WEBSITE BSE:500135 NSE: EPL Inc. Year: 1982 Industry: Packaging My Bucket: Add Stock
Last updated: 15:53
No Notes Added Yet
1. Business Overview
EPL Ltd. (formerly Essel Propack Ltd.) is a global specialty packaging company that manufactures laminated plastic tubes and extruded plastic tubes. It is one of the world's largest producers of such tubes. The company designs, develops, and supplies these tubes primarily to the Fast Moving Consumer Goods (FMCG) and pharmaceutical industries. Its core business model involves securing long-term contracts with major global and local brands, providing innovative and customized packaging solutions. EPL makes money by selling these manufactured tubes to clients across various sectors including oral care, beauty & cosmetics, pharma & health, food, and home products.
2. Key Segments / Revenue Mix
EPL Ltd. primarily serves the following end-use segments, which contribute to its revenue:
Oral Care: Historically, a very strong and significant segment, serving major global toothpaste brands.
Beauty & Cosmetics: Tubes for creams, lotions, cleansers, etc.
Pharma & Health: Specialized tubes for medicinal ointments, gels, and other health products.
Food: Packaging for condiments, jams, spreads, etc.
Home: Tubes for household products.
While specific revenue percentages for each segment are not readily available in a general overview, oral care and beauty/cosmetics typically form a substantial portion of its business. The company operates globally, with a significant presence in North America, Europe, Asia, Africa, and Latin America.
3. Industry & Positioning
EPL operates within the competitive global packaging industry, specifically in the flexible packaging and tube manufacturing segment. The industry is characterized by the need for innovation, cost efficiency, and strong client relationships. EPL is recognized as a global leader in laminated tubes, holding a significant market share. Its positioning is strengthened by its global manufacturing footprint, enabling it to serve multinational clients consistently across various geographies. Key competitors include other global tube manufacturers (e.g., Albea, Berry Global) and various regional players, but EPL distinguishes itself through technology, scale, and long-standing client partnerships.
4. Competitive Advantage (Moat)
EPL possesses several durable competitive advantages:
Scale and Global Footprint: Its extensive manufacturing presence across continents allows it to serve multinational clients efficiently and consistently, providing a significant logistical and operational advantage over smaller competitors.
Technology & Innovation: Expertise in advanced lamination technologies, barrier properties, and printing, coupled with continuous R&D investment, particularly in sustainable packaging solutions (e.g., recyclable tubes), keeps it at the forefront of packaging innovation.
Customer Relationships & Switching Costs: Long-term, entrenched relationships with major global FMCG and pharmaceutical companies. The process of qualifying packaging suppliers and materials can be complex and time-consuming for large brands, creating moderate switching costs for clients.
Product Quality & Reliability: Consistent quality and reliable supply are critical for FMCG and pharma companies, and EPL has built a strong reputation in this regard.
5. Growth Drivers
Global FMCG Consumption Growth: Rising disposable incomes, urbanization, and increasing penetration of packaged goods, especially in emerging markets, will drive demand for its products.
Premiumization & Customization: Growing demand for sophisticated, aesthetically pleasing, and functional packaging solutions across product categories.
Sustainability Trends: The increasing global push for eco-friendly packaging (recyclable, PCR content, lighter weight) presents a significant opportunity. EPL's investments in technologies like "Plastics Recyclable Tube" (PRT) position it well to capture this demand.
Healthcare Sector Expansion: Growing demand for specialized tubes in pharmaceutical and healthcare applications globally.
Market Share Expansion: Leveraging its global presence and innovation to gain market share in existing and new geographical markets or product categories.
6. Risks
Raw Material Price Volatility: Key inputs such as polymers (derived from crude oil) are subject to significant price fluctuations, which can impact profitability if not effectively passed on to customers or hedged.
Intense Competition & Pricing Pressure: The global packaging market is competitive, potentially leading to pricing pressures and impacting margins.
Technological Obsolescence: Rapid changes in packaging technology or the emergence of entirely new packaging formats could pose a risk if EPL fails to adapt quickly.
Customer Concentration: While diversified across many clients, reliance on a few large global customers could expose it to risks if a major contract is lost or volumes reduce significantly.
Regulatory Changes: Evolving regulations related to plastic usage, waste management, and recycling across different countries could increase compliance costs or necessitate significant operational changes.
Currency Fluctuations: Global operations expose the company to foreign exchange risks, impacting reported earnings.
7. Management & Ownership
EPL Ltd. was originally promoted by the Essel Group. In 2019, global private equity firm Blackstone acquired a controlling stake in the company. This ownership change has brought in a strong focus on professional management, operational efficiencies, and strategic growth initiatives. The current management team is professional, likely appointed and overseen by Blackstone, focusing on enhancing global leadership and sustainable packaging solutions.
8. Outlook
EPL Ltd. has a generally positive outlook, driven by its leadership position in the global laminated tubes market and strong tailwinds from increasing global FMCG consumption and the accelerating demand for sustainable packaging solutions. Its robust R&D capabilities and existing long-term relationships with major global brands position it favorably to capture future growth. However, the company operates in a competitive environment with exposure to volatile raw material costs and potential regulatory shifts regarding plastics. Its global scale and focus on innovation, particularly in eco-friendly products, are key strengths that should help it navigate these challenges, aiming for sustained growth and profitability.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹6829 Cr.
Stock P/E 18.8
P/B 2.4
Current Price ₹213.2
Book Value ₹ 89.2
Face Value 2
52W High ₹254.2
Dividend Yield 0%
52W Low ₹ 176.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 975 | 1029 | 1007 | 1086 | 1014 | 1105 | 1108 | 1206 | 1149 | 1301 |
| Other Income | 24 | 16 | 7 | 14 | 13 | 10 | 8 | 12 | 15 | 9 |
| Total Income | 999 | 1045 | 1014 | 1100 | 1027 | 1116 | 1116 | 1218 | 1163 | 1310 |
| Total Expenditure | 792 | 838 | 822 | 866 | 813 | 877 | 881 | 954 | 918 | 1044 |
| Operating Profit | 207 | 207 | 192 | 235 | 214 | 238 | 235 | 264 | 245 | 265 |
| Interest | 29 | 32 | 29 | 29 | 27 | 28 | 28 | 29 | 29 | 29 |
| Depreciation | 84 | 85 | 84 | 85 | 86 | 88 | 90 | 94 | 97 | 104 |
| Exceptional Income / Expenses | 0 | -61 | 0 | 0 | 0 | -4 | 0 | 0 | -12 | -16 |
| Profit Before Tax | 94 | 29 | 80 | 120 | 101 | 119 | 117 | 141 | 108 | 116 |
| Provision for Tax | 7 | 15 | 14 | 30 | 6 | 7 | 16 | 35 | 24 | 12 |
| Profit After Tax | 87 | 14 | 66 | 90 | 94 | 112 | 101 | 106 | 84 | 103 |
| Adjustments | -0 | 8 | -2 | -3 | -1 | 3 | -1 | -2 | -2 | -1 |
| Profit After Adjustments | 86 | 22 | 64 | 87 | 94 | 114 | 100 | 104 | 82 | 103 |
| Adjusted Earnings Per Share | 2.7 | 0.7 | 2 | 2.7 | 2.9 | 3.6 | 3.1 | 3.3 | 2.5 | 3.2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2323 | 2128 | 2302 | 2424 | 2707 | 2761 | 3092 | 3433 | 3694 | 3916 | 4213 | 4764 |
| Other Income | 21 | 24 | 35 | 26 | 29 | 13 | 15 | 12 | 42 | 59 | 44 | 44 |
| Total Income | 2344 | 2151 | 2338 | 2450 | 2735 | 2775 | 3106 | 3445 | 3736 | 3976 | 4257 | 4807 |
| Total Expenditure | 1932 | 1724 | 1880 | 1959 | 2208 | 2204 | 2481 | 2857 | 3116 | 3202 | 3377 | 3797 |
| Operating Profit | 412 | 428 | 457 | 491 | 528 | 571 | 626 | 588 | 620 | 774 | 880 | 1009 |
| Interest | 79 | 61 | 58 | 55 | 61 | 56 | 43 | 40 | 67 | 116 | 114 | 115 |
| Depreciation | 132 | 123 | 141 | 167 | 186 | 230 | 235 | 251 | 281 | 333 | 343 | 385 |
| Exceptional Income / Expenses | 6 | 2 | 16 | -5 | 3 | -9 | -16 | 0 | -1 | -61 | -4 | -28 |
| Profit Before Tax | 206 | 251 | 274 | 263 | 289 | 275 | 331 | 289 | 268 | 268 | 422 | 482 |
| Provision for Tax | 61 | 78 | 79 | 89 | 93 | 64 | 87 | 68 | 37 | 58 | 58 | 87 |
