IndiaOne Finance - Company Dashboard

Governance Classic Home

EMS LtdWaste ManagementINE0OV601013Consolidated₹365.85+1.05 (+0.29%)Jun-26

Valuation

Market Cap₹2.04K Cr

TTM PE29.88x

Forward PE38.25x

PEG-1.21

Book Value₹190.06

P/B1.93x

TTM EPS₹12.27

Fwd EPS₹9.59

TTM Revenue₹650.57 Cr

TTM PAT₹68.62 Cr

TTM EBITDA₹111.26 Cr

TTM EBIT₹101.46 Cr

Last Qtr PAT₹15.49 Cr

Last Qtr EBITDA₹26.04 Cr

Last Qtr EBIT₹23.90 Cr

Profitability

ROE6.50%

ROCE9.47%

TTM NPM10.55%

TTM EBITDA %17.10%

Curr OPM9.72%

Last OPM4.62%

Curr NPM—

Last NPM—

Curr EPS₹2.79

Last EPS₹1.01

Balance sheet

Equity₹55.53 Cr

Reserve₹999.88 Cr

Total Debt₹154.25 Cr

D/E0.15x

Interest %31.83%

Curr Interest₹4.93 Cr

Price / range

Close₹366.65

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+0.59%

1W-4.45%

1M-2.62%

3M+6.46%

6M+23.12%

1Y-37.11%

2Y-51.40%

3Y—

5Y—

Diwali-14.55%

Sector peers — Waste Management

Company	Close	Mkt Cap	TTM P/E	ROE
EMSLIMITED	366.65	₹2.04K Cr	29.88	6.50%
AWHCL	364.90	₹1.04K Cr	17.72	9.41%
ECORECO	433.70	₹836.90 Cr	46.29	21.79%
CEWATER	279.25	₹577.94 Cr	-113.52	-1.24%
RACE	97.89	₹168.93 Cr	21.33	10.67%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	125.72-40.5%	83.66	168.75	144.41	211.32	608.10
Other Income	2.07	2.79	2.39	4.33	2.20	11.70
Total Income	127.79-40.2%	86.45	171.15	148.74	213.52	619.81
Interest	3.47	2.67	2.09	1.12	1.54	7.42
Expenditure	-107.33+34.3%	-72.81	-145.65	-112.43	-163.42	-494.26
PBDT	0	0	0	0	0	0
EBITDA	23.45-54.3%	15.46	27.15	34.97	51.32	128.91
Depreciation	-1.59	-1.94	-1.96	-1.87	-1.88	-7.65
EBIT	21.86-55.8%	13.52	25.19	33.10	49.44	121.26
PBT	20.46-59.2%	13.64	25.50	36.31	50.10	125.55
Tax	-5.44	-8.36	-7.72	-8.28	-12.72	-37.08
Equity	55.53	55.53	0	0	55.53	55.53
OPM	16.01	15.78	15.11	25.14	23.46	20.26
Net Profit	15.03-59.8%	5.28	17.78	28.03	37.38	88.47
NPM	11.76	6.11	10.54	19.41	17.51	14.27
EPS	2.71-59.7%	0.95	3.20	5.05	6.73	15.93

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24
Revenue	608.10-35.4%	940.62+30.8%	719.36
Other Income	11.70	11.51	15.37
Total Income	619.81-34.9%	952.13+29.6%	734.73
Expenditure	-494.26+30.0%	-705.59-32.6%	-532.15
Interest	-7.42	-3.72	-2.18
PBDT	0	0	0
EBITDA	128.91-47.8%	247.05+26.9%	194.68
Depreciation	-7.65	-8.30	-5.29
EBIT	121.26-49.2%	238.75+26.1%	189.39
PBT	125.55-49.1%	246.53+21.7%	202.59
Tax	-37.08	-64.26	-52.63
Equity	55.53	55.53	0
OPM (%)	20.26	25.89	28.00
Net Profit	88.47-51.5%	182.27+21.5%	149.96
NPM (%)	14.27	19.14	20.00
EPS (Rs)	15.93-51.5%	32.82+13.5%	28.91
CEPS	15.93	32.82	28.91

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	157.24-34.2%	120.50	200.36	172.47	238.89	732.75
Other Income	2.11	3.07	2.53	5.39	2.33	12.25
Total Income	159.35-33.9%	123.57	202.88	177.86	241.22	745
Interest	4.93	4.06	3.48	2.65	3.05	13.25
Expenditure	-138.27+27.4%	-108.80	-175.72	-141.44	-190.38	-615.78
PBDT	0	0	0	0	0	0
EBITDA	26.04-51.9%	18.31	30.75	36.16	54.11	140.43
Depreciation	-2.14	-2.55	-2.63	-2.48	-2.55	-10.21
EBIT	23.90-53.6%	15.76	28.12	33.68	51.56	130.22
PBT	21.08-58.5%	14.77	27.16	36.42	50.84	129.22
Tax	-5.59	-9.05	-7.88	-8.28	-12.78	-38.02
Equity	55.53	55.53	0	0	55.53	55.53
OPM	13.23	11.95	13.39	20.48	21.08	17.34
Net Profit	15.49-59.3%	5.71	19.28	28.14	38.06	91.19
NPM	9.72	4.62	9.50	15.82	15.78	12.24
EPS	2.79-59.1%	1.01	3.39	5.08	6.82	16.30

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24
Revenue	732.75-24.1%	965.83+21.7%	793.31
Other Income	12.25	15.87	15.76
Total Income	745-24.1%	981.70+21.3%	809.07
Expenditure	-615.78+16.0%	-732.72-21.7%	-602.28
Interest	-13.25	-8.43	-6.28
PBDT	0	0	0
EBITDA	140.43-44.1%	251.16+23.2%	203.84
Depreciation	-10.21	-9.62	-6.53
EBIT	130.22-46.1%	241.54+22.4%	197.31
PBT	129.22-48.1%	248.98+20.4%	206.79
Tax	-38.02	-65.20	-54.13
Equity	55.53	55.53	0
OPM (%)	17.34	25.36	25.56
Net Profit	91.19-50.4%	183.78+20.4%	152.66
NPM (%)	12.24	18.72	18.87
EPS (Rs)	16.30-50.7%	33.05+12.5%	29.38
CEPS	16.30	33.05	29.38

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2025	Final Dividend	1.5	19 Sep 2025
2024	Final Dividend	1	20 Sep 2024
2024	Interim Dividend	1	24 Nov 2023

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split