IndiaOne Finance - Company Dashboard

Governance Classic Home

Eco Recycling LtdWaste ManagementINE316A01038Standalone₹433.70+1.85 (+0.43%)Jun-26

Valuation

Market Cap₹836.90 Cr

TTM PE34.95x

Forward PE35.32x

PEG0.87

Book Value₹45.57

P/B9.52x

TTM EPS₹12.41

Fwd EPS₹12.28

TTM Revenue₹55.13 Cr

TTM PAT₹23.93 Cr

TTM EBITDA₹32.83 Cr

TTM EBIT₹30.99 Cr

Last Qtr PAT₹6.87 Cr

Last Qtr EBITDA₹9.16 Cr

Last Qtr EBIT₹8.59 Cr

Profitability

ROE27.21%

ROCE37.00%

TTM NPM43.41%

TTM EBITDA %59.55%

Curr OPM42.43%

Last OPM50.13%

Curr NPM—

Last NPM—

Curr EPS₹3.56

Last EPS₹4.84

Balance sheet

Equity₹19.30 Cr

Reserve₹68.63 Cr

Total Debt₹2.69 Cr

D/E0.03x

Interest %1.16%

Curr Interest₹0.08 Cr

Price / range

Close₹433.70

vs 52W High-32.23%

vs 52W Low+92.76%

MA50—

MA200—

Returns

1D+0.43%

1W-1.76%

1M-7.29%

3M-0.58%

6M+41.27%

1Y-26.88%

2Y-57.20%

3Y+120.94%

5Y+503.62%

Diwali-2.59%

Sector peers — Waste Management

Company	Close	Mkt Cap	TTM P/E	ROE
EMSLIMITED	366.65	₹2.04K Cr	30.79	6.26%
AWHCL	364.90	₹1.04K Cr	76.98	1.82%
ECORECO	433.70	₹836.90 Cr	34.95	27.21%
CEWATER	279.25	₹577.94 Cr	111.70	0.90%
RACE	97.89	₹168.93 Cr	60.43	3.78%

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	16.19+75.2%	18.61	5.91	14.42	9.24	48.18
Other Income	0.28	1.28	0.54	0.11	2.96	4.90
Total Income	16.47+35.0%	19.89	6.45	14.53	12.20	53.08
Interest	0.08	0.17	0.14	0.15	0.15	0.61
Expenditure	-7.68-70.7%	-6.49	-2.87	-7.64	-4.50	-21.59
PBDT	0	0	0	0	0	0
EBITDA	9.16+76.5%	12.97	3.47	7.23	5.19	28.77
Depreciation	-0.57	-0.68	-0.29	-0.30	-0.30	-1.57
EBIT	8.59+75.7%	12.29	3.18	6.93	4.89	27.20
PBT	8.79+15.5%	13.40	3.58	6.89	7.61	31.49
Tax	-1.92	-4.07	-2.03	-0.71	-0.90	-7.72
Equity	0	0	0	0	0	0
OPM	54.29	72.00	60.58	47.78	82.36	59.00
Net Profit	6.87+2.4%	9.33	1.55	6.18	6.71	23.77
NPM	42.43	50.13	26.23	42.86	72.62	45.00
EPS	3.56	4.84	0.81	3.20	0	12.32

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	48.18+9.6%	43.96+56.9%	28.02+58.0%	17.73+17.4%	15.10+19.2%	12.67
Other Income	4.90	2.60	4.61	3.70	11.84	5.81
Total Income	53.08+14.0%	46.56+42.7%	32.63+52.3%	21.43-20.5%	26.94+45.8%	18.48
Expenditure	-21.59-47.4%	-14.65-12.4%	-13.03+12.5%	-14.89-15.2%	-12.93+0.6%	-13.01
Interest	-0.61	-0.64	-0.70	-0.15	0	-0.42
PBDT	0	0	0	0	0	0
EBITDA	28.77-7.0%	30.95+87.7%	16.49+320.7%	3.92+48.5%	2.64+380.0%	0.55
Depreciation	-1.57	-1	-0.80	-0.93	-0.47	-0.47
EBIT	27.20-9.2%	29.95+90.9%	15.69+424.7%	2.99+37.8%	2.17+2612.5%	0.08
PBT	31.49-1.3%	31.91+62.8%	19.60+199.7%	6.54-53.3%	14.01+156.1%	5.47
Tax	-7.72	-8.58	-3.41	-0.37	-1.51	-1.10
Equity	0	0	0	0	0	0
OPM (%)	59.00	68.54	60.00	31.00	52.00	30.00
Net Profit	23.77+1.9%	23.33+44.1%	16.19+162.4%	6.17-50.6%	12.50+186.0%	4.37
NPM (%)	45.00	50.11	50.00	29.00	46.00	24.00
EPS (Rs)	12.32+1.9%	12.09+44.1%	8.39+162.2%	3.20-50.5%	6.47+185.0%	2.27
CEPS	12.32	12.09	8.39	3.20	6.47	2.27