| Profit After Tax | 145 | 173 | 196 | 174 | 195 | 212 | 244 | 221 | 231 | 210 | 364 | 394 |
| Adjustments | -4 | -3 | -5 | -3 | -3 | -4 | -5 | -7 | -4 | 3 | -5 | -6 |
| Profit After Adjustments | 141 | 170 | 190 | 172 | 193 | 207 | 239 | 214 | 227 | 213 | 359 | 389 |
| Adjusted Earnings Per Share | 4.5 | 5.4 | 6.1 | 5.5 | 6.1 | 6.6 | 7.6 | 6.8 | 7.1 | 6.7 | 11.2 | 12.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 7% | 9% | 6% |
| Operating Profit CAGR | 14% | 14% | 9% | 8% |
| PAT CAGR | 73% | 18% | 11% | 10% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -10% | 4% | -3% | 8% |
| ROE Average | 17% | 13% | 13% | 16% |
| ROCE Average | 18% | 15% | 15% | 16% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 783 | 965 | 1039 | 1251 | 1388 | 1533 | 1698 | 1825 | 1989 | 2092 | 2355 |
| Minority's Interest | 8 | 8 | 6 | 4 | 5 | 9 | 33 | 34 | 4 | -1 | 4 |
| Borrowings | 643 | 553 | 605 | 449 | 469 | 330 | 355 | 362 | 496 | 458 | 312 |
| Other Non-Current Liabilities | 28 | 39 | 55 | 67 | 76 | 594 | 621 | 637 | 655 | 701 | 751 |
| Total Current Liabilities | 647 | 443 | 545 | 666 | 574 | 794 | 775 | 898 | 996 | 1118 | 1173 |
| Total Liabilities | 2110 | 2008 | 2250 | 2437 | 2513 | 3259 | 3481 | 3755 | 4140 | 4368 | 4595 |
| Fixed Assets | 887 | 924 | 1179 | 1184 | 1307 | 1364 | 1531 | 1473 | 1694 | 1912 | 1970 |
| Other Non-Current Assets | 200 | 162 | 106 | 119 | 114 | 552 | 604 | 748 | 791 | 775 | 869 |
| Total Current Assets | 1023 | 922 | 964 | 1134 | 1087 | 1342 | 1346 | 1534 | 1655 | 1681 | 1756 |
| Total Assets | 2110 | 2008 | 2250 | 2437 | 2513 | 3259 | 3481 | 3755 | 4140 | 4368 | 4595 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 75 | 73 | 69 | 82 | 116 | 90 | 312 | 237 | 187 | 239 | 201 |
| Cash Flow from Operating Activities | 313 | 361 | 369 | 343 | 356 | 471 | 522 | 312 | 602 | 587 | 795 |
| Cash Flow from Investing Activities | -145 | -46 | -301 | -156 | -188 | -119 | -281 | -264 | -389 | -344 | -376 |
| Cash Flow from Financing Activities | -168 | -320 | -76 | -154 | -194 | -142 | -319 | -95 | -138 | -263 | -431 |
| Net Cash Inflow / Outflow | 0 | -5 | -9 | 34 | -25 | 210 | -77 | -48 | 74 | -21 | -12 |
| Closing Cash & Cash Equivalent | 75 | 69 | 82 | 116 | 90 | 312 | 237 | 187 | 239 | 201 | 191 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.48 | 5.41 | 6.06 | 5.46 | 6.11 | 6.57 | 7.58 | 6.78 | 7.13 | 6.69 | 11.24 |
| CEPS(Rs) | 8.81 | 9.43 | 10.72 | 10.85 | 12.1 | 13.99 | 15.18 | 14.96 | 16.08 | 17.05 | 22.11 |
| DPS(Rs) | 1.6 | 2.2 | 2.4 | 2.4 | 1.25 | 3.3 | 4.1 | 4.3 | 4.3 | 4.45 | 5 |
| Book NAV/Share(Rs) | 24.89 | 30.48 | 32.83 | 39.66 | 44 | 48.57 | 53.37 | 57.03 | 61.53 | 64.51 | 72.79 |
| Core EBITDA Margin(%) | 16.32 | 18.31 | 17.67 | 19 | 18.31 | 20.1 | 19.68 | 16.73 | 15.58 | 18.18 | 19.77 |
| EBIT Margin(%) | 11.92 | 14.13 | 13.92 | 13 | 12.83 | 11.93 | 12.04 | 9.56 | 9.04 | 9.77 | 12.66 |
| Pre Tax Margin(%) | 8.61 | 11.37 | 11.49 | 10.76 | 10.59 | 9.93 | 10.66 | 8.39 | 7.23 | 6.83 | 9.97 |
| PAT Margin (%) | 6.06 | 7.85 | 8.19 | 7.12 | 7.17 | 7.63 | 7.87 | 6.43 | 6.22 | 5.35 | 8.6 |
| Cash Profit Margin (%) | 11.56 | 13.43 | 14.12 | 13.95 | 13.99 | 15.91 | 15.42 | 13.72 | 13.78 | 13.82 | 16.71 |
| ROA(%) | 6.9 | 8.41 | 9.19 | 7.43 | 7.9 | 7.33 | 7.25 | 6.12 | 5.84 | 4.94 | 8.12 |
| ROE(%) | 19.52 | 19.91 | 19.67 | 15.29 | 14.83 | 14.5 | 15.19 | 12.7 | 12.28 | 10.48 | 16.61 |
| ROCE(%) | 16.44 | 18.24 | 18.93 | 16.65 | 17.47 | 15.77 | 16.88 | 13.9 | 12.8 | 13.58 | 18.08 |
| Receivable days | 56.65 | 58.5 | 54.1 | 62.34 | 63.76 | 64.72 | 63.44 | 64.95 | 62.97 | 62.16 | 60.19 |
| Inventory Days | 34.8 | 35.61 | 33.98 | 39.71 | 40.82 | 45.57 | 46.08 | 53.47 | 59.14 | 58.7 | 59.38 |
| Payable days | 47.54 | 49.35 | 41.7 | 51.21 | 55.34 | 82.52 | 105.73 | 103.23 | 102.26 | 114.84 | 119.25 |
| PER(x) | 13.93 | 14.87 | 19.57 | 22.03 | 19.12 | 23.53 | 31.09 | 28.53 | 22.71 | 26.61 | 17.99 |
| Price/Book(x) | 2.51 | 2.64 | 3.61 | 3.03 | 2.65 | 3.18 | 4.42 | 3.39 | 2.63 | 2.76 | 2.78 |
| Dividend Yield(%) | 1.28 | 1.37 | 1.01 | 1 | 1.07 | 2.13 | 1.74 | 2.22 | 2.66 | 2.5 | 2.47 |
| EV/Net Sales(x) | 1.21 | 1.48 | 1.92 | 1.79 | 1.54 | 1.87 | 2.51 | 1.92 | 1.54 | 1.6 | 1.65 |
| EV/Core EBITDA(x) | 6.81 | 7.38 | 9.67 | 8.84 | 7.92 | 9.03 | 12.38 | 11.19 | 9.15 | 8.1 | 7.88 |
| Net Sales Growth(%) | 9.23 | -8.41 | 8.22 | 5.28 | 11.68 | 2.01 | 11.96 | 11.04 | 7.61 | 6.01 | 7.59 |
| EBIT Growth(%) | 14.19 | 9.16 | 6.68 | -4.29 | 9.98 | -5.4 | 12.99 | -12.22 | 1.91 | 14.46 | 39.46 |
| PAT Growth(%) | 29.85 | 19.36 | 12.99 | -10.94 | 12.16 | 8.3 | 15.45 | -9.75 | 4.25 | -8.93 | 73.16 |
| EPS Growth(%) | 30.43 | 20.91 | 11.85 | -9.89 | 11.91 | 7.6 | 15.34 | -10.47 | 5.07 | -6.1 | 67.86 |
| Debt/Equity(x) | 1.23 | 0.74 | 0.77 | 0.59 | 0.46 | 0.42 | 0.33 | 0.37 | 0.39 | 0.39 | 0.29 |
| Current Ratio(x) | 1.58 | 2.08 | 1.77 | 1.7 | 1.89 | 1.69 | 1.74 | 1.71 | 1.66 | 1.5 | 1.5 |
| Quick Ratio(x) | 1.22 | 1.63 | 1.32 | 1.27 | 1.33 | 1.23 | 1.2 | 1.05 | 1.05 | 0.92 | 0.88 |
| Interest Cover(x) | 3.6 | 5.12 | 5.72 | 5.78 | 5.71 | 5.95 | 8.72 | 8.17 | 4.98 | 3.32 | 4.7 |
| Total Debt/Mcap(x) | 0.49 | 0.28 | 0.21 | 0.19 | 0.17 | 0.13 | 0.07 | 0.11 | 0.15 | 0.14 | 0.1 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.5 | 51.5 | 51.5 | 51.47 | 51.45 | 51.31 | 26.42 | 26.4 | 26.38 | 26.38 |
| FII | 9.89 | 10.91 | 11.35 | 13.44 | 14.94 | 16.51 | 17.23 | 17.43 | 17.57 | 17.22 |
| DII | 14.53 | 13.36 | 11.55 | 11.2 | 11.58 | 10.98 | 10.45 | 9.96 | 9.56 | 10.2 |
| Public | 24.07 | 24.23 | 25.6 | 23.89 | 22.04 | 21.19 | 45.9 | 46.21 | 46.49 | 46.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 8.45 | 8.45 | 8.45 | 8.45 |
| FII | 3.15 | 3.48 | 3.61 | 4.28 | 4.76 | 5.28 | 5.51 | 5.58 | 5.63 | 5.52 |
| DII | 4.63 | 4.25 | 3.68 | 3.57 | 3.69 | 3.51 | 3.34 | 3.19 | 3.06 | 3.27 |
| Public | 7.66 | 7.71 | 8.15 | 7.61 | 7.02 | 6.77 | 14.68 | 14.79 | 14.89 | 14.79 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 31.84 | 31.84 | 31.84 | 31.86 | 31.87 | 31.96 | 31.98 | 32 | 32.02 | 32.02 |
* 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.