The stock has been placed in Enhanced Surveillance Measure (ESM) list ESM - I (34).

Namo Ewaste Management Ltd.

NSE: NAMOEWASTE

SME

Sector: Utilities

Industry Group: Other Utilities

Industry: Waste Management

270.50-4.6 (-1.67%)

10 Aug, 2:29 PM

Income Statement

Abridged

Understanding Income Statement

Namo Ewaste Management Ltd. income statement covering revenue, operating profit, EBITDA, PAT and EPS across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31

Period length: Source:	12M PR	12M PR	12M PR	12M PR	12M AR	12M PRESS
Total Revenue	30.60	44.78	58.45	100.93	149.83	194.59
Cost of Operating Revenue	24.22	37.71	49.26	78.34	118.96	152.20
Gross Profit	6.39	7.06	9.19	22.59	30.88	42.40
Gross Margin	20.9	15.8	15.7	22.4	20.6	21.8
Total Operating Expenses	27.66	42.50	54.99	90.77	137.78	173.99
Operating Profit	2.95	2.28	3.46	10.17	12.05	20.60
Operating Margin	9.6	5.1	5.9	10.1	8.0	10.6
Financing Income/(Expense) - Net	-0.55	-0.18	-0.31	-1.10	-0.77	-1.12
Profit before Taxes	2.40	2.42	3.23	9.14	11.78	20.02
Income Taxes	0.47	0.61	0.81	2.31	3.32	5.67
Profit after Tax	1.93	1.81	2.42	6.83	8.46	14.35
PAT Margin	6.3	4.0	4.1	6.8	5.6	7.4
EPS - Basic - ex Extraordinary Items	0.84	0.79	1.06	2.99	3.70	6.28
EPS - Diluted - ex Extraordinary Items	0.84	0.79	1.06	2.99	3.70	6.28
EBIT	2.95	2.28	3.46	10.17	12.05	20.60
EBITDA	3.21	2.62	3.91	11.34	13.42	22.56
EBITDA Margin	10.5	5.9	6.7	11.2	9.0	11.6

Balance Sheet

Abridged

Understanding Balance Sheet

Namo Ewaste Management Ltd. balance sheet covering assets, liabilities, equity and borrowings across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31

Source:	PR	PR	PR	PR	AR	PRESS
Total Current Assets	12.64	19.71	15.42	39.98	66.11	74.04
Property Plant & Equipment - Net	10.62	18.47	19.99	21.54	24.66	44.25
Total Non-Current Assets	14.04	22.03	23.70	22.76	34.40	44.99
Total Assets	26.69	41.74	39.12	62.75	100.52	119.02
Total Current Liabilities	14.62	10.36	7.82	24.02	9.48	12.74
Long Term Debt	0.62	5.53	3.03	3.17	1.78	1.59
Total Non-Current Liabilities	0.67	5.61	3.16	3.46	2.25	3.14
Total Liabilities	15.29	15.97	10.97	27.49	11.72	15.88
Total Shareholders' Equity	11.40	25.77	28.15	35.26	88.79	103.14
Minority Interest	-	-	-	-	0.00	0.00
Total Equity	11.40	25.77	28.15	35.26	88.79	103.14
Total Liabilities & Equity	26.69	41.74	39.12	62.75	100.52	119.02

Cash Flow

Abridged

Understanding Cash Flow Statement

Namo Ewaste Management Ltd. cash flow statement covering operating, investing and financing activities across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31