Metric	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	FY24-25
Revenue	5.91-40.4%	14.42	9.24	9.77	9.92	43.96
Other Income	1.14	0.06	4.38	-0.27	-0.46	2.34
Total Income	7.05-25.5%	14.48	13.62	9.50	9.46	46.30
Interest	0.14	0.15	0.15	0.15	0.16	0.64
Expenditure	-2.82+24.0%	-7.68	-4.60	-3.20	-3.71	-14.63
PBDT	0	0	0	0	0	0
EBITDA	3.52-46.8%	7.19	5.09	6.99	6.62	30.98
Depreciation	-0.29	-0.30	-0.30	-0.27	-0.25	-1.01
EBIT	3.23-49.3%	6.89	4.79	6.72	6.37	29.97
PBT	4.23-26.4%	6.80	8.99	6.27	5.75	31.67
Tax	-2.18	-1.20	-0.90	-2.80	-1.01	-7.07
Equity	0	0	0	0	0	19.30
OPM	60.00	46.96	66.01	66.00	60.78	68.40
Net Profit	2.05-56.8%	5.60	8.09	3.42	4.74	24.60
NPM	29.08	38.67	59.40	36.00	50.11	53.13
EPS	1.02-58.4%	2.97	4.19	1.19	2.45	12.12

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21	FY 19-20
Revenue	43.96+56.9%	28.01+57.9%	17.74+16.0%	15.29+20.7%	12.67+3.9%	12.20
Other Income	2.34	7.26	3.79	11.87	5.81	1.03
Total Income	46.30+31.3%	35.27+63.8%	21.53-20.7%	27.16+47.0%	18.48+39.8%	13.22
Expenditure	-14.63-11.9%	-13.07+12.4%	-14.92-15.2%	-12.95-0.3%	-12.91-7.5%	-12.01
Interest	-0.64	-0.70	-0.15	0	-0.31	-0.80
PBDT	0	0	0	0	0	0
EBITDA	30.98+88.4%	16.44+320.5%	3.91+39.1%	2.81+410.9%	0.55-62.6%	1.47
Depreciation	-1.01	-0.80	-0.94	-0.47	-0.48	-0.48
EBIT	29.97+91.6%	15.64+426.6%	2.97+26.9%	2.34+3242.9%	0.07-92.9%	0.99
PBT	31.67+42.7%	22.20+235.9%	6.61-53.5%	14.21+155.1%	5.57+356.6%	1.22
Tax	-7.07	-3.98	-0.42	-1.51	-1.10	-0.11
Equity	19.30	0	0	0	0	0
OPM (%)	68.40	62.94	30.70	52.32	30.14	9.21
Net Profit	24.60+35.0%	18.22+194.3%	6.19-51.3%	12.70+184.1%	4.47+302.7%	1.11
NPM (%)	53.13	51.66	28.75	46.76	24.19	8.39
EPS (Rs)	12.12+28.4%	9.44+194.1%	3.21-51.1%	6.56+182.8%	2.32+307.0%	0.57
CEPS	12.12	9.44	3.21	6.56	2.32	0.57

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Final Dividend	1	18 Sep 2026
2022	Final Dividend	1	18 Aug 2022

Bonus

Year	Ratio	Ex-Date
2019	1:10	22 Aug 2019

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split