WEBSITE BSE:544095 NSE: EPACK Inc. Year: 2019 Industry: Air Conditioners My Bucket: Add Stock
Last updated: 15:59
EPACK Durable Limited (EPDL) is a technology-enabled company that manufactures room air conditioners (RACs), small domestic appliances (SDAs), and related components. It is the second largest RAC original design manufacturer (ODM) in India, in terms of number of units manufactured in Fiscal 2023. Their portfolio of products focuses on solutions for various brands and customers, with a focus on continuous innovation and operational efficiency. The company was incorporated in 2019 and is listed on the stock exchanges of India. Vision is to delive...Read More
EPACK Durable Limited (EPDL) is a technology-enabled company that manufactures room air conditioners (RACs), small domestic appliances (SDAs), and related components. It is the second largest RAC original design manufacturer (ODM) in India, in terms of number of units manufactured in Fiscal 2023. Their portfolio of products focuses on solutions for various brands and customers, with a focus on continuous innovation and operational efficiency. The company was incorporated in 2019 and is listed on the stock exchanges of India. Vision is to deliver informed and convenient services to a billion lives connected by its technology, partnerships and human touch. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹2240 Cr.
Stock P/E 40.6
P/B 2.3
Current Price ₹232.8
Book Value ₹ 100
Face Value 10
52W High ₹414.7
Dividend Yield 0%
52W Low ₹ 196
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 178 | 279 | 526 | 774 | 377 | 377 | 643 | 662 | 213 | 428 |
| Other Income | 1 | 2 | 6 | 6 | 5 | 5 | 5 | 6 | 6 | 3 |
| Total Income | 179 | 281 | 531 | 780 | 382 | 382 | 649 | 668 | 219 | 431 |
| Total Expenditure | 170 | 255 | 470 | 722 | 367 | 353 | 571 | 608 | 213 | 396 |
| Operating Profit | 8 | 26 | 61 | 58 | 14 | 29 | 78 | 60 | 7 | 34 |
| Interest | 8 | 10 | 11 | 14 | 14 | 12 | 14 | 16 | 20 | 13 |
| Depreciation | 8 | 9 | 11 | 11 | 12 | 12 | 12 | 13 | 14 | 14 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -8 | 7 | 39 | 32 | -11 | 4 | 51 | 32 | -27 | 7 |
| Provision for Tax | -2 | 2 | 11 | 9 | -3 | 1 | 13 | 9 | -6 | 2 |
| Profit After Tax | -6 | 5 | 28 | 24 | -8 | 3 | 39 | 23 | -21 | 5 |
| Adjustments | -0 | -0 | -1 | -0 | -1 | -1 | -1 | -0 | -2 | -2 |
| Profit After Adjustments | -6 | 5 | 28 | 23 | -8 | 3 | 38 | 23 | -22 | 3 |
| Adjusted Earnings Per Share | -1.2 | 0.6 | 2.9 | 2.4 | -0.9 | 0.3 | 3.9 | 2.4 | -2.3 | 0.3 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 736 | 924 | 1539 | 1420 | 2171 | 1946 |
| Other Income | 3 | 3 | 1 | 9 | 21 | 20 |
| Total Income | 740 | 927 | 1540 | 1429 | 2192 | 1967 |
| Total Expenditure | 694 | 855 | 1436 | 1303 | 2013 | 1788 |
| Operating Profit | 45 | 72 | 104 | 125 | 179 | 179 |
| Interest | 26 | 29 | 31 | 39 | 54 | 63 |
| Depreciation | 9 | 16 | 26 | 35 | 47 | 53 |
| Exceptional Income / Expenses | 0 | 0 | -2 | 0 | 0 | 0 |
| Profit Before Tax | 11 | 26 | 44 | 49 | 74 | 63 |
| Provision for Tax | 3 | 9 | 12 | 14 | 19 | 18 |
| Profit After Tax | 8 | 17 | 32 | 35 | 55 | 46 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | -5 |
| Profit After Adjustments | 8 | 17 | 32 | 35 | 55 | 42 |
| Adjusted Earnings Per Share | 1.6 | 3.3 | 6.1 | 3.7 | 5.7 | 4.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 53% | 33% | 0% | 0% |
| Operating Profit CAGR | 43% | 35% | 0% | 0% |
| PAT CAGR | 57% | 48% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -38% | NA% | NA% | NA% |
