NUPUR RECYCLERS LIMITED·RECYCLING 52.63MISCELLANEOUS 53.39·Metals & Minerals Trading Companies

2026-08-21 NSE Web 2%ESM-II Result 12 Aug

Price

117.66

+1.99%
O:117.66
H:117.66
L:117.66
C:117.66

52W Range

45.1118
+161%/-0%

Market Cap

₹812.67 Cr

Traded: ₹0.56 Cr (0.07%) 0.0x

Free Float: ₹195.45 Cr (0.29% of FF traded)

Volume · 60D trend

47.88 K 0.0x

Delivery: % 0.0x

View Delivery Data

Returns

1W:+0% 1M:+10% 3M:+48% 6M:+112% 12M:+95%

Valuation

P/E47.4
P/B6.1
P/S3.3
EV/EBIT34.3

Business Strength

ROE14.2%
ROCE19.2%
OPM10.1%
NPM10.1%

Growth (3Y CAGR)

EPS+101.0%
Sales--
Profit--
3Y Return-15.0%

Balance Sheet

Debt/Equity0.1
Debt15.3 Cr
Pledge0.0%
CWIP/Fixed Asset7.7%

Cash Position

CFO/NP-118.8%
FCF-23 Cr
FCF 3Y Avg-52.4 Cr
Cash/MCap2.0%

Others

Div Yield0.0%
Div Payout0.0%
Cash Conv. Cycle388 days
Tradeable Free Float24.1%

MTF Exposure Trend

60 sessions · funded amount, % of FF, daily delta

Current
₹ 0
0.00% FF
60d high
₹ 44.86 L
60d low
₹ 0
60d mean
₹ 6.37 L
vs mean
▼ 100.00%

Growth Trends

Metric10Y5Y3Y1YTTMTrend
ROE
--
--
+13.0%
--
--
--
Return
--
--
-15.0%
-14.0%
--
Accelerating
Sales
--
--
--
--
+19.0%
--
Profit
--
--
--
--
-4.0%
--

Quarterly Results

Jun 2026

12 Aug
Rev
79 Cr
+56% YoY--
OPM11.6%
NPM--
PAT
+83% YoY7 Cr
EPS
--0.9

Mar 2026

21 May
Rev
57 Cr
+54% YoY-3% QoQ
OPM6.4%
NPM5.8%
PAT
+34% YoY3 Cr
EPS
+33% YoY0.4

Dec 2025

13 Feb
Rev
59 Cr
+72% YoY+21% QoQ
OPM10.1%
NPM8.1%
PAT
+28% YoY5 Cr
EPS
+26% YoY0.6

Sep 2025

PDF
Rev
49 Cr
-5% YoY-4% QoQ
OPM7.0%
NPM8.9%
PAT
-19% YoY4 Cr
EPS
-19% YoY0.6

Jun 2025

PDF
Rev
51 Cr
+43% YoY+37% QoQ
OPM7.9%
NPM7.9%
PAT
-21% YoY4 Cr
EPS
-20% YoY0.5

Mar 2025

PDF
Rev
37 Cr
-15% YoY+8% QoQ
OPM5.4%
NPM6.2%
PAT
+24% YoY2 Cr
EPS
+25% YoY0.3

Dec 2024

PDF
Rev
34 Cr
-54% YoY-33% QoQ
OPM8.5%
NPM10.1%
PAT
+251% YoY3 Cr
EPS
+254% YoY0.5

Sep 2024

PDF
Rev
51 Cr
-32% YoY+44% QoQ
OPM11.5%
NPM10.6%
PAT
+97% YoY5 Cr
EPS
+97% YoY0.7

Jun 2024

PDF
Rev
36 Cr
-24% YoY-19% QoQ
OPM13.5%
NPM14.2%
PAT
+101% YoY5 Cr
EPS
+97% YoY0.7

