Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1652 Cr.
Stock P/E
507
P/B
1.7
Current Price
₹171.6
Book Value
₹ 101
Face Value
10
52W High
₹360.1
52W Low
₹ 169.2
Dividend Yield
0%

EPACK Durable Overview

Business

EPACK Durable Ltd. is one of India's largest original equipment manufacturer (OEM) and original design manufacturer (ODM) of room air conditioners (RACs). Its core business involves manufacturing a wide range of RACs, including window ACs and split ACs (fixed speed and inverter), for several prominent Indian and multinational brands. The company also manufactures small home appliances like induction cooktops, water dispensers, and plastic molded components for various industries. EPACK Durable makes money by selling these manufactured products to its brand clients (OEM/ODM model) and, to a lesser extent, under its own brand.

Revenue Mix

The primary revenue segment for EPACK Durable is Room Air Conditioners (RACs), which constitutes the overwhelming majority of its sales. Within RACs, the company manufactures various types, including window ACs, fixed-speed split ACs, and inverter split ACs. Additionally, the company has a smaller segment for small home appliances (e.g., induction cooktops, water dispensers, mixer grinders) and components (plastic injection moulded parts, sheet metal parts, cross-flow fans, copper tubing) which are used in ACs and other consumer durables.

Industry

The Indian air conditioner industry is characterized by strong growth, driven by low penetration levels, rising disposable incomes, urbanization, and increasing temperatures. It is dominated by a few large domestic and international brands. EPACK Durable operates as a key player in the outsourced manufacturing segment for RACs. It is one of the leading OEM/ODM partners for major brands, benefitting from their strategy to outsource manufacturing to reduce capital expenditure and focus on branding and distribution. The company is positioned as a preferred manufacturing partner due to its integrated facilities and design capabilities.

MOAT

Scale & Cost Efficiency: As one of the largest OEM/ODM players, EPACK Durable benefits from economies of scale in procurement, manufacturing, and R&D, leading to cost efficiencies that are hard for smaller players to replicate.

Integrated Manufacturing Capabilities: The company has in-house capabilities for manufacturing various critical components like sheet metal, plastic injection molded parts, cross-flow fans, and copper tubing. This vertical integration enhances quality control, reduces reliance on external suppliers, and improves cost structures.

Long-Standing Client Relationships: EPACK Durable has established deep, long-term relationships with several leading AC brands in India, demonstrating reliability and adherence to quality standards. This creates a degree of stickiness due to the complexity and integration required in manufacturing.

ODM Capabilities: Beyond pure manufacturing (OEM), its Original Design Manufacturing (ODM) capabilities allow it to provide design and development services, offering higher value addition to clients.

Growth Drivers

Growing Indian RAC Market: The significantly low penetration of air conditioners in India, coupled with rising disposable incomes, urbanization, and climate change, presents a substantial secular growth opportunity.

"Make in India" & PLI Schemes: Government initiatives promoting domestic manufacturing, such as the Production Linked Incentive (PLI) scheme for AC and LED components, incentivize brands to source locally and expand domestic production, benefiting local OEMs like EPACK.

Outsourcing Trend: Major brands are increasingly opting to outsource manufacturing to specialized players to optimize capital allocation, focus on core competencies, and achieve faster time-to-market.

Product Diversification: Expansion into new categories within consumer durables and home appliances offers additional avenues for growth.

Capacity Expansion: Strategic capital expenditure on increasing manufacturing capacity to meet anticipated demand growth.

Risks

Customer Concentration: A significant portion of revenue is typically derived from a few large OEM clients. The loss of a major client or a substantial reduction in their orders could severely impact revenues and profitability.

Raw Material Price Volatility: Fluctuations in the prices of key raw materials like copper, aluminum, steel, plastics, and electronic components can impact margins, even with pass-through clauses, due to lag effects or inability to fully pass on costs.

Intense Competition: The OEM/ODM space is competitive, with players like Amber Enterprises and Dixon Technologies also vying for contracts. Brands may also decide to insource manufacturing.

