NUPUR RECYCLERS LIMITED
NRL · General/Diversified · NSE
₹56
Current Market Price
Fair Value (DCF)
₹21
Margin of Safety
-61.8%
Updated 2d ago
YieldIQ Score
20/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
23%
ROE
—
Debt/Equity
0.11
WACC
11.1%
Market Cap
₹388 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.6%
Return on capital employed
EV / EBITDA
26.4×
Enterprise multiple
Debt / EBITDA
0.8×
Leverage vs earnings
Interest Coverage
13.0×
EBIT covers interest
Current Ratio
8.56×
Short-term liquidity
Asset Turnover
1.10×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-0.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹56.13
Bear case
₹14.35
MoS -291.1%
Base case
₹21.46
MoS -161.6%
Bull case
₹30.71
MoS -82.8%
Ratio Trends
NRL · last 4 annual periods
ROE
11.5%
ROCE
18.0%
Operating Margin
—
Debt / Equity
0.10×
PE
208.4×
EV / EBITDA
37.5×
Historical Financials
NRL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹159 Cr | ₹49.4 Cr | ₹43.7 Cr | ₹158 Cr | -0.2% |
| EBITDA | ₹26.5 Cr | ₹19.3 Cr | ₹13.1 Cr | ₹24.9 Cr | -2.0% |
| EBIT | — | ₹4.1 Cr | ₹2.5 Cr | — | -15.4% |
| PAT | ₹18.9 Cr | ₹3.5 Cr | ₹1.7 Cr | ₹14.5 Cr | -8.5% |
| EPS (diluted) | — | ₹0.56 | ₹0.24 | — | -24.6% |
| CFO | ₹13.4 Cr | ₹-17.2 Cr | ₹-11.1 Cr | ₹-18.7 Cr | — |
| CapEx | ₹-0.1 Cr | — | — | ₹-4.3 Cr | — |
| FCF | ₹13.3 Cr | — | — | ₹-23.0 Cr | — |
| Total Assets | ₹73.8 Cr | ₹90.0 Cr | ₹115 Cr | ₹144 Cr | +25.0% |
| Total Debt | ₹2.2 Cr | ₹0.3 Cr | ₹6.2 Cr | ₹12.6 Cr | +77.8% |
| Shareholders' Equity | ₹63.1 Cr | ₹73.2 Cr | ₹85.6 Cr | ₹126 Cr | +25.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NRL vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| RACE RACE | — | — | Pending | 5.0% | — |
| CEREBRAINT CEREBRAINT | — | — | Pending | -29.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NRL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NRL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NRL →
Compare
Head-to-head with peers
Compare NRL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NRLNow →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.