Mar 2024

PDF
Rev
44 Cr
-12% YoY-41% QoQ
OPM2.1%
NPM4.0%
PAT
-36% YoY2 Cr
EPS
-37% YoY0.2

Dec 2023

PDF
Rev
75 Cr
+45% YoY-1% QoQ
OPM2.4%
NPM1.2%
PAT
-63% YoY1 Cr
EPS
-63% YoY0.1

Sep 2023

PDF
Rev
75 Cr
+49% YoY+61% QoQ
OPM3.1%
NPM4.1%
PAT
-30% YoY3 Cr
EPS
-30% YoY0.3

Jun 2023

PDF
Rev
47 Cr
---6% QoQ
OPM4.3%
NPM6.2%
PAT
--3 Cr
EPS
--0.3

Mar 2023

Rev
49 Cr
---4% QoQ
OPM5.3%
NPM7.1%
PAT
--3 Cr
EPS
--0.4

Dec 2022

Rev
51 Cr
--+2% QoQ
OPM6.3%
NPM6.7%
PAT
--3 Cr
EPS
--0.3

Sep 2022

Rev
51 Cr
----
OPM7.0%
NPM8.5%
PAT
--4 Cr
EPS
--0.5

Revenue & Margin Trends

Annual

Quarterly

Balance Sheet Health

Leverage

Debt / Equity0.12
Interest Coverage-3.6x
Promoter Pledge0.0%
Borrowings15 Cr

Efficiency

Receivable Days36 days
Inventory Days352 days
Payable Days0 days
Cash Conversion cycle388 days

Cash Position

Operating Cash Flow-19 Cr
Investing Cash Flow-1 Cr
Financing Cash Flow16 Cr
Free Cash Flow-23 Cr

Detailed Financials

Jun 2026PDF ↗
Mar 2026PDF ↗
Dec 2025PDF ↗
Sep 2025PDF ↗
Jun 2025PDF ↗
Mar 2025PDF ↗
Dec 2024PDF ↗
Sep 2024PDF ↗
Jun 2024PDF ↗
Mar 2024PDF ↗
Dec 2023PDF ↗
Sep 2023PDF ↗
Jun 2023PDF ↗
Mar 2023
Dec 2022
Sep 2022
Sales79575949513734513644757547495151
Expenses70545345473531453143737345474847
Operating Profit9463423651222334
OPM %11.6%6.4%10.1%7.0%7.9%5.4%8.5%11.5%13.5%2.1%2.4%3.1%4.3%5.3%6.3%7.0%
Other Income4333223222121222
Interest1110001000000000
Depreciation2211010000000000
Profit Before Tax10465535762343455
Tax %24.5%21.7%26.5%20.4%25.0%24.1%25.5%26.0%21.9%26.4%70.3%17.8%15.9%14.0%27.0%16.8%
Net Profit7354423552133334
Exceptional Items--------------------------------
EPS (Rs)0.90.40.60.60.50.30.50.70.70.20.10.30.30.40.30.5
Sales Growth (YoY)56.0%54.0%72.0%-5.0%43.0%-15.0%-54.0%-32.0%-24.0%-12.0%45.0%49.0%--------
Sales Growth (QoQ)---2.6%20.8%-4.4%37.0%8.5%-33.0%43.7%-18.5%-41.4%-0.8%61.3%-5.7%-3.7%1.6%--
OP Growth (YoY)127.3%84.0%104.1%-42.0%-16.2%112.8%63.1%156.5%140.5%-64.0%-44.6%-35.0%--------
OP Growth (QoQ)148.9%-38.3%74.3%-15.1%101.5%-31.5%-50.5%22.7%411.7%-47.5%-22.2%15.0%-23.4%-19.2%-8.8%--
Profit Growth (YoY)83.0%34.0%28.0%-19.0%-21.0%24.0%251.0%97.0%101.0%-36.0%-63.0%-30.0%--------
EPS Growth (YoY)--33.3%26.1%-18.8%-20.0%25.0%253.8%97.1%97.0%-36.8%-62.9%-30.0%--------
EPS Growth (QoQ)---31.0%3.6%7.7%73.3%-34.8%-33.3%6.2%170.8%84.6%-62.9%6.1%-13.2%8.6%-30.0%--
OP Margin--6.4%10.1%7.0%7.9%5.4%8.5%11.5%13.5%2.1%2.4%3.1%4.3%5.3%6.3%7.0%
Net Margin--5.8%8.1%8.9%7.9%6.2%10.1%10.6%14.2%4.0%1.2%4.1%6.2%7.1%6.7%8.5%
Material Cost %80.0%82.0%81.0%87.0%89.0%90.0%86.0%85.0%82.0%95.0%97.0%95.0%94.0%92.0%91.0%91.0%
Employee Cost %4.0%5.0%4.0%3.0%2.0%3.0%3.0%2.0%2.0%1.0%0.0%0.0%0.0%1.0%0.0%0.0%
P/S3.333.691.862.14------------------------
P/E47.4455.9526.8428.86------------------------
P/B6.065.942.842.87------------------------

Shareholding Pattern

Shareholders:20.4K (+702.5%)
Current MixDec 2025

Annual Reports

4

2025

2024

2023

2022