Nifty
:
23850.90
Sensex
:
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)
Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Eco Recycling Ltd.

IT - Software

Rating :
N/A

BSE: 530643 | NSE: Not Listed

NSE BSE
916.05
04-Nov-2024
  • Open
  • High
  • Low
  • Previous Close
  •  937
  •  944.95
  •  896
  •  937.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16947
  •  15456204
  •  1215.10
  •  285.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,784.95
  • 84.72
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,783.43
  • N/A
  • 24.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.35%
  • 1.03%
  • 18.25%
  • FII
  • DII
  • Others
  • 1.19%
  • 0.00%
  • 6.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.00
  • 18.10
  • 22.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.77
  • 62.10
  • 41.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.36
  • 74.25
  • 12.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.42
  • 34.82
  • 27.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.20
  • 7.85
  • 10.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.59
  • 32.12
  • 33.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
11.40
5.39
111.50%
8.05
4.95
62.63%
7.47
3.66
104.10%
7.10
3.61
96.68%
Expenses
3.21
2.13
50.70%
4.37
7.94
-44.96%
2.23
1.97
13.20%
2.83
2.03
39.41%
EBITDA
8.19
3.26
151.23%
3.68
-2.99
-
5.24
1.69
210.06%
4.27
1.58
170.25%
EBIDTM
71.84%
60.48%
45.71%
-60.40%
70.15%
46.17%
60.14%
43.77%
Other Income
2.04
2.54
-19.69%
-0.39
-0.18
-
2.13
2.40
-11.25%
2.98
2.14
39.25%
Interest
0.17
0.12
41.67%
0.35
0.03
1,066.67%
0.11
0.03
266.67%
0.12
0.04
200.00%
Depreciation
0.24
0.46
-47.83%
-0.26
0.20
-
0.35
0.25
40.00%
0.26
0.25
4.00%
PBT
9.82
5.22
88.12%
3.20
-3.40
-
6.91
3.81
81.36%
6.87
3.43
100.29%
Tax
1.67
0.51
227.45%
1.55
0.42
269.05%
1.18
0.00
0
0.75
0.00
0
PAT
8.15
4.71
73.04%
1.65
-3.82
-
5.73
3.81
50.39%
6.12
3.43
78.43%
PATM
71.49%
87.38%
20.50%
-77.17%
76.71%
104.10%
86.20%
95.01%
EPS
4.14
2.33
77.68%
0.85
-1.98
-
2.90
1.97
47.21%
3.03
1.78
70.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
34.02
28.01
17.74
15.29
12.67
12.19
12.44
11.52
19.46
36.80
30.96
Net Sales Growth
93.19%
57.89%
16.02%
20.68%
3.94%
-2.01%
7.99%
-40.80%
-47.12%
18.86%
 
Cost Of Goods Sold
5.37
5.77
5.97
5.87
4.52
4.20
6.18
7.46
11.88
31.16
24.99
Gross Profit
28.65
22.24
11.76
9.41
8.15
8.00
6.25
4.05
7.58
5.63
5.96
GP Margin
84.22%
79.40%
66.29%
61.54%
64.33%
65.63%
50.24%
35.16%
38.95%
15.30%
19.25%
Total Expenditure
12.64
11.56
13.92
12.43
12.10
10.72
10.75
12.43
18.49
36.24
29.01
Power & Fuel Cost
-
0.06
0.05
0.03
0.03
0.04
0.04
0.04
0.03
0.04
0.02
% Of Sales
-
0.21%
0.28%
0.20%
0.24%
0.33%
0.32%
0.35%
0.15%
0.11%
0.06%
Employee Cost
-
1.51
1.17
0.99
0.74
0.79
1.01
1.39
1.56
1.60
1.38
% Of Sales
-
5.39%
6.60%
6.47%
5.84%
6.48%
8.12%
12.07%
8.02%
4.35%
4.46%
Manufacturing Exp.
-
0.18
0.05
0.17
0.19
0.27
0.21
0.25
0.29
1.31
1.22
% Of Sales
-
0.64%
0.28%
1.11%
1.50%
2.21%
1.69%
2.17%
1.49%
3.56%
3.94%
General & Admin Exp.
-
3.24
3.42
4.18
2.70
2.57
2.45
3.04
2.85
1.49
0.75
% Of Sales
-
11.57%
19.28%
27.34%
21.31%
21.08%
19.69%
26.39%
14.65%
4.05%
2.42%
Selling & Distn. Exp.
-
0.46
0.93
0.28
0.17
0.62
0.33
0.16
0.44
0.05
0.07
% Of Sales
-
1.64%
5.24%
1.83%
1.34%
5.09%
2.65%
1.39%
2.26%
0.14%
0.23%
Miscellaneous Exp.
-
0.33
2.32
0.86
3.75
2.24
0.54
0.09
1.44
0.59
0.07
% Of Sales
-
1.18%
13.08%
5.62%
29.60%
18.38%
4.34%
0.78%
7.40%
1.60%
1.84%
EBITDA
21.38
16.45
3.82
2.86
0.57
1.47
1.69
-0.91
0.97
0.56
1.95
EBITDA Margin
62.85%
58.73%
21.53%
18.71%
4.50%
12.06%
13.59%
-7.90%
4.98%
1.52%
6.30%
Other Income
6.76
7.26
3.91
11.87
5.81
1.03
0.59
2.66
0.28
0.59
0.45
Interest
0.75
0.71
0.18
0.04
0.33
0.80
1.01
1.19
1.25
0.97
0.86
Depreciation
0.59
0.80
0.94
0.47
0.48
0.48
0.47
0.38
0.34
0.30
0.29
PBT
26.80
22.20
6.60
14.21
5.57
1.22
0.79
0.17
-0.34
-0.12
1.25
Tax
5.15
3.98
0.41
1.52
1.09
0.11
-0.31
0.00
-0.05
0.10
0.31
Tax Rate
19.22%
17.93%
6.21%
10.70%
19.57%
9.02%
-39.24%
0.00%
2.96%
-83.33%
24.80%
PAT
21.65
17.83
6.19
12.69
4.47
1.11
1.10
-8.84
-1.64
-0.22
0.93
PAT before Minority Interest
21.07
18.22
6.19
12.69
4.47
1.11
1.10
-8.84
-1.64
-0.22
0.93
Minority Interest
-0.58
-0.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
63.64%
63.66%
34.89%
83.00%
35.28%
9.11%
8.84%
-76.74%
-8.43%
-0.60%
3.00%
PAT Growth
166.30%
188.05%
-51.22%
183.89%
302.70%
0.91%
-
-
-
-
 
