NUPUR RECYCLERS LIMITED
NRL · General/Diversified · NSE
₹75
Current Market Price
Fair Value (DCF)
₹48
Discount to FV
-35.7%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
32%
ROE
12.3%
Debt/Equity
0.11
WACC
11.1%
Market Cap
₹518.85 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.1%
Return on capital employed
EV / EBITDA
27.9×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
13.0×
EBIT covers interest
Current Ratio
8.56×
Short-term liquidity
Asset Turnover
1.50×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹75.12
Bear case
Margin of Safety —
Implied upside -155.5%
Base case
Margin of Safety -125.0%
Implied upside -55.6%
Bull case
Margin of Safety -38.4%
Implied upside -27.8%
Ratio Trends
NRL · last 4 annual periods
ROE
12.3%
ROCE
19.1%
Operating Margin
—
Debt / Equity
0.11×
PE
39.7×
EV / EBITDA
25.0×
Historical Financials
NRL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹159 Cr | ₹187 Cr | ₹240 Cr | ₹158 Cr | ₹216 Cr | +7.9% |
| EBITDA | ₹26.5 Cr | ₹19.3 Cr | ₹13.1 Cr | ₹25.0 Cr | ₹27.8 Cr | +1.1% |
| EBIT | — | ₹19.2 Cr | ₹12.9 Cr | — | — | -9.4% |
| PAT | ₹18.9 Cr | ₹12.2 Cr | ₹7.2 Cr | ₹14.5 Cr | ₹14.2 Cr | -6.8% |
| EPS (diluted) | — | ₹2.67 | ₹1.05 | — | — | -20.8% |
| CFO | ₹13.4 Cr | ₹-17.2 Cr | ₹-11.1 Cr | ₹-18.7 Cr | ₹18.3 Cr | +8.2% |
| CapEx | ₹-0.1 Cr | ₹-0.1 Cr | ₹-1.1 Cr | ₹-4.3 Cr | ₹-17.4 Cr | — |
| FCF | ₹13.3 Cr | ₹-17.2 Cr | ₹-12.1 Cr | ₹-23.0 Cr | ₹0.9 Cr | -48.8% |
| Total Assets | ₹73.8 Cr | ₹90.0 Cr | ₹115 Cr | ₹144 Cr | ₹198 Cr | +28.0% |
| Total Debt | ₹2.2 Cr | ₹0.3 Cr | ₹13.5 Cr | ₹12.6 Cr | ₹33.4 Cr | +96.7% |
| Shareholders' Equity | ₹63.1 Cr | ₹73.2 Cr | ₹85.6 Cr | ₹118 Cr | ₹134 Cr | +20.7% |
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 | -76.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NRL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. NUPUR RECYCLERS LIMITED (NRL.NS) trades at 75.12 vs a model fair value of 48.29, a gap of -35.7%. Piotroski F-score: 4/9. Moat label: Nar...
Read full AI analysis →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.