EPL

₹191.6 0.7 | 0.4%

WEBSITE BSE:500135 NSE : EPL 10 May, 16:01

Market Cap ₹6099 Cr.

Stock P/E 22.2

P/B 2.9

Current Price ₹191.6

Book Value ₹ 65.7

Face Value 2

52W High ₹236

Dividend Yield 2.24%

52W Low ₹ 174.7

Edit Ratio

EPL Research see more...

EPL: Business Analysis

Overview Inc. Year: 1982Industry: Plastic Products

EPL Ltd, collectively with its subsidiaries, manufactures and sells plastic packaging substances within the form of multi-layer collapsible tubes and laminates. It gives laminated tubes which are used for packaging in personal care, meals, pharma, and industrial applications; seamless plastic tubes, which might be used for packaging low-volume products in a number of industries; and custom designed forte, aluminium barrier, and plastic barrier laminates, as well as metal, iridescent, holographic, soft touch, or custom coloured substances. The organization additionally presents caps and closures for hair care and private care product bottles; Glow in the Dark tubes for customers in categories, together with beauty and cosmetics, pharma and health, and oral care; Super Titanium, a tube opportunity for oral care, toiletries, and meals products; Mystik tubes for hair colorant and different product formulations; Clarion, a UV shield tube for packing oral care, beauty, and cosmetic products; Velvetie tubes for packaging oral care and beauty products; and dispensing structures. It has operations inside the Americas, Europe, Africa, the Middle East, South Asia, and the East Asia Pacific. The organization previously known as Essel Propack Ltd and changed its name to EPL Ltd in October 2020. EPL Ltd was incorporated in 1982 and is based totally in Mumbai, India. EPL Ltd operates as a subsidiary of Epsilon Bidco Pvt. Ltd.

EPL Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

EPL Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	870	883	880	832	948	945	969	910	1002	975
Other Income	1	3	2	4	7	4	27	10	10	24
Total Income	872	887	882	836	955	949	996	920	1011	999
Total Expenditure	711	745	747	706	800	796	815	751	821	792
Operating Profit	161	142	135	130	155	153	181	169	191	207
Interest	10	10	11	12	16	19	21	24	31	29
Depreciation	62	64	63	65	66	70	79	80	84	84
Exceptional Income / Expenses	0	0	0	-1	0	0	0	0	0	0
Profit Before Tax	89	67	61	51	73	65	82	66	76	94
Provision for Tax	30	8	11	14	25	1	-3	11	25	7
Profit After Tax	59	59	50	37	48	64	85	55	51	87
Adjustments	-9	-2	-1	-4	-2	-1	-0	-1	-1	-0
Profit After Adjustments	51	57	49	33	46	63	84	54	51	86
Adjusted Earnings Per Share	1.6	1.8	1.5	1.1	1.5	2	2.7	1.7	1.6	2.7

EPL Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	1832	2127	2323	2128	2302	2424	2707	2761	3092	3433	3694	3856
Other Income	26	22	21	24	35	26	29	13	15	12	42	71
Total Income	1857	2149	2344	2151	2338	2450	2735	2775	3106	3445	3736	3926
Total Expenditure	1519	1772	1932	1724	1880	1959	2208	2204	2481	2857	3116	3179
Operating Profit	339	377	412	428	457	491	528	571	626	588	620	748
Interest	91	81	79	61	58	55	61	56	43	40	67	105
Depreciation	126	126	132	123	141	167	186	230	235	251	281	327
Exceptional Income / Expenses	5	-1	6	2	16	-5	3	-9	-16	0	-1	0
Profit Before Tax	126	169	206	251	274	263	289	275	331	289	268	318
Provision for Tax	44	57	61	78	79	89	93	64	87	68	37	40
Profit After Tax	82	112	145	173	196	174	195	212	244	221	231	278
Adjustments	-1	-4	-4	-3	-5	-3	-3	-4	-5	-7	-4	-2
Profit After Adjustments	81	108	141	170	190	172	193	207	239	214	227	275
Adjusted Earnings Per Share	2.6	3.4	4.5	5.4	6.1	5.5	6.1	6.6	7.6	6.8	7.1	8.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	8%	10%	9%	7%
Operating Profit CAGR	5%	3%	5%	6%
PAT CAGR	5%	3%	6%	11%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-0%	-7%	8%	18%
ROE Average	12%	13%	14%	15%
ROCE Average	13%	15%	15%	16%

EPL Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	945	706	783	965	1039	1251	1388	1533	1698	1825	1989
Minority's Interest	6	8	8	8	6	4	5	9	33	34	4
Borrowings	544	645	643	553	605	449	469	330	355	362	496
Other Non-Current Liabilities	21	16	28	39	55	67	76	594	621	637	655
Total Current Liabilities	655	718	647	443	545	666	574	794	775	898	994
Total Liabilities	2170	2093	2110	2008	2250	2437	2513	3259	3481	3755	4138
Fixed Assets	1132	898	887	924	1179	1184	1307	1364	1531	1473	1694
Other Non-Current Assets	149	149	200	162	106	119	114	552	604	748	791
Total Current Assets	889	1045	1023	922	964	1134	1087	1342	1346	1534	1654
Total Assets	2170	2093	2110	2008	2250	2437	2513	3259	3481	3755	4138

EPL Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	91	63	75	73	69	82	116	90	312	237	187
Cash Flow from Operating Activities	169	257	313	361	369	343	356	471	522	312	602
Cash Flow from Investing Activities	-90	-213	-145	-46	-301	-156	-188	-119	-281	-264	-389
Cash Flow from Financing Activities	-107	-33	-168	-320	-76	-154	-194	-142	-319	-95	-138
Net Cash Inflow / Outflow	-27	11	0	-5	-9	34	-25	210	-77	-48	74
Closing Cash & Cash Equivalent	63	75	75	69	82	116	90	312	237	187	239

