WEBSITE BSE:523754 NSE: MAHEPC Inc. Year: 1981 Industry: Engineering - Industrial Equipments My Bucket: Add Stock
Last updated: 15:47
No Notes Added Yet
1. Business Overview
Mahindra EPC Irrigation Ltd. (MAHEPC) is an Indian company primarily engaged in the business of manufacturing, supplying, and installing micro-irrigation systems. Its core offerings include drip irrigation systems, sprinkler irrigation systems, disc filters, screen filters, hydro-cyclone filters, sand filters, fertilizing tanks, and various PVC/HDPE pipes and fittings. The company also offers integrated project execution services for large-scale micro-irrigation projects. It makes money by selling its irrigation products directly to farmers and through its dealer network, as well as by executing government and institutional projects focused on water conservation and agricultural productivity enhancement.
2. Key Segments / Revenue Mix
The company's revenue is primarily derived from two main segments:
Micro Irrigation Systems: This includes the sales of various drip and sprinkler irrigation components, filters, and related accessories. This is typically the larger revenue contributor.
Pipes & Fittings: Manufacturing and sales of PVC/HDPE pipes and fittings for irrigation and other applications.
While specific percentage breakdowns can fluctuate, the dominant portion of revenue comes from the sales and installation of comprehensive micro-irrigation solutions. Project execution, often tied to government schemes, also forms a significant part.
3. Industry & Positioning
MAHEPC operates in the Indian agricultural input and water management industry, specifically within the micro-irrigation segment. This industry is characterized by increasing government support, growing awareness among farmers about water conservation, and a shift towards precision agriculture. Key players include Jain Irrigation Systems, Finolex Plasson, Netafim, and Kothari Industrial Corporation. MAHEPC benefits significantly from being part of the Mahindra Group, lending it a strong brand reputation, extensive distribution network, and financial backing, positioning it as one of the prominent players in the organized micro-irrigation market in India.
4. Competitive Advantage (Moat)
Brand & Trust: Association with the "Mahindra" brand provides significant trust and recall among farmers, which is crucial in the agricultural sector.
Distribution Network: Leverages a strong pan-India dealer and distribution network, potentially benefiting from synergies with other Mahindra Agri businesses.
Government Focus & Scale: The ability to execute large-scale projects and meet quality standards for government-backed schemes due to its established infrastructure and financial stability.
Product Portfolio: Offers a comprehensive range of micro-irrigation products and solutions, catering to diverse farmer needs and different crop types.
5. Growth Drivers
Government Initiatives: Continued focus by the Indian government on water conservation and increasing agricultural productivity through schemes like 'Per Drop More Crop' (under Pradhan Mantri Krishi Sinchayee Yojana - PMKSY) and state-specific subsidies.
Water Scarcity: Increasing awareness and necessity for efficient water management in agriculture due to diminishing groundwater levels.
Farmer Income & Adoption: Rising farmer income and greater understanding of the long-term benefits of micro-irrigation (increased yield, reduced labor, lower input costs) driving adoption.
Technological Advancements: Innovation in smart irrigation, automation, and IoT-enabled solutions for better water management.
6. Risks
Monsoon Dependency: Performance is indirectly linked to agricultural prosperity, which is heavily reliant on monsoons.
Government Policy & Subsidies: Changes in government subsidies or the pace of scheme implementation can significantly impact demand and project execution.
Raw Material Price Volatility: Fluctuations in prices of key raw materials like PVC, HDPE, and other plastics can affect profitability.
Competition: Intense competition from both organized and unorganized players in the irrigation market, leading to pricing pressures.
Execution Risks: Delays in project approvals, land acquisition, or fund disbursements for large-scale projects.
7. Management & Ownership
Mahindra EPC Irrigation Ltd. is a professionally managed company with the Mahindra Group as its promoter. Mahindra & Mahindra Ltd. holds a significant controlling stake (currently around 52.99% as of Q4 FY24). The management team typically comprises experienced professionals with expertise in the agriculture and engineering sectors. The strong promoter backing from the Mahindra Group ensures good corporate governance standards and strategic direction.
8. Outlook
Mahindra EPC Irrigation is positioned to benefit from the secular tailwinds of water scarcity and government support for micro-irrigation in India. Its strong brand, extensive network, and association with the Mahindra Group provide a solid foundation for growth, especially in tapping into government-funded projects and expanding its reach. However, the business remains susceptible to agricultural cycles, policy changes, and raw material price fluctuations. While competition is stiff, the company's established presence and product portfolio offer resilience. Its ability to innovate and efficiently execute projects will be key to sustaining growth and profitability.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹320 Cr.
Stock P/E 25.2
P/B 1.7
Current Price ₹114.6
Book Value ₹ 66.1
Face Value 10
52W High ₹184.1
Dividend Yield 0%
52W Low ₹ 92.2
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 | 80 | 71 | 45 | 50 | 81 | 96 | 62 | 50 | 93 | 107 |
| Other Income | 0 | 3 | 0 | 1 | 0 | 2 | 0 | 1 | 2 | 1 |
| Total Income | 80 | 74 | 45 | 51 | 82 | 97 | 62 | 50 | 95 | 108 |
| Total Expenditure | 76 | 70 | 48 | 53 | 72 | 86 | 59 | 48 | 83 | 100 |
| Operating Profit | 4 | 4 | -2 | -2 | 10 | 11 | 3 | 2 | 12 | 8 |
| Interest | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 |
| Profit Before Tax | 2 | 2 | -4 | -4 | 9 | 9 | 1 | 1 | 9 | 6 |
| Provision for Tax | 1 | 1 | -1 | -1 | 2 | 3 | 0 | 0 | 2 | 2 |
| Profit After Tax | 2 | 2 | -3 | -3 | 6 | 6 | 1 | 0 | 6 | 5 |
| Adjustments | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | 1 | -3 | -3 | 6 | 6 | 1 | 0 | 6 | 5 |
| Adjusted Earnings Per Share | 0.6 | 0.5 | -0.9 | -1 | 2.3 | 2.2 | 0.4 | 0.2 | 2.3 | 1.7 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 260 | 284 | 254 | 212 | 210 | 262 | 273 | 312 | 312 |
| Other Income | 1 | 1 | 3 | 0 | 3 | 3 | 2 | 4 | 4 |
| Total Income | 261 | 285 | 257 | 212 | 213 | 266 | 275 | 316 | 315 |
| Total Expenditure | 240 | 247 | 228 | 217 | 224 | 257 | 259 | 291 | 290 |
| Operating Profit | 21 | 38 | 29 | -5 | -10 | 9 | 16 | 25 | 25 |
| Interest | 1 | 2 | 1 | 2 | 2 | 3 | 2 | 3 | 4 |
| Depreciation | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 |
| Profit Before Tax | 17 | 32 | 25 | -11 | -16 | 2 | 11 | 17 | 17 |
| Provision for Tax | 5 | 9 | 6 | -3 | -4 | 1 | 4 | 4 | 4 |
| Profit After Tax | 11 | 23 | 19 | -8 | -12 | 2 | 7 | 13 | 12 |
| Adjustments | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 11 | 23 | 19 | -8 | -12 | 2 | 7 | 13 | 12 |
| Adjusted Earnings Per Share | 4.1 | 8.3 | 6.8 | -2.8 | -4.4 | 0.6 | 2.6 | 4.5 | 4.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 14% | 14% | 4% | 0% |
| Operating Profit CAGR | 56% | 0% | -3% | 0% |
| PAT CAGR | 86% | 0% | -7% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -20% | 6% | -4% | -2% |
| ROE Average | 7% | 4% | 0% | 4% |
| ROCE Average | 9% | 6% | 1% | 7% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 150 | 170 | 186 | 175 | 163 | 165 | 173 | 185 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -3 | -5 | -5 | -8 | -12 | -10 | -7 | -7 |
| Total Current Liabilities | 70 | 93 | 81 | 104 | 89 | 91 | 118 | 166 |
| Total Liabilities | 218 | 258 | 262 | 272 | 241 | 246 | 283 | 344 |
| Fixed Assets | 24 | 28 | 26 | 23 | 22 | 21 | 20 | 19 |
| Other Non-Current Assets | 31 | 40 | 39 | 45 | 23 | 11 | 11 | 37 |
| Total Current Assets | 163 | 190 | 198 | 203 | 196 | 214 | 252 | 288 |
| Total Assets | 218 | 258 | 262 | 272 | 241 | 246 | 283 | 344 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 0 | 11 | 4 | 0 | 4 | 0 | 2 |
| Cash Flow from Operating Activities | 5 | 10 | 11 | -23 | 19 | 2 | -4 | -16 |
| Cash Flow from Investing Activities | -3 | -2 | -1 | -1 | -2 | -2 | -2 | -2 |
| Cash Flow from Financing Activities | -3 | 3 | -17 | 20 | -12 | -4 | 7 | 17 |
| Net Cash Inflow / Outflow | -0 | 11 | -7 | -4 | 4 | -4 | 1 | -2 |
| Closing Cash & Cash Equivalent | 0 | 11 | 4 | 0 | 4 | 0 | 2 | 0 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.07 | 8.29 | 6.81 | -2.84 | -4.41 | 0.6 | 2.58 | 4.54 |
| CEPS(Rs) | 5.23 | 9.75 | 8.01 | -1.71 | -3.31 | 1.73 | 3.78 | 5.67 |
| DPS(Rs) | 1 | 1.2 | 1.2 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 53.73 | 60.95 | 66.61 | 62.55 | 58.35 | 59.06 | 61.7 | 66.17 |
| Core EBITDA Margin(%) | 7.82 | 12.98 | 10.21 | -2.52 | -6.14 | 2.13 | 5.04 | 6.79 |
| EBIT Margin(%) | 7.05 | 12.11 | 10.21 | -3.97 | -6.41 | 1.92 | 4.7 | 6.33 |
| Pre Tax Margin(%) | 6.51 | 11.41 | 9.95 | -4.89 | -7.45 | 0.91 | 3.87 | 5.34 |
| PAT Margin (%) | 4.4 | 8.2 | 7.55 | -3.68 | -5.72 | 0.62 | 2.61 | 3.99 |
| Cash Profit Margin (%) | 5.58 | 9.54 | 8.77 | -2.21 | -4.29 | 1.8 | 3.82 | 4.99 |
| ROA(%) | 5.26 | 9.79 | 7.38 | -2.97 | -4.8 | 0.69 | 2.73 | 4.04 |
| ROE(%) | 7.68 | 14.63 | 10.82 | -4.4 | -7.31 | 1.02 | 4.28 | 7.1 |
| ROCE(%) | 11.95 | 20.42 | 14.06 | -4.42 | -7.29 | 2.86 | 6.87 | 9.41 |
| Receivable days | 175.05 | 162.88 | 192.6 | 235.49 | 213.48 | 176.33 | 210.31 | 224.07 |
| Inventory Days | 36.68 | 39.86 | 50.37 | 59.65 | 64.65 | 57.63 | 56.85 | 45.03 |
| Payable days | 136.17 | 160.39 | 177.99 | 172.63 | 171.43 | 154.65 | 193.26 | 215.94 |
| PER(x) | 27.93 | 8.95 | 21.01 | 0 | 0 | 199.45 | 45.71 | 20.4 |
| Price/Book(x) | 2.12 | 1.22 | 2.15 | 1.45 | 1.48 | 2.02 | 1.91 | 1.4 |
| Dividend Yield(%) | 0.88 | 1.62 | 0.84 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.21 | 0.73 | 1.54 | 1.3 | 1.18 | 1.32 | 1.29 | 0.97 |
| EV/Core EBITDA(x) | 14.76 | 5.4 | 13.5 | -55.3 | -23.79 | 39.48 | 21.45 | 11.96 |
| Net Sales Growth(%) | 0 | 9.17 | -10.47 | -16.63 | -0.74 | 24.76 | 3.89 | 14.46 |
| EBIT Growth(%) | 0 | 87.53 | -24.49 | -132.9 | -61.71 | 137.22 | 152.72 | 54.97 |
| PAT Growth(%) | 0 | 103.48 | -17.57 | -141.21 | -55.63 | 113.57 | 331.74 | 76.01 |
| EPS Growth(%) | 0 | 103.73 | -17.87 | -141.71 | -55.35 | 113.56 | 331.4 | 75.94 |
| Debt/Equity(x) | 0.02 | 0.08 | 0 | 0.14 | 0.09 | 0.09 | 0.15 | 0.24 |
| Current Ratio(x) | 2.31 | 2.05 | 2.44 | 1.96 | 2.2 | 2.35 | 2.13 | 1.74 |
| Quick Ratio(x) | 1.94 | 1.66 | 2.01 | 1.61 | 1.75 | 1.86 | 1.78 | 1.52 |
| Interest Cover(x) | 13.17 | 17.37 | 39.71 | -4.31 | -6.22 | 1.9 | 5.7 | 6.41 |
| Total Debt/Mcap(x) | 0.01 | 0.06 | 0 | 0.1 | 0.06 | 0.05 | 0.08 | 0.17 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 54.26 | 54.26 | 54.21 | 54.21 | 54.21 | 54.21 | 54.2 | 54.2 | 54.2 | 54.2 |
| FII | 0.05 | 0.11 | 0.6 | 0.2 | 0.08 | 0.01 | 0.07 | 0.02 | 0.01 | 0.02 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 45.7 | 45.64 | 45.19 | 45.58 | 45.71 | 45.77 | 45.73 | 45.78 | 45.79 | 45.78 |
| 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 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| FII | 0 | 0 | 0.02 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.28 | 1.27 | 1.26 | 1.27 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 |
* 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.