Nupur Recyclers Limited
NSE: NRL · Other · sector
₹154.00NSE close 2026-10-26
Key numbers
Market cap₹1,064 cr
Price₹154.00
52w high / low₹169 / ₹45
P/E62.1xSector median 14.4x
P/B7.9xSector median 1.7x
Book value₹19.4
Dividend yield–Sector median 0.37%
ROE14.2%Sector median 13.8%
ROCE17.5%Sector median 19.6%
OPM9.1%Sector median 10.4%
Debt / equity0.25xSector median 0.29x
EV/EBITDA49.1xSector median 8.4x
Interest cover9.0x
Current ratio5.28x
Sales growth 3y+4.9%Sector median +7.7%
Profit growth 3y+5.2%Sector median +16.6%
PEG12.44x
Last 12 months to Jun 2026, Consolidated. "Sector median" = middle value of 688 companies in Other (P/E median leaves out loss-making companies). Tap ? for what a number means.
Things to know
- Cash ₹7 cr vs borrowings ₹33 cr (FY26): borrowings are higher by ₹26 cr.
- Operating profit covered interest 9.0x in the last 12 months.
- Promoter holding rose by 0.58 percentage points in a year, to 73.60% (2026-09-30).
- Operating cash flow was below net profit in 3 of the last 4 years (FY25, FY24, FY23).
- Revenue was higher than a year earlier in 3 of the last 4 quarters.
- Other income was 69% of net profit in the last 12 months.
- Debtor days went from 18 (FY24) to 38 (FY26).
- No dividend in the last 4 financial years.
- Price ₹154.00 on 2026-10-26: -8.8% from the 52-week high, +241.5% from the 52-week low.
Plain facts from the filings, built by the same fixed rules for every company. A line appears only when the data for it is available. Not a view on the stock.
Charts
Weekly close · high ₹168.85 · low ₹47.26
RevenueNet profit
RevenueNet profit
Quarterly results
| ₹ cr | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 51 | 34 | 37 | 51 | 49 | 59 | 57 | 79 |
| EBITDA | 6 | 3 | 2 | 4 | 3 | 6 | 4 | 9 |
| OPM % | 11.5% | 8.5% | 5.4% | 7.9% | 7.0% | 10.1% | 6.4% | 11.6% |
| Other income | 2 | 3 | 2 | 2 | 3 | 3 | 3 | 4 |
| Net profit | 5 | 3 | 2 | 4 | 4 | 5 | 3 | 6 |
| EPS (₹) | 1.38 | 0.46 | 0.30 | 0.52 | 0.56 | 0.58 | 0.40 | 0.94 |
| Revenue YoY | -4.7% | +71.6% | +54.0% | +55.6% | ||||
| Profit YoY | -18.7% | +50.6% | +34.5% | +83.1% |
Consolidated figures where filed. Latest quarter Jun 2026.
Profit & loss (yearly)
| ₹ cr | FY23 | FY24 | FY25 | FY26 | TTM |
|---|---|---|---|---|---|
| Revenue | 187 | 240 | 158 | 216 | 244 |
| EBITDA | 13 | 7 | 16 | 17 | 22 |
| Net profit | 12 | 7 | 14 | 14 | 18 |
| EPS (₹) | 1.78 | 1.05 | 2.11 | 2.06 | 2.48 |
| Revenue growth | +28.5% | -34.1% | +36.4% | +40.6% | |
| Profit growth | -41.0% | +100.4% | -1.6% | +32.3% | |
| Dividend / share (₹) | – | – | – | – |
| Compounded growth | 3 years | 5 years | Last 12 months |
|---|---|---|---|
| Sales | +4.9% | – | +40.7% |
| Net profit | +5.2% | – | +32.3% |
| EPS | +5.0% | – | – |
| Share price | – | +13.9% (2y) | +135.1% |
Balance sheet
| ₹ cr | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| Shareholders' equity | 73 | 86 | 118 | 134 |
| Borrowings | 0 | 13 | 13 | 33 |
| Cash & equivalents | 3 | 7 | 4 | 7 |
| Total assets | 90 | 115 | 144 | 198 |
| Fixed assets | 0 | 9 | 12 | 33 |
| Capital work in progress | 0 | 3 | 3 | 8 |
| Investments | 7 | 13 | 11 | 0 |
| Receivables | 32 | 12 | 16 | 23 |
| Inventory | 18 | 28 | 47 | 48 |
| Payables | 6 | 1 | 0 | 4 |
Year-end figures from the March annual filing.
