Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:06 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543254 | NSE: AWHCL

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

Fair Value

₹396.60Fairly Valued by 1.83%vs CMP ₹404.00

P/E (17.7) × ROE (11.3%) × BV (₹243.00) × DY (2.00%)

₹360.49Overvalued by 10.77%vs CMP ₹404.00
MoS: -12.1% (Negative)Confidence: 48/100 (Moderate)Models: 2 Under, 2 Fair, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹412.4922%Fair (+2.1%)
Graham NumberEarnings₹399.6316%Fair (-1.1%)
Earnings PowerEarnings₹120.6713%Over (-70.1%)
DCFCash Flow₹296.4613%Over (-26.6%)
Net Asset ValueAssets₹243.177%Over (-39.8%)
EV/EBITDAEnterprise₹580.319%Under (+43.6%)
Earnings YieldEarnings₹292.107%Over (-27.7%)
ROCE CapitalReturns₹563.649%Under (+39.5%)
Revenue MultipleRevenue₹328.695%Over (-18.6%)
Consensus (9 models)₹360.49100%Overvalued
Key Drivers: Wide model spread (₹121–₹580) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 4.0%

*Investments are subject to market risks

Investment Snapshot

57
Antony Waste Handling Cell Ltd scores 57/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health68/100 · Strong
ROCE 12.1% GoodROE 11.3% AverageD/E 0.33 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding up 0.79% (6mo) Slight increaseDII holding down 0.98% MF sellingPromoter holding at 46.1% Stable
Earnings Quality60/100 · Moderate
OPM stable around 21% SteadyWorking capital: -20 days (improving) Efficient
Quarterly Momentum58/100 · Moderate
Revenue (4Q): +12% YoY GrowingProfit (4Q): +20% YoY PositiveOPM: 16.0% (down 5.0% YoY) Margin pressure
Industry Rank30/100 · Weak
P/E 17.7 vs industry 22.4 In-lineROCE 12.1% vs industry 21.1% Below peersROE 11.3% vs industry 35.2% Below peers3Y sales CAGR: 13% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:06 am

Market Cap 1,148 Cr.
Current Price 404
Intrinsic Value₹360.49
High / Low 693/372
Stock P/E17.7
Book Value 243
Dividend Yield0.00 %
ROCE12.1 %
ROE11.3 %
Face Value 5.00
PEG Ratio4.42

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

View Share Price Target for Antony Waste Handling Cell Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Antony Waste Handling Cell Ltd 1,148 Cr. 404 693/37217.7 2430.00 %12.1 %11.3 % 5.00
Eco Recycling Ltd 590 Cr. 306 724/22533.6 52.50.00 %36.8 %84.0 % 10.0
EP Biocomposites Ltd 14.6 Cr. 86.6 150/75.515.8 63.50.00 %14.3 %10.2 % 10.0
Industry Average869.00 Cr265.5322.37119.670.00%21.07%35.17%8.33

All Competitor Stocks of Antony Waste Handling Cell Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 218202222224217210227221243243247258262
Expenses 188169175173173174178179191192192207220
Operating Profit 29324751443649435251555143
OPM % 14%16%21%23%20%17%22%19%21%21%22%20%16%
Other Income 57556766631767
Interest 6977111413121515161514
Depreciation 10131111151617171818212222
Profit before tax 19183538231326192548262013
Tax % 14%31%35%18%33%-134%17%20%29%5%10%14%-12%
Net Profit 16122332163021151846231715
EPS in Rs 4.243.386.469.774.519.696.174.265.5514.096.264.814.05

Last Updated: February 3, 2026, 5:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 8:16 pm

MetricMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2202442762844514656488548669341,010
Expenses 154175206207325350500706693738811
Operating Profit 67697076126115148148173195200
OPM % 30%28%25%27%28%25%23%17%20%21%20%
Other Income 261415-4161820294951
Interest 2421232530282027405661
Depreciation 1817131824313339537082
Profit before tax 273749486771113102109118107
Tax % 16%16%18%27%30%9%20%17%8%15%
Net Profit 2331403547649085100101101
EPS in Rs 133.60213.90224.9219.1710.6915.9224.0024.0730.3730.0729.21
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
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:9%
Compounded Profit Growth
10 Years:%
5 Years:15%
3 Years:1%
TTM:-21%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:18%
1 Year:-19%
Return on Equity
10 Years:%
5 Years:15%
3 Years:14%
Last Year:11%

Last Updated: September 5, 2025, 2:21 pm

Balance Sheet

Last Updated: December 4, 2025, 2:22 am

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 111713141414141414
Reserves -41-20119143211334403472560645677
Borrowings 298281153185209154175355447505471
Other Liabilities 6790149168243279352397429476535
Total Liabilities 3253534225036777819441,2381,4501,6411,697
Fixed Assets 11711641166259253238309662721748
CWIP 51861062314661250415631
Investments 00000000000
Other Assets 157151275315404521645680747865918
Total Assets 3253534225036777819441,2381,4501,6411,697

Reserves and Borrowings Chart

Cash Flow

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 5863363110811210590140190
Cash from Investing Activity + -24-4414-54-116-33-140-260-152-152
Cash from Financing Activity + -17-45-301114-451493512
Net Cash Flow 18-2621-12675-30-222249
Free Cash Flow 321639-32193-4-177-14-9
CFO/OP 93%97%64%59%103%112%85%84%96%113%

Free Cash Flow

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-231.00-212.00-83.00-109.00-83.00-39.00-27.00-207.00-274.00-310.00