| ROE Average | 6% | 9% | 11% | 11% |
| ROCE Average | 10% | 10% | 11% | 11% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Shareholder's Funds | 69 | 122 | 314 | 892 | 952 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 68 | 60 | 114 | 62 | 33 |
| Other Non-Current Liabilities | 26 | 40 | 43 | 61 | 56 |
| Total Current Liabilities | 357 | 855 | 994 | 753 | 973 |
| Total Liabilities | 520 | 1077 | 1464 | 1768 | 2013 |
| Fixed Assets | 116 | 327 | 419 | 678 | 691 |
| Other Non-Current Assets | 3 | 23 | 174 | 89 | 314 |
| Total Current Assets | 401 | 727 | 871 | 1000 | 1008 |
| Total Assets | 520 | 1077 | 1464 | 1768 | 2013 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 5 | 4 | 24 | 60 | 107 |
| Cash Flow from Operating Activities | 47 | -29 | 19 | 257 | 31 |
| Cash Flow from Investing Activities | -7 | -204 | -218 | -377 | -95 |
| Cash Flow from Financing Activities | -43 | 254 | 235 | 167 | -29 |
| Net Cash Inflow / Outflow | -2 | 20 | 36 | 47 | -93 |
| Closing Cash & Cash Equivalent | 4 | 24 | 60 | 107 | 14 |
| # | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.62 | 3.35 | 6.14 | 3.69 | 5.75 |
| CEPS(Rs) | 3.49 | 6.48 | 11.14 | 7.4 | 10.68 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 14.31 | 23.4 | 56.59 | 92.87 | 98.82 |
| Core EBITDA Margin(%) | 5.71 | 7.44 | 6.66 | 8.18 | 7.26 |
| EBIT Margin(%) | 4.95 | 6.03 | 4.91 | 6.21 | 5.91 |
| Pre Tax Margin(%) | 1.48 | 2.85 | 2.86 | 3.47 | 3.43 |
| PAT Margin (%) | 1.06 | 1.89 | 2.08 | 2.49 | 2.54 |
| Cash Profit Margin (%) | 2.28 | 3.65 | 3.77 | 4.99 | 4.72 |
| ROA(%) | 1.5 | 2.18 | 2.52 | 2.19 | 2.92 |
| ROE(%) | 11.32 | 18.28 | 15.35 | 5.97 | 6 |
| ROCE(%) | 11.86 | 13.69 | 11.51 | 8.69 | 10.08 |
| Receivable days | 116.1 | 116.59 | 99.06 | 88.9 | 42.91 |
| Inventory Days | 69.64 | 82.5 | 67.71 | 86.37 | 80.61 |
| Payable days | 85.43 | 111.63 | 99.65 | 123.42 | 95.83 |
| PER(x) | 0 | 0 | 0 | 41.02 | 64.08 |
| Price/Book(x) | 0 | 0 | 0 | 1.63 | 3.73 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.37 | 0.41 | 0.32 | 1.18 | 1.78 |
| EV/Core EBITDA(x) | 6.06 | 5.24 | 4.69 | 13.39 | 21.59 |
| Net Sales Growth(%) | 0 | 25.52 | 66.51 | -7.75 | 52.93 |
| EBIT Growth(%) | 0 | 52.75 | 35.6 | 16.74 | 45.58 |
| PAT Growth(%) | 0 | 123.43 | 83.39 | 10.64 | 55.88 |
| EPS Growth(%) | 0 | 106.63 | 83.39 | -39.84 | 55.6 |
| Debt/Equity(x) | 3.46 | 3.15 | 1.57 | 0.37 | 0.39 |
| Current Ratio(x) | 1.12 | 0.85 | 0.88 | 1.33 | 1.04 |
| Quick Ratio(x) | 0.73 | 0.53 | 0.58 | 0.83 | 0.44 |
| Interest Cover(x) | 1.43 | 1.9 | 2.4 | 2.26 | 2.38 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.23 | 0.1 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 48.11 | 48.14 | 48.06 | 48.04 | 48.04 | 48.04 | 47.91 | 47.18 | 47.18 |
| FII | 1.3 | 0.73 | 1.97 | 1.31 | 1.58 | 0.4 | 1.48 | 0.26 | 0.29 |
| DII | 18.17 | 16 | 10.58 | 8.99 | 6.57 | 5.55 | 5.9 | 7.06 | 6.57 |
| Public | 32.41 | 35.12 | 39.39 | 41.65 | 43.81 | 46 | 44.71 | 45.5 | 45.96 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.61 | 4.61 | 4.61 | 4.61 | 4.61 | 4.61 | 4.61 | 4.54 | 4.54 |
| FII | 0.12 | 0.07 | 0.19 | 0.13 | 0.15 | 0.04 | 0.14 | 0.02 | 0.03 |
| DII | 1.74 | 1.53 | 1.02 | 0.86 | 0.63 | 0.53 | 0.57 | 0.68 | 0.63 |
| Public | 3.1 | 3.36 | 3.78 | 4 | 4.2 | 4.41 | 4.3 | 4.38 | 4.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.58 | 9.58 | 9.6 | 9.6 | 9.6 | 9.6 | 9.62 | 9.62 | 9.62 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