Technological Obsolescence: Rapid advancements in AC technology (e.g., inverter technology, energy efficiency norms) require continuous R&D investment and adaptation, posing a risk if the company cannot keep pace.

Seasonality: The demand for RACs is highly seasonal, leading to potential challenges in managing inventory, production schedules, and working capital through the year.

Regulatory Changes: Changes in energy efficiency standards, environmental regulations, or import/export policies could impact operations and costs.

Management & Ownership

EPACK Durable is a promoter-driven company, founded by Bajrang Lal Bothra, Laxmi Pat Bothra, and Sanjay Singhania. The promoters have extensive experience, having built the company over two decades within the consumer durables and AC manufacturing sector. Post its initial public offering (IPO), the promoter group maintains a significant ownership stake, aligning their interests with the company's long-term growth. The management is generally perceived as operationally focused with a strong emphasis on client relationships and manufacturing efficiency.

Outlook

EPACK Durable is strategically positioned to benefit from the long-term growth trajectory of the Indian RAC market and the increasing trend of manufacturing outsourcing by major brands. Its established relationships with key clients, integrated manufacturing capabilities, and focus on operational efficiency provide a solid foundation. Government initiatives like "Make in India" and PLI schemes offer additional tailwinds. However, the company faces inherent challenges including potential customer concentration, volatility in raw material prices, and intense competition. Sustained growth will depend on its ability to effectively diversify its client base, manage costs, innovate, and adapt to evolving market dynamics and technological advancements while prudently expanding its capacities.

EPACK Durable Share Price

Live · BSE / NSE · Inception: 2019
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

EPACK Durable Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 526 774 377 377 643 662 213 428 591 886
Other Income 6 6 5 5 5 6 6 3 3 2
Total Income 531 780 382 382 649 668 219 431 594 888
Total Expenditure 470 722 367 353 571 608 213 396 565 831
Operating Profit 61 58 14 29 78 60 7 34 29 57
Interest 11 14 14 12 14 16 20 13 11 20
Depreciation 11 11 12 12 12 13 14 14 14 17
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 39 32 -11 4 51 32 -27 7 3 20
Provision for Tax 11 9 -3 1 13 9 -6 2 1 6
Profit After Tax 28 24 -8 3 39 23 -21 5 2 14
Adjustments -1 -0 -1 -1 -1 -0 -2 -2 -2 -2
Profit After Adjustments 28 23 -8 3 38 23 -22 3 0 12
Adjusted Earnings Per Share 2.9 2.4 -0.9 0.3 3.9 2.4 -2.3 0.3 0 1.2

EPACK Durable Profit & Loss

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 736 924 1539 1420 2171 1894 2118
Other Income 3 3 1 9 21 16 14
Total Income 740 927 1540 1429 2192 1911 2132
Total Expenditure 694 855 1436 1303 2013 1781 2005
Operating Profit 45 72 104 125 179 130 127
Interest 26 29 31 39 54 61 64
Depreciation 9 16 26 35 47 54 59
Exceptional Income / Expenses 0 0 -2 0 0 0 0
Profit Before Tax 11 26 44 49 74 9 3
Provision for Tax 3 9 12 14 19 6 3
Profit After Tax 8 17 32 35 55 3 0
Adjustments 0 0 0 0 0 0 -8
Profit After Adjustments 8 17 32 35 55 3 -7
Adjusted Earnings Per Share 1.6 3.3 6.1 3.7 5.7 0.3 -0.8

EPACK Durable Balance Sheet

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 69 122 314 892 952 960
Minority's Interest 0 0 0 0 0 0
Borrowings 68 60 114 62 33 157
Other Non-Current Liabilities 26 40 43 61 56 70
Total Current Liabilities 357 855 994 753 973 1318
Total Liabilities 520 1077 1464 1768 2013 2505
Fixed Assets 116 327 419 678 691 909
Other Non-Current Assets 3 23 174 89 314 251
Total Current Assets 401 727 871 1000 1008 1345
Total Assets 520 1077 1464 1768 2013 2505