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

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 1211345972707010092106104
Inventory Days
Days Payable
Cash Conversion Cycle 1211345972707010092106104
Working Capital Days 8383-88-86-7-8761-20
ROCE %21%24%20%26%18%20%15%14%12%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 46.23%46.23%46.23%46.07%46.07%46.07%46.07%46.08%46.08%46.08%46.08%46.08%
FIIs 11.97%13.14%13.77%12.39%11.94%10.79%11.36%10.46%10.99%13.09%12.81%11.78%
DIIs 6.13%6.10%6.10%6.08%6.61%5.14%4.01%4.42%4.70%3.68%3.68%3.72%
Public 35.68%34.54%33.89%35.26%35.29%37.93%38.49%38.98%38.17%37.09%37.38%38.37%
Others 0.00%0.00%0.00%0.17%0.09%0.07%0.07%0.06%0.06%0.06%0.04%0.04%
No. of Shareholders 55,71353,76550,36850,35349,66652,53272,60581,42883,87281,26980,65782,392

Shareholding Pattern Chart

No. of Shareholders

Antony Waste Handling Cell Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Old Bridge Focused Fund 640,000 1.49 36.1N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 5.005.005.005.005.00
Basic EPS (Rs.) 30.1030.4024.0724.0017.14
Diluted EPS (Rs.) 30.0830.3924.0624.0017.14
Cash EPS (Rs.) 60.1454.0043.6843.7333.70
Book Value[Excl.RevalReserv]/Share (Rs.) 232.41202.30218.05188.32156.51
Book Value[Incl.RevalReserv]/Share (Rs.) 232.41202.30218.05188.32156.51
Revenue From Operations / Share (Rs.) 329.14307.81302.48229.23164.44
PBDIT / Share (Rs.) 77.6571.1859.3658.8646.06
PBIT / Share (Rs.) 52.9852.4045.5847.0835.02
PBT / Share (Rs.) 41.7538.4636.1639.8424.96
Net Profit / Share (Rs.) 35.4835.2229.8931.9622.66
NP After MI And SOA / Share (Rs.) 30.0930.4024.0724.0015.93
PBDIT Margin (%) 23.5923.1219.6225.6728.01
PBIT Margin (%) 16.0917.0215.0620.5421.29
PBT Margin (%) 12.6812.4911.9517.3715.17
Net Profit Margin (%) 10.7711.449.8813.9413.77
NP After MI And SOA Margin (%) 9.149.877.9510.479.68
Return on Networth / Equity (%) 12.9415.0214.0116.2912.94
Return on Capital Employeed (%) 11.6912.8813.1518.3016.54
Return On Assets (%) 5.165.895.417.035.68
Long Term Debt / Equity (X) 0.500.530.530.240.24
Total Debt / Equity (X) 0.710.720.720.400.33
Asset Turnover Ratio (%) 0.590.640.760.100.11
Current Ratio (X) 1.221.301.311.461.61
Quick Ratio (X) 1.221.301.311.461.61
Inventory Turnover Ratio (X) 0.0015784.660.000.000.00
Interest Coverage Ratio (X) 3.955.116.308.134.58
Interest Coverage Ratio (Post Tax) (X) 2.383.534.175.413.25
Enterprise Value (Cr.) 2018.691781.851110.93930.73771.07
EV / Net Operating Revenue (X) 2.162.041.301.441.66
EV / EBITDA (X) 9.178.836.625.595.92
MarketCap / Net Operating Revenue (X) 1.631.500.811.141.48
Price / BV (X) 2.302.281.441.771.98
Price / Net Operating Revenue (X) 1.631.500.811.141.48
EarningsYield 0.050.060.090.090.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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.
INDUSTRYADDRESSCONTACT
Waste ManagementA-59, Road No. 10, Thane Maharashtra 400604Contact not found
Management
NamePosition Held
Mr. Jose Jacob KallarakalChairman & Managing Director
Mr. Shiju Jacob KallarakalExecutive Director
Mr. Shiju Antony KallarakkalNon Executive Director
Mr. Ajit Kumar JainIndependent Director
Mr. Suneet K MaheshwariIndependent Director
Ms. Priya BalasubramanianIndependent Director

FAQ

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

As of 14 April 2026, Antony Waste Handling Cell Ltd's intrinsic value is ₹360.49, which is 10.77% lower than the current market price of ₹404.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (11.3 %), book value (₹243), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Antony Waste Handling Cell Ltd?

Antony Waste Handling Cell Ltd is trading at ₹404.00 as of 14 April 2026, with a FY2026-2027 high of ₹693 and low of ₹372. The stock is currently near its 52-week low. Market cap stands at ₹1,148 Cr..

How does Antony Waste Handling Cell Ltd's P/E ratio compare to its industry?

Antony Waste Handling Cell Ltd has a P/E ratio of 17.7, which is below the industry average of 22.37. This is broadly in line with or below the industry average.

Is Antony Waste Handling Cell Ltd financially healthy?

Key indicators for Antony Waste Handling Cell Ltd: ROCE of 12.1 % is moderate. Dividend yield is 0.00 %.

Is Antony Waste Handling Cell Ltd profitable and how is the profit trend?

Antony Waste Handling Cell Ltd reported a net profit of ₹101 Cr in Mar 2025 on revenue of ₹934 Cr. Compared to ₹90 Cr in Mar 2022, the net profit shows an improving trend.

Does Antony Waste Handling Cell Ltd pay dividends?

Antony Waste Handling Cell Ltd has a dividend yield of 0.00 % at the current price of ₹404.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Antony Waste Handling Cell Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports