Antony Waste Handling Cell Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: July 30, 2025, 10:40 am

Market Cap	1,700 Cr.
Current Price	599
High / Low	859/460
Stock P/E	24.4
Book Value	232
Dividend Yield	0.00 %
ROCE	12.1 %
ROE	11.3 %
Face Value	5.00
PEG Ratio	1.80

Quick Insight

Antony Waste Handling Cell Ltd, with a share price of ₹599 and a market capitalization of ₹1,700 Cr., shows a moderate P/E ratio of 24.4. Despite a decent ROE of 11.3% and ROCE of 12.1%, the company's OPM stands at 21%. The firm's net profit is ₹101 Cr., with promoters holding a significant stake of 46.08% and FIIs, DIIs, and the public holding 10.46%, 4.42%, and 38.98%, respectively. Antony Waste has 81,428 shareholders, reserves of ₹645 Cr., and borrowings of ₹506 Cr., leading to a CCC of 105 days. With a P/BV of 2.30x and an ICR of 3.95x, investors should closely monitor the company's operating efficiency and debt management to assess its overall financial health.

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Antony Waste Handling Cell Ltd

Competitors of Antony Waste Handling Cell Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
EP Biocomposites Ltd	20.0 Cr.	119	230/98.0	19.4	63.0	0.00 %	14.2 %	10.2 %	10.0
Eco Recycling Ltd	1,149 Cr.	596	1,215/502	50.8	45.6	0.00 %	38.2 %	30.4 %	10.0
Antony Waste Handling Cell Ltd	1,700 Cr.	599	859/460	24.4	232	0.00 %	12.1 %	11.3 %	5.00
Industry Average	1,424.50 Cr	438.00		31.53	113.53	0.00%	21.50%	17.30%	8.33

All Competitor Stocks of Antony Waste Handling Cell Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	188	235	200	218	202	222	224	217	210	227	221	243	243
Expenses	147	191	159	188	169	175	173	173	174	178	179	191	192
Operating Profit	42	44	41	29	32	47	51	44	36	49	43	52	51
OPM %	22%	19%	21%	14%	16%	21%	23%	20%	17%	22%	19%	21%	21%
Other Income	5	5	5	5	7	5	5	6	7	6	6	6	31
Interest	4	6	6	6	9	7	7	11	14	13	12	15	15
Depreciation	9	8	8	10	13	11	11	15	16	17	17	18	18
Profit before tax	34	35	31	19	18	35	38	23	13	26	19	25	48
Tax %	24%	17%	11%	14%	31%	35%	18%	33%	-134%	17%	20%	29%	5%
Net Profit	25	29	28	16	12	23	32	16	30	21	15	18	46
EPS in Rs	7.09	8.20	8.24	4.24	3.38	6.46	9.77	4.51	9.69	6.17	4.26	5.55	14.09

Last Updated: May 31, 2025, 6:59 am

Below is a detailed analysis of the quarterly data for Antony Waste Handling Cell Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 243.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 243.00 Cr..
For Expenses, as of Mar 2025, the value is 192.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 191.00 Cr. (Dec 2024) to 192.00 Cr., marking an increase of 1.00 Cr..
For Operating Profit, as of Mar 2025, the value is 51.00 Cr.. The value appears to be declining and may need further review. It has decreased from 52.00 Cr. (Dec 2024) to 51.00 Cr., marking a decrease of 1.00 Cr..
For OPM %, as of Mar 2025, the value is 21.00%. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 21.00%.
For Other Income, as of Mar 2025, the value is 31.00 Cr.. The value appears strong and on an upward trend. It has increased from 6.00 Cr. (Dec 2024) to 31.00 Cr., marking an increase of 25.00 Cr..
For Interest, as of Mar 2025, the value is 15.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 15.00 Cr..
For Depreciation, as of Mar 2025, the value is 18.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 18.00 Cr..
For Profit before tax, as of Mar 2025, the value is 48.00 Cr.. The value appears strong and on an upward trend. It has increased from 25.00 Cr. (Dec 2024) to 48.00 Cr., marking an increase of 23.00 Cr..
For Tax %, as of Mar 2025, the value is 5.00%. The value appears to be improving (decreasing) as expected. It has decreased from 29.00% (Dec 2024) to 5.00%, marking a decrease of 24.00%.
For Net Profit, as of Mar 2025, the value is 46.00 Cr.. The value appears strong and on an upward trend. It has increased from 18.00 Cr. (Dec 2024) to 46.00 Cr., marking an increase of 28.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 14.09. The value appears strong and on an upward trend. It has increased from 5.55 (Dec 2024) to 14.09, marking an increase of 8.54.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: June 16, 2025, 2:58 pm

Metric	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Sales	220	244	276	284	451	465	648	854	873	934
Expenses	154	175	206	207	325	350	500	706	695	739
Operating Profit	67	69	70	76	126	115	148	148	178	195
OPM %	30%	28%	25%	27%	28%	25%	23%	17%	20%	21%
Other Income	2	6	14	15	-4	16	18	20	24	49
Interest	24	21	23	25	30	28	20	27	40	56
Depreciation	18	17	13	18	24	31	33	39	53	70
Profit before tax	27	37	49	48	67	71	113	102	109	118
Tax %	16%	16%	18%	27%	30%	9%	20%	17%	8%	15%
Net Profit	23	31	40	35	47	64	90	85	100	101
EPS in Rs	133.60	213.90	224.92	19.17	10.69	15.92	24.00	24.07	30.37	30.07
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	34.78%	29.03%	-12.50%	34.29%	36.17%	40.62%	-5.56%	17.65%	1.00%
Change in YoY Net Profit Growth (%)	0.00%	-5.75%	-41.53%	46.79%	1.88%	4.45%	-46.18%	23.20%	-16.65%

Antony Waste Handling Cell Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2016-2017 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	16%
3 Years:	13%
TTM:	7%

Compounded Profit Growth
10 Years:	%
5 Years:	15%
3 Years:	1%
TTM:	-19%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	26%
1 Year:	-25%

Return on Equity
10 Years:	%
5 Years:	15%
3 Years:	14%
Last Year:	11%

Last Updated: Unknown

Balance Sheet

Last Updated: July 25, 2025, 1:53 pm

Month	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	1	1	1	7	13	14	14	14	14	14
Reserves	-41	-20	119	143	211	334	403	472	560	645
Borrowings	298	281	153	185	209	154	175	355	447	506
Other Liabilities	67	90	149	168	243	279	352	397	429	489
Total Liabilities	325	353	422	503	677	781	944	1,238	1,450	1,654
Fixed Assets	117	116	41	166	259	253	238	309	662	738
CWIP	51	86	106	23	14	6	61	250	41	38
Investments	0	0	0	0	0	0	0	0	0	0
Other Assets	157	151	275	315	404	521	645	680	747	878
Total Assets	325	353	422	503	677	781	944	1,238	1,450	1,654

Below is a detailed analysis of the balance sheet data for Antony Waste Handling Cell Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Equity Capital, as of Mar 2025, the value is 14.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 14.00 Cr..
For Reserves, as of Mar 2025, the value is 645.00 Cr.. The value appears strong and on an upward trend. It has increased from 560.00 Cr. (Mar 2024) to 645.00 Cr., marking an increase of 85.00 Cr..
For Borrowings, as of Mar 2025, the value is 506.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 447.00 Cr. (Mar 2024) to 506.00 Cr., marking an increase of 59.00 Cr..
For Other Liabilities, as of Mar 2025, the value is 489.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 429.00 Cr. (Mar 2024) to 489.00 Cr., marking an increase of 60.00 Cr..
For Total Liabilities, as of Mar 2025, the value is 1,654.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,450.00 Cr. (Mar 2024) to 1,654.00 Cr., marking an increase of 204.00 Cr..
For Fixed Assets, as of Mar 2025, the value is 738.00 Cr.. The value appears strong and on an upward trend. It has increased from 662.00 Cr. (Mar 2024) to 738.00 Cr., marking an increase of 76.00 Cr..
For CWIP, as of Mar 2025, the value is 38.00 Cr.. The value appears to be declining and may need further review. It has decreased from 41.00 Cr. (Mar 2024) to 38.00 Cr., marking a decrease of 3.00 Cr..
For Investments, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Other Assets, as of Mar 2025, the value is 878.00 Cr.. The value appears strong and on an upward trend. It has increased from 747.00 Cr. (Mar 2024) to 878.00 Cr., marking an increase of 131.00 Cr..
For Total Assets, as of Mar 2025, the value is 1,654.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,450.00 Cr. (Mar 2024) to 1,654.00 Cr., marking an increase of 204.00 Cr..

Notably, the Reserves (645.00 Cr.) exceed the Borrowings (506.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Month		Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Cash from Operating Activity +	58	63	36	31	108	112	105	90	140	187
Cash from Investing Activity +	-24	-44	14	-54	-116	-33	-140	-260	-152	-149
Cash from Financing Activity +	-17	-45	-30	11	14	-4	5	149	35	12
Net Cash Flow	18	-26	21	-12	6	75	-30	-22	22	49

Free Cash Flow

Month	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-231.00	-212.00	-83.00	-109.00	-83.00	-39.00	-27.00	-207.00	-269.00	-311.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	121	134	59	72	70	70	100	92	105
Inventory Days
Days Payable
Cash Conversion Cycle	121	134	59	72	70	70	100	92	105
Working Capital Days	83	83	-48	-46	18	16	46	45	50
ROCE %		21%	24%	20%	26%	18%	20%	15%	14%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	46.23%	46.23%	46.23%	46.23%	46.23%	46.23%	46.23%	46.07%	46.07%	46.07%	46.07%	46.08%
FIIs	11.76%	12.24%	13.16%	12.54%	11.97%	13.14%	13.77%	12.39%	11.94%	10.79%	11.36%	10.46%
DIIs	6.67%	5.91%	6.48%	6.31%	6.13%	6.10%	6.10%	6.08%	6.61%	5.14%	4.01%	4.42%
Public	35.34%	35.62%	34.13%	34.93%	35.68%	34.54%	33.89%	35.26%	35.29%	37.93%	38.49%	38.98%
Others	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.17%	0.09%	0.07%	0.07%	0.06%
No. of Shareholders	65,781	64,085	57,027	55,279	55,713	53,765	50,368	50,353	49,666	52,532	72,605	81,428

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
SBI Magnum Comma Fund	587,000	5.9	33.05	587,000	2025-04-22 09:38:15	0%
SBI Long Term Advantage Fund - Series III	69,322	5.75	3.9	69,322	2025-04-22 17:25:14	0%
SBI Long Term Advantage Fund - Series I	44,263	5.37	2.49	44,263	2025-04-22 17:25:14	0%
SBI Long Term Advantage Fund - Series II	42,402	6.3	2.39	42,402	2025-04-22 17:25:14	0%
Taurus ELSS Tax Saver Fund	4,330	0.33	0.24	4,330	2025-04-22 09:38:15	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	5.00	5.00	5.00	5.00	5.00
Basic EPS (Rs.)	30.10	30.40	24.07	24.00	17.14
Diluted EPS (Rs.)	30.10	30.39	24.06	24.00	17.14
Cash EPS (Rs.)	60.14	54.00	43.68	43.73	33.70
Book Value[Excl.RevalReserv]/Share (Rs.)	232.41	202.30	218.05	188.32	156.51
Book Value[Incl.RevalReserv]/Share (Rs.)	232.41	202.30	218.05	188.32	156.51
Revenue From Operations / Share (Rs.)	329.14	307.81	302.48	229.23	164.44
PBDIT / Share (Rs.)	77.65	71.18	59.36	58.86	46.06
PBIT / Share (Rs.)	52.98	52.40	45.58	47.08	35.02
PBT / Share (Rs.)	41.75	38.46	36.16	39.84	24.96
Net Profit / Share (Rs.)	35.48	35.22	29.89	31.96	22.66
NP After MI And SOA / Share (Rs.)	30.09	30.40	24.07	24.00	15.93
PBDIT Margin (%)	23.59	23.12	19.62	25.67	28.01
PBIT Margin (%)	16.09	17.02	15.06	20.54	21.29
PBT Margin (%)	12.68	12.49	11.95	17.37	15.17
Net Profit Margin (%)	10.77	11.44	9.88	13.94	13.77
NP After MI And SOA Margin (%)	9.14	9.87	7.95	10.47	9.68
Return on Networth / Equity (%)	12.94	15.02	14.01	16.29	12.94
Return on Capital Employeed (%)	11.69	12.88	13.15	18.30	16.54
Return On Assets (%)	5.16	5.89	5.41	7.03	5.68
Long Term Debt / Equity (X)	0.50	0.53	0.53	0.24	0.24
Total Debt / Equity (X)	0.71	0.72	0.72	0.40	0.33
Asset Turnover Ratio (%)	0.59	0.64	0.76	0.10	0.11
Current Ratio (X)	1.22	1.30	1.31	1.46	1.61
Quick Ratio (X)	1.22	1.30	1.31	1.46	1.61
Interest Coverage Ratio (X)	3.95	5.11	6.30	8.13	4.58
Interest Coverage Ratio (Post Tax) (X)	2.38	3.53	4.17	5.41	3.25
Enterprise Value (Cr.)	2018.69	1781.85	1110.93	930.73	771.07
EV / Net Operating Revenue (X)	2.16	2.04	1.30	1.44	1.66
EV / EBITDA (X)	9.17	8.83	6.62	5.59	5.92
MarketCap / Net Operating Revenue (X)	1.63	1.50	0.81	1.14	1.48
Price / BV (X)	2.30	2.28	1.44	1.77	1.98
Price / Net Operating Revenue (X)	1.63	1.50	0.81	1.14	1.48
EarningsYield	0.05	0.06	0.09	0.09	0.06

After reviewing the key financial ratios for Antony Waste Handling Cell Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 25, the value is 5.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 5.00.
For Basic EPS (Rs.), as of Mar 25, the value is 30.10. This value is within the healthy range. It has decreased from 30.40 (Mar 24) to 30.10, marking a decrease of 0.30.
For Diluted EPS (Rs.), as of Mar 25, the value is 30.10. This value is within the healthy range. It has decreased from 30.39 (Mar 24) to 30.10, marking a decrease of 0.29.
For Cash EPS (Rs.), as of Mar 25, the value is 60.14. This value is within the healthy range. It has increased from 54.00 (Mar 24) to 60.14, marking an increase of 6.14.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 232.41. It has increased from 202.30 (Mar 24) to 232.41, marking an increase of 30.11.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 232.41. It has increased from 202.30 (Mar 24) to 232.41, marking an increase of 30.11.
For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 329.14. It has increased from 307.81 (Mar 24) to 329.14, marking an increase of 21.33.
For PBDIT / Share (Rs.), as of Mar 25, the value is 77.65. This value is within the healthy range. It has increased from 71.18 (Mar 24) to 77.65, marking an increase of 6.47.
For PBIT / Share (Rs.), as of Mar 25, the value is 52.98. This value is within the healthy range. It has increased from 52.40 (Mar 24) to 52.98, marking an increase of 0.58.
For PBT / Share (Rs.), as of Mar 25, the value is 41.75. This value is within the healthy range. It has increased from 38.46 (Mar 24) to 41.75, marking an increase of 3.29.
For Net Profit / Share (Rs.), as of Mar 25, the value is 35.48. This value is within the healthy range. It has increased from 35.22 (Mar 24) to 35.48, marking an increase of 0.26.
For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 30.09. This value is within the healthy range. It has decreased from 30.40 (Mar 24) to 30.09, marking a decrease of 0.31.
For PBDIT Margin (%), as of Mar 25, the value is 23.59. This value is within the healthy range. It has increased from 23.12 (Mar 24) to 23.59, marking an increase of 0.47.
For PBIT Margin (%), as of Mar 25, the value is 16.09. This value is within the healthy range. It has decreased from 17.02 (Mar 24) to 16.09, marking a decrease of 0.93.
For PBT Margin (%), as of Mar 25, the value is 12.68. This value is within the healthy range. It has increased from 12.49 (Mar 24) to 12.68, marking an increase of 0.19.
For Net Profit Margin (%), as of Mar 25, the value is 10.77. This value exceeds the healthy maximum of 10. It has decreased from 11.44 (Mar 24) to 10.77, marking a decrease of 0.67.
For NP After MI And SOA Margin (%), as of Mar 25, the value is 9.14. This value is within the healthy range. It has decreased from 9.87 (Mar 24) to 9.14, marking a decrease of 0.73.
For Return on Networth / Equity (%), as of Mar 25, the value is 12.94. This value is below the healthy minimum of 15. It has decreased from 15.02 (Mar 24) to 12.94, marking a decrease of 2.08.
For Return on Capital Employeed (%), as of Mar 25, the value is 11.69. This value is within the healthy range. It has decreased from 12.88 (Mar 24) to 11.69, marking a decrease of 1.19.
For Return On Assets (%), as of Mar 25, the value is 5.16. This value is within the healthy range. It has decreased from 5.89 (Mar 24) to 5.16, marking a decrease of 0.73.
For Long Term Debt / Equity (X), as of Mar 25, the value is 0.50. This value is within the healthy range. It has decreased from 0.53 (Mar 24) to 0.50, marking a decrease of 0.03.
For Total Debt / Equity (X), as of Mar 25, the value is 0.71. This value is within the healthy range. It has decreased from 0.72 (Mar 24) to 0.71, marking a decrease of 0.01.
For Asset Turnover Ratio (%), as of Mar 25, the value is 0.59. It has decreased from 0.64 (Mar 24) to 0.59, marking a decrease of 0.05.
For Current Ratio (X), as of Mar 25, the value is 1.22. This value is below the healthy minimum of 1.5. It has decreased from 1.30 (Mar 24) to 1.22, marking a decrease of 0.08.
For Quick Ratio (X), as of Mar 25, the value is 1.22. This value is within the healthy range. It has decreased from 1.30 (Mar 24) to 1.22, marking a decrease of 0.08.
For Interest Coverage Ratio (X), as of Mar 25, the value is 3.95. This value is within the healthy range. It has decreased from 5.11 (Mar 24) to 3.95, marking a decrease of 1.16.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 2.38. This value is below the healthy minimum of 3. It has decreased from 3.53 (Mar 24) to 2.38, marking a decrease of 1.15.
For Enterprise Value (Cr.), as of Mar 25, the value is 2,018.69. It has increased from 1,781.85 (Mar 24) to 2,018.69, marking an increase of 236.84.
For EV / Net Operating Revenue (X), as of Mar 25, the value is 2.16. This value is within the healthy range. It has increased from 2.04 (Mar 24) to 2.16, marking an increase of 0.12.
For EV / EBITDA (X), as of Mar 25, the value is 9.17. This value is within the healthy range. It has increased from 8.83 (Mar 24) to 9.17, marking an increase of 0.34.
For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 1.63. This value is within the healthy range. It has increased from 1.50 (Mar 24) to 1.63, marking an increase of 0.13.
For Price / BV (X), as of Mar 25, the value is 2.30. This value is within the healthy range. It has increased from 2.28 (Mar 24) to 2.30, marking an increase of 0.02.
For Price / Net Operating Revenue (X), as of Mar 25, the value is 1.63. This value is within the healthy range. It has increased from 1.50 (Mar 24) to 1.63, marking an increase of 0.13.
For EarningsYield, as of Mar 25, the value is 0.05. This value is below the healthy minimum of 5. It has decreased from 0.06 (Mar 24) to 0.05, marking a decrease of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Antony Waste Handling Cell Ltd as of July 31, 2025 is: 521.97

