Eco Recycling Ltd

530643

Summary

Fair Value Assessment
Overvalued (50% Premium)
Fair ValueQ388.29UncertaintyVery High
Close Price585.65Feb 27, 2025
556.40
Price Down by 29.25 | 4.99 %
Previous Close
585.65
Day Range
556.40 – 579.00
Year Range
402.65 – 1,215.10
Bid / Ask
Market Cap
10.7 Bil
Volume / Average
16.1 k / 20.7 k
Beta
Shares Outstanding
19.30 Mil
Primary Exchange
Bombay Stock Exchange

Business Description
Eco Recycling Ltd is an Indian-based e-waste management company engaged in the business of recycling of electrical & electronic waste and affiliated services. It operates through a single segment: Operations of e-waste recycling. The company provides an end-to-end integrated solution for e-waste management to Multi-National Companies (MNC), Retailers, Original Equipment Manufacturers (OEM), Government Departments, NGOs, Households, Educational Institutions, and all other entities. The company earns revenue by the sale of scrap as well as by providing services.
Contact
Andheri Kurla Road Unit No. 422, 4th Floor, The Summit Business Bay, Mumbai 400093
T +91 2240052951
www.ecoreco.com opens in a new tab
Sector
Industrials
Industry
Waste Management
Most Recent Earnings
Dec 31, 2024
Fiscal Year End
Mar 31, 2025
Employees
51

Key Metrics

Income Statement (in Mil, except ratios)
12/31/2024
03/2024
03/2023
03/2022
03/2021
03/2020
Revenue
422.45 280.15 177.37 152.86 126.65 121.95
Revenue Growth %
69.61% 57.95% 16.03% 20.69% 3.86% -1.97%
Gross Profit
362.73 222.43 117.64 94.09 84.48 79.97
Gross Profit Margin %
85.86% 79.40% 66.33% 61.56% 66.70% 65.58%
Operating Income
275.69 159.89 35.39 33.62 37.11 32.76
Operating Margin %
65.26% 57.07% 19.95% 21.99% 29.30% 26.86%
EBIT
293.60 228.10 65.04 141.70 58.39 19.97
EBIT Margin %
69.50% 81.42% 36.67% 92.70% 46.10% 16.38%
EBITDA
298.44 236.14 74.41 146.43 63.20 24.76
EBITDA Margin %
70.65% 84.29% 41.95% 95.80% 49.90% 20.30%
Net Income
228.19 178.29 61.94 126.94 44.75 11.09
Net Profit Margin %
53.85% 65.05% 34.92% 83.05% 35.33% 9.09%
Basic EPS
11.79 9.44 3.21 6.58 2.32 0.60
Diluted EPS
11.79 9.44 3.21 6.58 2.32 0.60
Normalized EPS
Total Dividends per Share
1.00
Balance Sheet (in Mil, except ratios)
09/30/2024
03/2024
03/2023
03/2022
03/2021
03/2020
Total Assets
1,035.20 806.11 632.42 671.00 455.12 431.95
Total Liabilities
199.40 130.93 161.19 175.05 137.42 194.53
Total Debt
81.40 49.33 23.08 112.67 113.76 171.26
Total Equity
835.80 675.18 471.23 495.95 317.70 237.43
Cash And Cash Equivalents
34.00 15.16 11.57 98.95 16.38 0.23
Working Capital
257.80 245.01 13.01 222.33 94.44 67.95
Shares Outstanding (Mil)
19.30 19.30 19.30
Book Value Per Share
34.11 23.75 25.70 16.46 12.30
Total Debt To Equity
0.10 0.07 0.05 0.23 0.36 0.72
Cash Flow Statement (in Mil, except ratios)
09/30/2024
03/2024
03/2023
03/2022
03/2021
03/2020
Cash From Operating Activities
101.94 -25.76 163.17 3.25 85.49 54.71
Cash From Investing Activities
-125.57 32.94 -241.96 80.42 -2.70 -31.42
Cash From Financing Activities
16.01 -3.59 -8.59 -1.09 -66.63 -36.65
Capital Expenditures
20.40 214.39 2.57
Free Cash Flow
112.17 -182.67 19.56 67.40 26.78
Change in Cash
-7.61 3.59 -87.39 82.58 16.15 -13.36

Profile

There is no Key Executive Team data available.
Transaction History

Shares in Thousands
0 5 10 15 20 25 30 35 40
>
No Data Available
There is no available information for this investment.
Sep
2023
    • Buy
    • Acquisition
    • Option Exercise
    • Disposition
    • Sell
Transaction Detail
No Data Available
There is no available information for this investment.

Ownership

Name
% Total
Shares Held
% Total
Assets
Trend
Prev. 8 Qtrs
Change Amount
Change %
Date
Acadian All Cntry Wld ex US Val Eq CIT A 0.02 0.03 3,772
Sep 30, 2024
SEI Screened World Equity Ex-US A (SIIT)
-2,797
100.00%
Dec 31, 2024
Acadian Emerg Mkts Eq II A USD Acc
-895
100.00%
Nov 30, 2024
Total (for Top 5) 0.02 3,772
-3,692

© Copyright 2025 Morningstar, Inc. All rights reserved.
Terms of Use    Privacy Policy
© Copyright 2025 Morningstar, Inc. All rights reserved. Please read our Terms of Use above. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.
As of December 1st, 2023, the ESG-related information, methodologies, tools, ratings, data and opinions contained or reflected herein are not directed to or intended for use or distribution to India-based clients or users and their distribution to Indian resident individuals or entities is not permitted, and Morningstar/Sustainalytics accepts no responsibility or liability whatsoever for the actions of third parties in this respect.
Company: Morningstar India Private Limited; Regd. Office: 9th floor, Platinum Technopark, Plot No. 17/18, Sector 30A, Vashi, Navi Mumbai – 400705, Maharashtra, India; CIN: U72300MH2004PTC245103; Telephone No.: +91-22-61217100; Fax No.: +91-22-61217200; Contact: Morningstar India Help Desk (e-mail: helpdesk.in@morningstar.com) in case of queries or grievances.
Top