EPS
11.22
9.24
3.21
6.58
2.32
0.58
0.57
-4.58
-0.85
-0.11
0.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
65.83
45.83
49.59
31.77
23.74
23.90
23.64
27.88
30.70
30.92
Share Capital
19.30
19.30
19.30
19.30
19.30
17.54
17.54
17.54
17.54
17.54
Total Reserves
46.53
26.53
30.30
12.47
4.45
6.36
6.10
10.34
13.16
13.38
Non-Current Liabilities
7.16
2.05
12.46
11.84
16.34
16.09
20.20
12.53
13.07
10.80
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
8.83
3.04
3.65
1.42
Unsecured Loans
0.00
0.00
10.62
11.23
15.43
14.74
9.00
9.00
9.00
9.00
Long Term Provisions
0.76
0.72
0.71
0.09
0.07
0.00
0.18
0.12
0.00
0.00
Current Liabilities
5.93
13.16
5.05
1.90
4.00
6.48
5.53
13.55
29.22
21.42
Trade Payables
0.27
10.78
1.91
0.07
0.23
0.20
0.03
3.98
22.48
6.78
Other Current Liabilities
1.69
1.10
0.82
0.44
2.31
0.59
0.75
2.62
1.45
8.06
Short Term Borrowings
0.00
0.00
0.65
0.15
0.93
5.30
4.75
6.95
5.29
6.37
Short Term Provisions
3.97
1.27
1.67
1.25
0.53
0.38
0.00
0.00
0.00
0.20
Total Liabilities
80.61
62.33
67.10
45.51
44.08
46.47
49.37
53.96
72.99
63.14
Net Block
39.36
33.74
20.45
21.68
21.92
21.88
22.23
14.47
14.39
13.40
Gross Block
45.25
38.82
24.59
25.35
25.11
24.59
24.47
16.36
15.94
14.64
Accumulated Depreciation
5.89
5.08
4.14
3.67
3.19
2.71
2.24
1.89
1.55
1.25
Non Current Assets
50.18
47.87
39.82
34.17
33.22
34.83
31.00
27.13
32.86
31.15
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.62
7.52
7.52
Non Current Investment
6.16
9.62
10.92
2.35
1.25
3.03
3.46
2.42
7.29
6.63
Long Term Loans & Adv.
2.31
2.17
5.65
7.36
7.30
7.19
5.24
1.45
3.34
3.31
Other Non Current Assets
2.35
2.35
2.80
2.77
2.75
2.73
0.06
0.17
0.32
0.29
Current Assets
30.43
14.46
27.28
11.35
10.87
11.64
18.37
26.84
40.13
31.84
Current Investments
11.58
4.93
9.23
5.12
1.80
0.00
0.00
0.00
0.00
0.00
Inventories
6.28
4.11
4.38
2.20
2.69
2.87
6.47
8.96
8.86
8.51
Sundry Debtors
4.45
2.45
1.01
1.10
2.42
4.25
4.46
10.34
23.80
16.46
Cash & Bank
1.52
1.16
10.90
1.64
0.02
1.75
0.14
0.10
0.40
0.14
Other Current Assets
6.60
0.08
0.04
0.07
3.95
2.76
7.30
7.44
7.06
6.73
Short Term Loans & Adv.
6.27
1.74
1.72
1.23
3.81
2.70
7.21
7.22
6.85
6.43
Net Current Assets
24.50
1.30
22.23
9.44
6.86
5.16
12.84
13.29
10.91
10.43
Total Assets
80.61
62.33
67.10
45.52
44.09
46.47
49.37
53.97
72.99
63.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 09
Cash From Operating Activity
-2.58
16.32
0.33
8.55
5.47
8.43
6.47
-0.71
2.10
1.85
PBT
22.20
6.60
14.21
5.57
1.22
0.79
-8.67
-1.69
-0.12
-0.47
Adjustment
-5.08
-2.17
-10.54
1.97
2.38
1.23
9.29
2.93
1.57
-0.28
Changes in Working Capital
-15.83
13.14
-1.63
1.24
1.99
6.49
5.77
-1.89
0.70
2.60
Cash after chg. in Working capital
1.29
17.57
2.04
8.78
5.59
8.51
6.38
-0.65
2.14
1.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.87
-1.26
-1.71
-0.23
-0.11
-0.09
0.09
-0.06
-0.04
0.00
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
3.29
-24.20
8.04
-0.27
-3.54
-3.16
-0.28
0.85
-2.03
-2.21
Net Fixed Assets
-6.43
-14.23
0.77
-0.26
-0.51
-0.09
0.51
-1.52
-23.00
Net Investments
-0.74
5.35
-12.68
-4.42
-0.02
0.43
-1.04
4.87
5.74
Others
10.46
-15.32
19.95
4.41
-3.01
-3.50
0.25
-2.50
15.23
Cash from Financing Activity
-0.36
-0.86
-0.11
-6.66
-3.67
-3.66
-6.15
-0.45
0.18
0.62
Net Cash Inflow / Outflow
0.36
-8.74
8.26
1.62
-1.73
1.61
0.04
-0.30
0.26
0.26
Opening Cash & Equivalents
1.16
9.90
1.64
0.02
1.75
0.14
0.10
0.40
0.14
0.06
Closing Cash & Equivalent
1.52
1.16
9.90
1.64
0.02
1.75
0.14
0.10
0.40
0.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
33.15
22.79
24.74
13.27
12.30
9.19
9.06
14.45
15.91
15.95
ROA
25.50%
9.57%
22.54%
9.99%
2.45%
2.30%
-17.11%
-2.58%
-0.33%
2.17%
ROE
33.76%
13.51%
34.61%
18.13%
5.35%
6.25%
-38.97%
-5.59%
-0.72%
4.06%
ROCE
42.45%
13.18%
29.70%
15.16%
5.13%
4.60%
-17.42%
-0.92%
1.75%
6.47%
Fixed Asset Turnover
0.67
0.56
0.61
0.50
0.49
0.51
0.56
1.21
2.41
3.31
Receivable days
44.90
35.55
25.13
50.59
99.68
127.74
234.51
320.09
199.67
120.94
Inventory Days
67.72
87.42
78.57
70.39
83.23
137.04
244.51
167.12
86.14
54.49
Payable days
349.44
387.70
61.34
12.05
18.87
8.32
75.03
328.45
153.10
70.26
Cash Conversion Cycle
-236.82
-264.72
42.36
108.94
164.04
256.46
403.99
158.77
132.70
105.18
Total Debt/Equity
0.00
0.00
0.24
0.44
0.72
1.14
1.31
0.70
0.60
0.56
Interest Cover
32.29
36.77
326.98
17.75
2.52
1.78
-6.45
-0.36
0.87
2.45

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Eco Recycling - Quarterly Results
    12th Aug 2024, 11:58 AM

    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.