EPL Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	2.58	3.43	4.48	5.41	6.06	5.46	6.11	6.57	7.58	6.78	7.13
CEPS(Rs)	6.62	7.56	8.81	9.43	10.72	10.85	12.1	13.99	15.18	14.96	16.08
DPS(Rs)	0.75	1.25	1.6	2.2	2.4	2.4	1.25	3.3	4.1	4.3	4.3
Book NAV/Share(Rs)	30.03	22.43	24.89	30.48	32.83	39.66	44	48.57	53.37	57.03	61.53
Core EBITDA Margin(%)	16.62	16.17	16.32	18.31	17.67	19	18.31	20.1	19.68	16.73	15.58
EBIT Margin(%)	11.53	11.41	11.92	14.13	13.92	13	12.83	11.93	12.04	9.56	9.04
Pre Tax Margin(%)	6.69	7.7	8.61	11.37	11.49	10.76	10.59	9.93	10.66	8.39	7.23
PAT Margin (%)	4.34	5.1	6.06	7.85	8.19	7.12	7.17	7.63	7.87	6.43	6.22
Cash Profit Margin (%)	11.04	10.84	11.56	13.43	14.12	13.95	13.99	15.91	15.42	13.72	13.78
ROA(%)	3.83	5.24	6.9	8.41	9.19	7.43	7.9	7.33	7.25	6.12	5.85
ROE(%)	8.95	13.56	19.52	19.91	19.67	15.29	14.83	14.5	15.19	12.7	12.28
ROCE(%)	11.67	13.76	16.44	18.24	18.93	16.65	17.47	15.77	16.88	13.9	12.8
Receivable days	53.32	55.63	56.65	58.5	54.1	62.34	63.76	64.72	63.44	64.95	62.97
Inventory Days	39.21	35.95	34.8	35.61	33.98	39.71	40.82	45.57	46.08	53.47	59.14
Payable days	37.49	43.87	47.54	49.35	41.7	51.21	55.34	82.52	105.73	103.23	102.33
PER(x)	5.98	8.42	13.93	14.87	19.57	22.03	19.12	23.53	31.09	28.53	22.71
Price/Book(x)	0.51	1.29	2.51	2.64	3.61	3.03	2.65	3.18	4.42	3.39	2.63
Dividend Yield(%)	2.44	2.16	1.28	1.37	1.01	1	1.07	2.13	1.74	2.22	2.66
EV/Net Sales(x)	0.74	0.84	1.21	1.48	1.92	1.79	1.54	1.87	2.51	1.92	1.54
EV/Core EBITDA(x)	3.99	4.76	6.81	7.38	9.67	8.84	7.92	9.03	12.38	11.19	9.15
Net Sales Growth(%)	15.66	16.1	9.23	-8.41	8.22	5.28	11.68	2.01	11.96	11.04	7.61
EBIT Growth(%)	29.21	15.1	14.19	9.16	6.68	-4.29	9.98	-5.4	12.99	-12.22	1.91
PAT Growth(%)	32.54	36.76	29.85	19.36	12.99	-10.94	12.16	8.3	15.45	-9.75	4.25
EPS Growth(%)	57.13	33.2	30.43	20.91	11.85	-9.89	11.91	7.6	15.34	-10.47	5.07
Debt/Equity(x)	1.02	1.45	1.23	0.74	0.77	0.59	0.46	0.42	0.33	0.37	0.39
Current Ratio(x)	1.36	1.45	1.58	2.08	1.77	1.7	1.89	1.69	1.74	1.71	1.66
Quick Ratio(x)	1.04	1.14	1.22	1.63	1.32	1.27	1.33	1.23	1.2	1.05	1.05
Interest Cover(x)	2.38	3.07	3.6	5.12	5.72	5.78	5.71	5.95	8.72	8.17	4.98
Total Debt/Mcap(x)	1.99	1.13	0.49	0.28	0.21	0.19	0.17	0.13	0.07	0.11	0.15

EPL Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	51.91	51.91	51.91	51.91	51.53	51.53	51.53	51.52	51.5	51.5
FII	14.95	14.58	14.7	12.21	12.13	11.99	12.21	10.41	9.89	10.91
DII	14.07	13.93	13.9	15.88	15.92	16.34	15.85	15.54	14.53	13.36
Public	19.07	19.58	19.49	20	20.42	20.14	20.41	22.53	24.07	24.23
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	16.4	16.4	16.4	16.4	16.4	16.4	16.4	16.4	16.4	16.4
FII	4.72	4.6	4.64	3.86	3.86	3.82	3.89	3.31	3.15	3.48
DII	4.44	4.4	4.39	5.02	5.07	5.2	5.04	4.95	4.63	4.25
Public	6.02	6.19	6.16	6.32	6.5	6.41	6.49	7.17	7.66	7.71
Others	0	0	0	0	0	0	0	0	0	0
Total	31.59	31.59	31.59	31.59	31.82	31.82	31.82	31.83	31.84	31.84

Pros

Debtor days have improved from 103.23 to 102.33days.
Company is almost debt free.

Cons

Company has a low return on equity of 13% over the last 3 years.
The company has delivered a poor profit growth of 5% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

EPL News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

EPL

Add Watchlist

EPL Research see more...

Overview Inc. Year: 1982Industry: Plastic Products

EPL Share Price

Alert Data

Quarterly Price

Peer Comparison

EPL Quarterly Results

EPL Profit & Loss

Growth Rates

EPL Balance Sheet

EPL Cash Flow

EPL Ratios

EPL Shareholding Pattern

EPL News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!