Today's Top Gainer
| SYMBOL | CMP | Chg (%) |
|---|---|---|
Note:Top Gainer - Nifty 50 More
Eco Recycling Ltd Financials
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | (41) | (47) | 18.90 | -- |
| Op profit growth | (179) | 74.80 | (72) | -- |
| EBIT growth | 49.30 | 7.24 | (60) | -- |
| Net profit growth | 439 | 640 | (124) | -- |
| Profitability ratios (%) | ||||
| OPM | (6.60) | 4.95 | 1.50 | 6.26 |
| EBIT margin | 11.70 | 4.65 | 2.29 | 6.78 |
| Net profit margin | (77) | (8.40) | (0.60) | 3.02 |
| RoCE | 2.80 | 1.86 | 1.72 | -- |
| RoNW | (8.60) | (1.40) | (0.20) | -- |
| RoA | (4.60) | (0.80) | (0.10) | -- |
| Per share ratios () | ||||
| EPS | -- | -- | -- | 0.53 |
| Dividend per share | -- | -- | -- | -- |
| Cash EPS | (5.30) | (1.10) | (0.30) | 0.37 |
| Book value per share | 13.50 | 15.90 | 17.50 | 17.60 |
| Valuation ratios | ||||
| P/E | -- | -- | -- | 89.30 |
| P/CEPS | (8.50) | (29) | (129) | 128 |
| P/B | 3.31 | 2.03 | 2.20 | 2.68 |
| EV/EBIDTA | 62.80 | 65.60 | 80.70 | 45.40 |
| Payout (%) | ||||
| Dividend payout | -- | -- | -- | -- |
| Tax payout | -- | (16) | 78.80 | (25) |
| Liquidity ratios | ||||
| Debtor days | 235 | 320 | 200 | -- |
| Inventory days | 245 | 167 | 86.10 | -- |
| Creditor days | (60) | (261) | (147) | -- |
| Leverage ratios | ||||
| Interest coverage | (1.10) | (0.70) | (0.90) | (2.50) |
| Net debt / equity | 0.96 | 0.70 | 0.59 | 0.55 |
| Net debt / op. profit | (30) | 20.20 | 32.90 | 8.85 |
| Cost breakup () | ||||
| Material costs | (65) | (61) | (85) | (81) |
| Employee costs | (12) | (8) | (4.30) | (4.50) |
| Other costs | (30) | (26) | (9.50) | (8.50) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Revenue | 11.50 | 19.50 | 36.80 | 31 |
| yoy growth (%) | (41) | (47) | 18.90 | -- |
| Raw materials | (7.50) | (12) | (31) | (25) |
| As % of sales | 64.80 | 61 | 84.70 | 80.70 |
| Employee costs | (1.40) | (1.60) | (1.60) | (1.40) |
| As % of sales | 12.10 | 8.03 | 4.35 | 4.46 |
| Other costs | (3.40) | (5.10) | (3.50) | (2.60) |
| As % of sales | 29.70 | 26 | 9.46 | 8.54 |
| Operating profit | (0.80) | 0.96 | 0.55 | 1.94 |
| OPM | (6.60) | 4.95 | 1.50 | 6.26 |
| Depreciation | (0.40) | (0.30) | (0.30) | (0.30) |
| Interest expense | (1.20) | (1.20) | (1) | (0.90) |
| Other income | 2.49 | 0.28 | 0.59 | 0.45 |
| Profit before tax | 0.17 | (0.30) | (0.10) | 1.25 |
| Taxes | -- | 0.05 | (0.10) | (0.30) |
| Tax rate | -- | (16) | 78.80 | (25) |
| Minorities and other | -- | -- | -- | -- |
| Adj. profit | 0.17 | (0.30) | (0.20) | 0.93 |
| Exceptional items | (9) | (1.40) | -- | -- |
| Net profit | (8.80) | (1.60) | (0.20) | 0.93 |
| yoy growth (%) | 439 | 640 | (124) | -- |
| NPM | (77) | (8.40) | (0.60) | 3.02 |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
|---|---|---|---|---|
| Profit before tax | 0.17 | (0.30) | (0.10) | 1.25 |
| Depreciation | (0.40) | (0.30) | (0.30) | (0.30) |
| Tax paid | -- | 0.05 | (0.10) | (0.30) |
| Working capital | 0.60 | 4.03 | (4) | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 0.39 | 3.40 | (4.60) | -- |