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of July 31, 2025, Antony Waste Handling Cell Ltd is Overvalued by 12.86% compared to the current share price 599.00

Intrinsic Value of Antony Waste Handling Cell Ltd as of July 31, 2025 is: 592.77

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of July 31, 2025, Antony Waste Handling Cell Ltd is Overvalued by 1.04% compared to the current share price 599.00

Last 5 Year EPS CAGR: 13.56%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 17.56%, which is a positive sign. The stock has a low average Working Capital Days of 27.44, which is a positive sign. The company has higher reserves (282.60 cr) compared to borrowings (276.30 cr), indicating strong financial stability. The company has shown consistent growth in sales (524.90 cr) and profit (74.10 cr) over the years.	The stock has a high average Cash Conversion Cycle of 91.44, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Antony Waste Handling Cell Ltd:
1. Net Profit Margin: 10.77%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 11.69% (Industry Average ROCE: 21.5%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 12.94% (Industry Average ROE: 17.3%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 2.38
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 1.22
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 24.4 (Industry average Stock P/E: 31.53)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.71
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Antony Waste Handling Cell Ltd. is a Public Limited Listed company incorporated on 17/01/2001 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L90001MH2001PLC130485 and registration number is 130485. Currently Company is involved in the business activities of Collection of non-hazardous waste. Company's Total Operating Revenue is Rs. 35.17 Cr. and Equity Capital is Rs. 14.18 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Waste Management	A-59, Road No. 10, Thane Maharashtra 400604	investor.relations@antonywaste.in http://www.antony-waste.com

Management
Name	Position Held
Mr. Jose Jacob Kallarakal	Chairman & Managing Director
Mr. Shiju Jacob Kallarakal	Executive Director
Mr. Shiju Antony Kallarakkal	Non Executive Director
Ms. Priya Balasubramanian	Independent Director
Mr. Suneet K Maheshwari	Independent Director
Mr. Ajit Kumar Jain	Independent Director

FAQ

What is the intrinsic value of Antony Waste Handling Cell Ltd?

Antony Waste Handling Cell Ltd's intrinsic value (as of 31 July 2025) is 521.97 12.86% lower the current market price of 599.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 1,700 Cr. market cap, FY2025-2026 high/low of 859/460, reserves of 645 Cr, and liabilities of 1,654 Cr.

What is the Market Cap of Antony Waste Handling Cell Ltd?

The Market Cap of Antony Waste Handling Cell Ltd is 1,700 Cr..

What is the current Stock Price of Antony Waste Handling Cell Ltd as on 31 July 2025?

The current stock price of Antony Waste Handling Cell Ltd as on 31 July 2025 is 599.

What is the High / Low of Antony Waste Handling Cell Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Antony Waste Handling Cell Ltd stocks is ₹859/460.

What is the Stock P/E of Antony Waste Handling Cell Ltd?

The Stock P/E of Antony Waste Handling Cell Ltd is 24.4.

What is the Book Value of Antony Waste Handling Cell Ltd?

The Book Value of Antony Waste Handling Cell Ltd is 232.

What is the Dividend Yield of Antony Waste Handling Cell Ltd?

The Dividend Yield of Antony Waste Handling Cell Ltd is 0.00 %.

What is the ROCE of Antony Waste Handling Cell Ltd?

The ROCE of Antony Waste Handling Cell Ltd is 12.1 %.

What is the ROE of Antony Waste Handling Cell Ltd?

The ROE of Antony Waste Handling Cell Ltd is 11.3 %.

What is the Face Value of Antony Waste Handling Cell Ltd?

The Face Value of Antony Waste Handling Cell Ltd is 5.00.