Period length: Source:	12M PR	12M PR	12M PR	12M PR	12M AR	12M PRESS
Operating CF bef Changes in Working Cap	2.14	2.19	3.09	9.53	9.92	16.31
Working Capital - Increase/(Decrease)	-5.56	0.73	1.47	-20.15	-19.16	-12.06
Net CF from Operating Activities	-3.42	2.91	4.56	-10.61	-9.25	4.25
Capital Expenditures - Net	-	-	-	-1.51	13.59	12.54
Net CF from Investing Activities	-3.15	-8.34	-2.12	0.08	-13.59	-12.55
Stock - Issuance/(Retirement) - Net	-	0.56	-	-	45.03	0.86
Debt - LT & ST - Issuance/(Retirement) - Total	6.75	-7.41	-2.53	11.09	-11.72	-2.81
Net Cash Flow from Financing Activities	6.75	5.19	-2.53	11.09	33.08	-1.96
Free Cash Flow to Equity	3.32	-4.50	2.03	1.98	-34.55	-11.10
Free Operating CF net dividend	-3.42	2.91	4.56	-10.61	-24.90	-8.29
Free Operating CF	-3.42	2.91	4.56	-10.61	-24.90	-8.29

Business Segment Analysis

FY End:

Mar 25

Namo Ewaste Management Ltd. business segment breakdown covering revenue, operating income and assets across key divisions for the selected financial year.

Capex

EWaste collection (100.0%)₹ 15.65 Cr

Revenue / Sales

EWaste collection (100.0%)₹ 149.83 Cr

Assets

EWaste collection (100.0%)₹ 100.52 Cr

Operating Income

EWaste collection (100.0%)₹ 12.05 Cr

Regional Segment Analysis

Namo Ewaste Management Ltd. geographic revenue split showing domestic and international market performance across revenue and income for the selected financial year.

We don't have enough data to show regional segment analysis for Namo Ewaste Management Ltd.

Historical Segment Analysis

Track how Namo Ewaste Management Ltd. segment contributions have evolved over multiple financial years to see which divisions are growing, shrinking or gaining strategic importance.

Capex

Sales

Assets

Operating Income

Business

Regional

Business

	2025 Mar 31

EWaste collection	16

Frequently Asked Questions

What is the revenue of Namo Ewaste Management Ltd.?

The latest trailing twelve month revenue of Namo Ewaste Management Ltd. is ₹ 194.59 Cr, reflecting a 1-year growth of 29.87% and a 3-year CAGR of 49.32%. Annual and quarterly revenue trends are available in the Income Statement section.

What is the net profit of Namo Ewaste Management Ltd.?

The latest trailing twelve month net profit (PAT) of Namo Ewaste Management Ltd. is ₹ 14.35 Cr, with a 3-year earnings CAGR of 81.15%. Detailed profit history across annual and quarterly periods is in the Income Statement section.

What is the EBITDA of Namo Ewaste Management Ltd.?

The trailing twelve month EBITDA of Namo Ewaste Management Ltd. is approximately ₹ 20.60 Cr (based on an operating margin of 10.59%). EBITDA reflects core operating profitability before interest, taxes, depreciation and amortisation.

What is the EPS of Namo Ewaste Management Ltd.?

The trailing twelve month Earnings Per Share (EPS) of Namo Ewaste Management Ltd. is 6.28. EPS trends across annual and quarterly periods are visible in the Income Statement section.

What is the debt level of Namo Ewaste Management Ltd.?

The debt-to-equity ratio of Namo Ewaste Management Ltd. stands at 0.03. The interest coverage ratio is 18.34x, reflecting the company's ability to service debt from operating earnings. The full breakdown of total borrowings is in the Balance Sheet section.

What is the book value per share of Namo Ewaste Management Ltd.?

The estimated book value per share of Namo Ewaste Management Ltd. is 44.35 (derived from a P/B ratio of 6.10 and market price of ₹ 270.50), reflecting the net asset value attributable to each share. See the Balance Sheet section for a full breakdown.

What is the cash flow from operations of Namo Ewaste Management Ltd.?

The trailing twelve month operating cash flow of Namo Ewaste Management Ltd. is ₹ 4.25 Cr. Annual and quarterly cash flow data is available in the Cash Flow section of the Statements tab.

Does Namo Ewaste Management Ltd. report consolidated or standalone financials?

Namo Ewaste Management Ltd. reports consolidated financials. You can toggle between consolidated and standalone views using the switch at the top of each statement section.