Namo eWaste Management Ltd

NSE: NAMOEWASTE BSE: 93015

₹147.60

(4.20%)

Sat, 04 Apr 2026, 02:40 pm

MTF 5xInvest in Namo eWaste Management Ltd with 5x Leverage Buy with MTF

Market Cap3.14B

PE Ratio33.37

Dividend0

Industrial Services

Environmental Services

24.5K

Namo eWaste Management Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2020	2021	2022	2023	2024
Interest expense on debt	-5.50M	-1.76M	-3.44M	-8.39M	-16.18M
Pretax equity in earnings	0	0	0	0	0
Equity in earnings	0	0	0	0	0
Total assets	266.87M	417.43M	390.07M	545.97M	1.01B
Total current assets	126.45M	197.15M	146.91M	314.15M	661.15M
Cash and short term investments	5.04M	2.65M	566.62K	8.48M	122.35M
Cash & equivalents	5.04M	2.65M	566.62K	8.48M	5.15M
Short term investments	0	0	0	0	117.20M
Total receivables, net	39.61M	29.70M	57.50M	128.29M	153.72M
Accounts receivable - trade, net	39.61M	29.70M	48.17M	127.06M	125.43M
Other receivables	0	0	9.33M	1.22M	28.30M
Total inventory	53.55M	118.53M	82.03M	159.22M	355.12M
Other current assets, total	28.25M	46.27M	6.67M	17.86M	—
Total non-current assets	140.42M	220.29M	243.16M	231.81M	344.09M
Long term investments	0	0	0	6.62M	0
Note receivable - long term	—	—	—	—	—
Investments in unconsolidated subsidiaries	—	—	—	0	0
Other investments	0	0	0	6.62M	0
Net property/plant/equipment	106.23M	184.70M	199.92M	200.10M	336.72M
Gross property/plant/equipment	115.22M	197.10M	216.79M	224.76M	377.53M
Deferred tax assets	—	—	—	—	88.00K
Net intangible assets	0	0	0	—	0
Goodwill, net	0	0	0	0	0
Other intangibles, net	0	0	0	—	0
Other long term assets, total	34.19M	35.59M	43.25M	25.09M	7.29M
Short term debt	127.70M	4.55M	8.34M	83.24M	10.40M
Current portion of LT debt and capital leases	1.70M	4.55M	4.13M	3.61M	4.98M
Short term debt excl. current portion of LT debt	126.00M	0	4.22M	79.63M	5.42M
Accounts payable	5.50M	66.77M	52.12M	42.07M	36.01M
Income tax payable	5.67M	5.68M	7.87M	17.95M	—
Long term debt	6.23M	55.26M	30.35M	30.67M	17.75M
Long term debt excl. lease liabilities	6.23M	55.26M	30.35M	30.67M	17.75M
Total equity	113.95M	257.72M	282.09M	353.57M	887.91M
Shareholders' equity	113.95M	257.72M	282.09M	353.57M	887.91M
Common equity, total	113.95M	257.72M	282.09M	353.57M	887.91M
Other common equity	25.00M	25.00M	25.00M	0	0
Total debt	133.93M	59.81M	38.69M	113.91M	28.15M
Net debt	128.89M	57.16M	38.12M	105.43M	-94.19M
Change in accounts receivable	-28.02M	9.91M	-18.47M	-97.85M	20.59M
Change in taxes payable	—	—	—	—	—
Change in accounts payable	669.00K	326.00K	620.00K	30.10M	-46.21M
Change in other assets/liabilities	-27.28M	61.99M	-3.90M	120.80M	-16.80M
Sale of fixed assets & businesses	0	0	0	141.52M	20.61M
Purchase/sale of investments, net	0	0	0	0	0
Sale/maturity of investments	0	0	0	0	0
Purchase of investments	0	0	0	0	0
Other investing cash flow items, total	2.01M	-1.40M	-1.50M	0	0
Issuance/retirement of debt, net	67.46M	51.88M	-25.34M	1.35M	-117.17M
Issuance/retirement of long term debt	-60.25M	49.03M	-24.91M	1.35M	-13.94M
Issuance/retirement of short term debt	127.70M	2.85M	-422.00K	0	-103.23M
Issuance/retirement of other debt	—	—	—	—	—
Total cash dividends paid	0	0	0	0	0
Other financing cash flow items, total	0	0	0	12.66M	-2.26M

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800