EPACK Durable Cash Flow

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 5 4 24 60 107 14
Cash Flow from Operating Activities 47 -29 19 257 31 -140
Cash Flow from Investing Activities -7 -204 -218 -377 -95 -113
Cash Flow from Financing Activities -43 254 235 167 -29 254
Net Cash Inflow / Outflow -2 20 36 47 -93 2
Closing Cash & Cash Equivalent 4 24 60 107 14 16

EPACK Durable Ratios

# Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 1.62 3.35 6.14 3.69 5.75 0.34
CEPS(Rs) 3.49 6.48 11.14 7.4 10.68 5.95
DPS(Rs) 0 0 0 0 0 0
Book NAV/Share(Rs) 14.31 23.4 56.59 92.87 98.82 99.54
Core EBITDA Margin(%) 5.71 7.44 6.66 8.18 7.26 6.01
EBIT Margin(%) 4.95 6.03 4.91 6.21 5.91 3.68
Pre Tax Margin(%) 1.48 2.85 2.86 3.47 3.43 0.47
PAT Margin (%) 1.06 1.89 2.08 2.49 2.54 0.17
Cash Profit Margin (%) 2.28 3.65 3.77 4.99 4.72 3.02
ROA(%) 1.5 2.18 2.52 2.19 2.92 0.14
ROE(%) 11.32 18.28 15.35 5.97 6 0.34
ROCE(%) 11.86 13.69 11.51 8.69 10.08 4.67
Receivable days 116.1 116.59 99.06 88.9 42.91 62.64
Inventory Days 69.64 82.5 67.71 86.37 80.61 136.54
Payable days 85.43 111.63 99.65 123.42 95.83 142.25
PER(x) 0 0 0 41.02 64.08 584.91
Price/Book(x) 0 0 0 1.63 3.73 1.99
Dividend Yield(%) 0 0 0 0 0 0
EV/Net Sales(x) 0.37 0.41 0.32 1.18 1.78 1.37
EV/Core EBITDA(x) 6.06 5.24 4.69 13.39 21.59 19.95
Net Sales Growth(%) 0 25.52 66.51 -7.75 52.93 -12.73
EBIT Growth(%) 0 52.75 35.6 16.74 45.58 -45.65
PAT Growth(%) 0 123.43 83.39 10.64 55.88 -94.09
EPS Growth(%) 0 106.63 83.39 -39.84 55.6 -94.11
Debt/Equity(x) 3.46 3.15 1.57 0.37 0.39 0.74
Current Ratio(x) 1.12 0.85 0.88 1.33 1.04 1.02
Quick Ratio(x) 0.73 0.53 0.58 0.83 0.44 0.39
Interest Cover(x) 1.43 1.9 2.4 2.26 2.38 1.14
Total Debt/Mcap(x) 0 0 0 0.23 0.1 0.37

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -13% +7% +21% —
Operating Profit CAGR -27% +8% +24% —
PAT CAGR -95% -55% -18% —
Share Price CAGR -51% — — —
ROE Average 0% +4% +9% +10%
ROCE Average +5% +8% +10% +10%

EPACK Durable Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 46.45 %
FII 0.34 %
DII (MF + Insurance) 5.25 %
Public (retail) 47.96 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 48.1148.1448.0648.0448.0448.0447.9147.1847.1846.45
FII 1.30.731.971.311.580.41.480.260.290.34
DII 18.171610.588.996.575.555.97.066.575.25
Public 32.4135.1239.3941.6543.814644.7145.545.9647.96
Others 0000000000
Total 100100100100100100100100100100

EPACK Durable Peer Comparison

Air Conditioners Edit Columns

EPACK Durable Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

EPACK Durable Pros & Cons

Pros

Cons

  • Promoter holding is low: 46.45%.
  • Company has a low return on equity of 4% over the last 3 years.
  • Debtor days have increased from 95.83 to 142.25days.
  • The company has delivered a poor profit growth of -17% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp