ANTONY WASTE HDG CELL LTD
AWHCL · General/Diversified · NSE
₹516
Current Market Price
Fair Value (DCF)
₹333
Margin of Safety
-35.5%
Updated just now
YieldIQ Score
51/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
21%
ROE
—
Debt/Equity
0.55
WACC
11.1%
Market Cap
₹1,464 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.6%
Return on capital employed
EV / EBITDA
9.9×
Enterprise multiple
Debt / EBITDA
2.5×
Leverage vs earnings
Interest Coverage
3.7×
EBIT covers interest
Current Ratio
1.22×
Short-term liquidity
Asset Turnover
0.56×
Revenue per ₹ of assets
Revenue CAGR (3Y)
12.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹515.9
Bear case
₹175.98
MoS -193.2%
Base case
₹332.76
MoS -55.0%
Bull case
₹452.63
MoS -14.0%
Ratio Trends
AWHCL · last 5 annual periods
ROE
10.4%
ROCE
17.5%
Operating Margin
—
Debt / Equity
0.62×
PE
8.3×
EV / EBITDA
4.7×
Historical Financials
AWHCL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹465 Cr | ₹55.3 Cr | ₹856 Cr | ₹873 Cr | ₹930 Cr | +18.9% |
| EBITDA | — | ₹160 Cr | ₹159 Cr | ₹192 Cr | ₹231 Cr | +9.6% |
| EBIT | ₹99.0 Cr | ₹27.7 Cr | ₹129 Cr | ₹149 Cr | — | +10.7% |
| PAT | ₹64.1 Cr | ₹18.6 Cr | ₹84.6 Cr | ₹99.9 Cr | ₹85.4 Cr | +7.4% |
| EPS (diluted) | ₹17.14 | ₹6.56 | ₹24.06 | ₹30.39 | — | +15.4% |
| CFO | ₹112 Cr | ₹1.4 Cr | ₹90.0 Cr | ₹140 Cr | ₹190 Cr | +14.2% |
| CapEx | — | — | — | — | ₹-200 Cr | — |
| FCF | — | — | — | — | ₹-10.3 Cr | — |
| Total Assets | — | ₹965 Cr | ₹1258 Cr | ₹1462 Cr | ₹1654 Cr | +14.4% |
| Total Debt | — | — | ₹90.4 Cr | ₹107 Cr | ₹505 Cr | +53.8% |
| Shareholders' Equity | — | — | ₹486 Cr | ₹574 Cr | ₹819 Cr | +14.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
AWHCL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| KRISHNADEF KRISHNADEF | — | — | Pending | 16.9% | — |
| GPTINFRA GPTINFRA | — | — | Pending | 15.5% | — |
| ONEPOINT ONEPOINT | — | — | Pending | 8.2% | — |
| TIL TIL | — | — | Pending | 3.5% | — |
| DIGITIDE DIGITIDE | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for AWHCL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. The stock has a current price of 515.90, fair value of 332.76, and ROCE of 12.6%. Its debt-to-equity ratio is 0.55 and interest coverage ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of AWHCL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for AWHCL →
Compare
Head-to-head with peers
Compare AWHCL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse AWHCLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.