Cash flow
| ₹ cr | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| Cash from operations | -17 | -11 | -19 | 18 |
| Cash from investing | -3 | 11 | -1 | -16 |
| Cash from financing | -2 | 5 | 16 | 0 |
| Capex | 0 | 1 | 4 | 17 |
| Free cash flow | -17 | -12 | -23 | 1 |
Free cash flow = cash from operations − capex.
Ratios by year
| ₹ cr | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ROE % | 16.7% | 8.4% | 12.3% | 10.6% |
| ROCE % | 26.2% | 13.1% | 18.0% | 14.4% |
| Debtor days | 63 | 18 | 36 | 38 |
| Inventory days | 38 | 44 | 127 | 95 |
| Payable days | 13 | 2 | 0 | 7 |
| Cash conversion cycle (days) | 88 | 60 | 163 | 126 |
| Working capital days | 129 | 89 | 209 | 176 |
Shareholding
| Holder | % (2026-09-30) |
|---|---|
| Promoters | 73.60% |
| FIIs | 1.29% |
| DIIs | 0.06% |
| Public (non-institutions) | 25.04% |
| Quarter | Mar 2025 | Jun 2025 | Jul 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoters % | 72.79% | 72.79% | 72.87% | 73.02% | 73.02% | 73.13% | 73.60% | 73.60% |
| Promoter group | % |
|---|---|
| Rajesh Gupta | 36.43% |
| Anoop Garg | 35.91% |
| Nupur Gupta | 0.53% |
| Uninav Developers PVT Ltd | 0.51% |
| Shikha Gupta | 0.20% |
| BR Hands Investments Private Limited | 0.03% |
| Arushi Garg | 0.01% |
| Kanta Rani | 0.00% |
| Sandhya Gupta | 0.00% |
| RAM Kumar Goyal | 0.00% |
| Shashi Goyal | 0.00% |
| Mohit | 0.00% |
| Priya Garg | 0.00% |
| Vidit Garg | 0.00% |
| Sachin Gupta | 0.00% |
| Public holders above 1% | % |
|---|---|
| Equidem Dealers Private Limited | 1.65% |
| Yashika Capital Finvest Private Limited | 1.63% |
| BNK Securities Private Limited | 1.13% |
| Epoch Synthetics PVT Ltd | 1.12% |
15,370 shareholders. Pledged: – of promoter shares.
Peers in Other
| Company | Market cap | P/E | P/B | ROE | ROCE | OPM | Sales 3y | Div yield |
|---|---|---|---|---|---|---|---|---|
| TSFINV | ₹8,585 cr | 17.6x | 1.4x | 8.4% | 3.6% | 20.5% | +121.7% | 2.30% |
| KRISHANA | ₹6,339 cr | 39.9x | 11.3x | 41.6% | 23.2% | 12.6% | +95.7% | 0.05% |
| MARINE | ₹5,431 cr | 84.2x | 11.0x | 14.3% | 18.0% | 10.8% | +25.6% | 0.07% |
| ZOTA | ₹4,139 cr | – | 6.0x | -22.5% | -12.4% | -0.5% | +56.7% | 0.07% |
| AIMTRON | ₹3,319 cr | 71.7x | 17.1x | 28.0% | 31.8% | 21.8% | – | – |
| ACCORD | ₹2,984 cr | – | 261.7x | 12.4% | 12.0% | 2.4% | – | – |
| MONOLITH | ₹2,646 cr | 64.6x | 24.3x | 36.0% | 48.7% | 24.4% | – | – |
| UTSSAV | ₹2,390 cr | 40.2x | 14.1x | 43.4% | 54.7% | 7.9% | – | – |
| BETA | ₹2,200 cr | 40.6x | 5.0x | 16.4% | 17.0% | 20.8% | – | – |
| NRL | ₹1,064 cr | 62.1x | 7.9x | 14.2% | 17.5% | 9.1% | +4.9% | – |
Dividends & corporate actions
| Ex-date | Action | Detail |
|---|---|---|
| 2024-03-20 | Bonus | Bonus 1:2 |
Documents
- Annual report FY26
- Annual report FY25
- Annual report FY24
- Annual report FY23
- Announcements NSE filings
- Latest results (data file) XBRL
Links go to the original files on the exchange website.
About the company
| Sector | |
| Industry | Other |
| Sub-industry | |
| Symbol | NRL |
| BSE code | – |
| ISIN | INE0JM501013 |
| Face value | ₹10.0 |
| Incorporated | – |
| Website | – |
| Plants (India / abroad) | – |
Data built 2026-10-23 from NSE company filings (XBRL: Integrated Filing - Financials + financial results), NSE shareholding & pledge data; price = NSE close 2026-10-26.