Namo eWaste Management Limited (NSE:NAMOEWASTE)
India · Delayed Price · Currency is INR 181.15
-0.20 (-0.11%)
At close: Feb 18, 2026
Namo eWaste Management Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 1,703 | 1,498 | 1,009 | 584.46 | 447.77 | 306.04 |
Other Revenue | - | - | - | - | 0.97 | - |
| 1,703 | 1,498 | 1,009 | 584.46 | 448.74 | 306.04 | |
Revenue Growth (YoY) | 28.82% | 48.45% | 72.69% | 30.25% | 46.63% | - |
Cost of Revenue | 1,339 | 1,177 | 772.78 | 489.34 | 388.22 | 250.01 |
Gross Profit | 364.19 | 321.45 | 236.54 | 95.12 | 60.52 | 56.03 |
Selling, General & Admin | 66.52 | 66.52 | 47.8 | 21.42 | - | 3.38 |
Other Operating Expenses | 119.95 | 119.86 | 73.94 | 34.64 | 33.47 | 20.19 |
Operating Expenses | 199.45 | 200.04 | 133.45 | 60.54 | 36.88 | 26.18 |
Operating Income | 164.74 | 121.41 | 103.09 | 34.58 | 23.64 | 29.85 |
Interest Expense | -8.69 | -12.41 | -11.09 | -3.03 | -1.46 | -5.48 |
Interest & Investment Income | 8.44 | 8.44 | 0.76 | 0.35 | - | 0.02 |
Currency Exchange Gain (Loss) | 0.94 | 0.94 | 0.04 | 0.79 | 2.08 | - |
Other Non Operating Income (Expenses) | 2.66 | 0.37 | -0.94 | -0.4 | 0.08 | 0 |
EBT Excluding Unusual Items | 168.09 | 118.75 | 91.86 | 32.28 | 24.34 | 24.39 |
Gain (Loss) on Sale of Assets | -0.92 | -0.92 | -0.47 | - | - | - |
Other Unusual Items | - | - | -0.73 | - | - | - |
Pretax Income | 167.17 | 117.83 | 90.66 | 32.28 | 24.34 | 24.39 |
Income Tax Expense | 66.04 | 33.24 | 22.8 | 8.13 | 6.33 | 6.46 |
Net Income | 101.13 | 84.59 | 67.86 | 24.16 | 18.01 | 17.93 |
Net Income to Common | 101.13 | 84.59 | 67.86 | 24.16 | 18.01 | 17.93 |
Net Income Growth | 7.10% | 24.66% | 180.93% | 34.11% | 0.46% | - |
Shares Outstanding (Basic) | 23 | 23 | 17 | 15 | 15 | 14 |
Shares Outstanding (Diluted) | 23 | 23 | 17 | 15 | 15 | 14 |
Shares Change (YoY) | 0.36% | 36.31% | 12.60% | 1.90% | 1.97% | - |
EPS (Basic) | 4.41 | 3.69 | 4.04 | 1.62 | 1.23 | 1.25 |
EPS (Diluted) | 4.41 | 3.69 | 4.03 | 1.62 | 1.23 | 1.25 |
EPS Growth | 6.71% | -8.34% | 148.92% | 31.61% | -1.47% | - |
Free Cash Flow | -267.83 | -352.18 | -120.17 | 28.59 | -53.49 | -62.23 |
Free Cash Flow Per Share | -11.69 | -15.38 | -7.15 | 1.92 | -3.65 | -4.33 |
Gross Margin | 21.38% | 21.45% | 23.43% | 16.28% | 13.49% | 18.31% |
Operating Margin | 9.67% | 8.10% | 10.21% | 5.92% | 5.27% | 9.75% |
Profit Margin | 5.94% | 5.65% | 6.72% | 4.13% | 4.01% | 5.86% |
Free Cash Flow Margin | -15.72% | -23.51% | -11.91% | 4.89% | -11.92% | -20.33% |
EBITDA | 177.73 | 135.07 | 115.65 | 39.06 | 27.05 | 32.46 |
EBITDA Margin | 10.44% | 9.01% | 11.46% | 6.68% | 6.03% | 10.61% |
D&A For EBITDA | 12.99 | 13.66 | 12.57 | 4.48 | 3.41 | 2.61 |
EBIT | 164.74 | 121.41 | 103.09 | 34.58 | 23.64 | 29.85 |
EBIT Margin | 9.67% | 8.10% | 10.21% | 5.92% | 5.27% | 9.75% |
Effective Tax Rate | 39.51% | 28.21% | 25.15% | 25.17% | 26.00% | 26.49% |
Revenue as Reported | 1,719 | 1,512 | 1,011 | 585.61 | 450.9 | 306.06 |
Advertising Expenses | - | 3.94 | 2.78 | 2 | 1.1 | 0.83 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.