.77
3.71
2.68
2.44
% Of Sales
-
16.98%
17.35%
15.01%
18.34%
19.49%
General & Admin Exp.
-
7.81
3.62
3.76
3.55
1.87
% Of Sales
-
17.84%
13.17%
15.21%
24.30%
14.94%
Selling & Distn. Exp.
-
0.29
0.16
0.35
0.60
0.31
% Of Sales
-
0.66%
0.58%
1.42%
4.11%
2.48%
Miscellaneous Exp.
-
0.42
0.56
0.08
2.38
0.38
% Of Sales
-
0.96%
2.04%
0.32%
16.29%
3.04%
EBITDA
-
15.74
10.53
11.25
-0.67
0.18
EBITDA Margin
-
35.96%
38.30%
45.51%
-4.59%
1.44%
Other Income
-
4.96
0.30
0.62
2.95
3.26
Interest
-
0.34
1.50
2.26
1.67
1.49
Depreciation
-
3.43
2.66
4.96
5.96
6.45
PBT
-
16.93
6.68
4.66
-5.35
-4.49
Tax
-
1.21
-1.09
1.00
0.00
0.00
Tax Rate
-
7.15%
-16.32%
21.46%
0.00%
0.00%
PAT
-
15.72
7.77
3.65
-5.35
-4.49
PAT before Minority Interest
-
15.72
7.77
3.65
-5.35
-4.49
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
35.92%
28.26%
14.77%
-36.62%
-35.86%
PAT Growth
-
102.32%
112.88%
-
-
 
EPS
-
18.07
8.93
4.20
-6.15
-5.16

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
135.36
81.56
25.50
8.09
13.44
Share Capital
8.82
7.86
5.36
0.46
0.46
Total Reserves
114.67
73.70
20.14
7.63
12.98
Non-Current Liabilities
34.82
25.01
64.75
44.25
51.59
Secured Loans
0.22
0.99
2.79
4.59
3.59
Unsecured Loans
34.81
30.22
64.25
42.17
43.10
Long Term Provisions
0.84
0.63
0.48
0.43
0.40
Current Liabilities
14.77
19.45
21.76
46.87
30.21
Trade Payables
1.91
7.67
8.52
8.64
8.35
Other Current Liabilities
11.11
8.71
10.42
30.77
14.01
Short Term Borrowings
0.75
1.84
2.78
7.42
7.81
Short Term Provisions
0.99
1.25
0.04
0.04
0.03
Total Liabilities
184.95
126.02
112.01
99.21
95.24
Net Block
60.62
55.51
60.23
64.54
68.64
Gross Block
123.59
112.77
112.70
111.34
110.57
Accumulated Depreciation
62.97
57.26
52.46
46.81
41.93
Non Current Assets
105.45
75.36
73.79
75.57
76.34
Capital Work in Progress
18.07
16.88
10.29
6.18
3.07
Non Current Investment
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
25.45
1.61
1.82
2.69
2.57
Other Non Current Assets
1.31
1.37
1.45
2.16
2.05
Current Assets
79.50
50.66
38.21
23.64
18.90
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
3.66
1.17
0.90
1.20
1.07
Sundry Debtors
36.50
35.43
31.28
19.99
14.52
Cash & Bank
27.26
8.19
0.23
0.27
0.92
Other Current Assets
12.08
0.16
0.23
0.08
2.39
Short Term Loans & Adv.
11.77
5.71
5.57
2.09
2.32
Net Current Assets
64.73
31.20
16.45
-23.24
-11.30
Total Assets
184.95
126.02
112.00
99.21
95.24

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
-6.70
2.80
-23.70
7.84
-0.22
PBT
16.93
6.68
4.66
-5.35
-4.49
Adjustment
3.42
4.12
6.25
6.86
4.95
Changes in Working Capital
-26.66
-7.60
-34.62
6.32
-0.68
Cash after chg. in Working capital
-6.30
3.20
-23.70
7.84
-0.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.40
-0.40
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-16.64
-5.03
-3.86
-6.68
-3.50
Net Fixed Assets
-2.31
-2.07
-2.27
-2.59
Net Investments
0.00
0.00
0.00
-6.50
Others
-14.33
-2.96
-1.59
2.41
Cash from Financing Activity
40.55
10.22
27.52
-1.84
4.44
Net Cash Inflow / Outflow
17.21
7.99
-0.04
-0.68
0.72
Opening Cash & Equivalents
8.19
0.20
0.24
0.92
0.21
Closing Cash & Equivalent
25.40
8.19
0.20
0.24
0.92

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
142.42
105.73
48.75
18.40
31.28
ROA
10.11%
6.53%
3.46%
-5.50%
-4.75%
ROE
15.36%
14.56%
22.15%
-51.81%
-29.47%
ROCE
12.09%
7.79%
8.77%
-5.64%
-4.46%
Fixed Asset Turnover
0.37
0.24
0.22
0.13
0.11
Receivable days
299.89
442.95
378.55
430.99
353.21
Inventory Days
20.13
13.70
15.51
28.36
33.11
Payable days
230.24
793.50
3551.67
2069.24
938.85
Cash Conversion Cycle
89.78
-336.85
-3157.62
-1609.89
-552.53
Total Debt/Equity
0.29
0.41
2.74
6.70
4.06
Interest Cover
50.31
5.46
3.06
-2.20
-2.02

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022

News Update:


  • Organic Recycling Systems signs MoU with IIT (BHU) Varanasi
    25th Nov 2025, 11:41 AM

    The MoU is to jointly pursue advanced research, technology development, and innovation in the bioenergy and waste valorisation sectors

    Read More
  • Organic Recycling Systems enters into MoU with PRESPL
    6th Nov 2025, 10:40 AM

    ORSL has developed proprietary technologies and successfully implemented largescale waste management and bioenergy projects across India

    Read More
  • Organic Recycling Systems signs MoU with IITR
    29th Oct 2025, 11:48 AM

    The company has signed MoU to collaborate on biomass valorisation, biochar development, and advanced environmental applications

    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.