| Capital expenditure | 15.60 | (0.60) | 0.57 | -- |
| Free cash flow | 16 | 2.83 | (4) | -- |
| Equity raised | 28.30 | 25.10 | 23.70 | -- |
| Investments | (3.20) | (4.90) | 4.86 | -- |
| Debt financing/disposal | 24.80 | 20.80 | 18.90 | -- |
| Dividends paid | -- | -- | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 66 | 43.90 | 43.40 | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Equity capital | 17.50 | 17.50 | 17.50 | 17.50 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 6.36 | 6.10 | 10.30 | 13.20 |
| Net worth | 23.90 | 23.60 | 27.90 | 30.70 |
| Minority interest | ||||
| Debt | 20.20 | 22.90 | 19.60 | 18.60 |
| Deferred tax liabilities (net) | 1.35 | 2.19 | 0.37 | 0.42 |
| Total liabilities | 45.50 | 48.70 | 47.90 | 49.70 |
| Fixed assets | 21.90 | 22.20 | 23.10 | 21.90 |
| Intangible assets | ||||
| Investments | 3.03 | 3.46 | 2.43 | 7.29 |
| Deferred tax asset (net) | -- | -- | -- | -- |
| Net working capital | 18.80 | 22.90 | 22.30 | 20.10 |
| Inventories | 2.87 | 6.47 | 8.96 | 8.86 |
| Inventory Days | -- | 205 | 168 | 87.90 |
| Sundry debtors | 3.62 | 4.46 | 10.30 | 23.80 |
| Debtor days | -- | 141 | 194 | 236 |
| Other current assets | 13.10 | 12.60 | 9.06 | 10.70 |
| Sundry creditors | (0.20) | -- | (4) | (22) |
| Creditor days | -- | 0.95 | 74.60 | 223 |
| Other current liabilities | (0.60) | (0.60) | (2.10) | (0.80) |
| Cash | 1.75 | 0.14 | 0.10 | 0.40 |
| Total assets | 45.50 | 48.70 | 47.90 | 49.70 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Dec-2019 | Sep-2019 | Jun-2019 | Mar-2019 | Dec-2018 |
|---|---|---|---|---|---|
| Gross Sales | 1.88 | 1.70 | 3.11 | 2.16 | 5.10 |
| Excise Duty | -- | -- | -- | -- | -- |
| Net Sales | 1.88 | 1.70 | 3.11 | 2.16 | 5.10 |
| Other Operating Income | 0.13 | 0.39 | 0.23 | 1.09 | 0.27 |
| Other Income | 0.33 | -- | 0.06 | 0.13 | 0.05 |
| Total Income | 2.34 | 2.09 | 3.41 | 3.38 | 5.41 |
| Total Expenditure ** | 1.63 | 1.61 | 2.73 | 3.05 | 4.41 |
| PBIDT | 0.71 | 0.48 | 0.67 | 0.33 | 1 |
| Interest | 0.18 | 0.17 | 0.17 | 0.27 | 0.20 |
| PBDT | 0.53 | 0.32 | 0.51 | 0.06 | 0.81 |
| Depreciation | 0.12 | 0.12 | 0.12 | 0.13 | 0.11 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | -- | -- | -- | -- | -- |
| Deferred Tax | -- | -- | -- | (0.30) | -- |
| Reported Profit After Tax | 0.41 | 0.20 | 0.39 | 0.24 | 0.69 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 0.41 | 0.20 | 0.39 | 0.24 | 0.69 |
| Extra-ordinary Items | -- | -- | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 0.41 | 0.20 | 0.39 | 0.24 | 0.69 |
| EPS (Unit Curr.) | 0.23 | 0.11 | 0.22 | 0.18 | 0.39 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 17.80 | 17.80 | 17.50 | 17.50 | 17.50 |
| Public Shareholding (Number) | -- | -- | -- | -- | -- |
| Public Shareholding (%) | -- | -- | -- | -- | -- |
| Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| Non Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| PBIDTM(%) | 37.80 | 28.20 | 21.50 | 15.30 | 19.60 |
| PBDTM(%) | 28.20 | 18.80 | 16.40 | 2.78 | 15.90 |
| PATM(%) | 21.80 | 11.80 | 12.50 | 11.10 | 13.50 |
