Sharescart Research Club logo

Mahindra EPC Irrigat Overview

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.

Want to Start Investing in Top Unlisted Stocks?

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

Mahindra EPC Irrigat Key Financials

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

Mahindra EPC Irrigat Share Price

| |

Volume
Price

Mahindra EPC Irrigat Quarterly Price

Show Value Show %

Mahindra EPC Irrigat Peer Comparison

Mahindra EPC Irrigat Quarterly Results

#(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

Mahindra EPC Irrigat Profit & Loss

#(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

Growth Rates

# 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%

Mahindra EPC Irrigat Balance Sheet

#(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

Mahindra EPC Irrigat Cash Flow

#(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

Mahindra EPC Irrigat Ratios

# 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

Mahindra EPC Irrigat Shareholding Pattern

# 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

Mahindra EPC Irrigat News

Mahindra EPC Irrigat Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of 4% over the last 3 years.
  • Debtor days have increased from 193.26 to 215.94days.
  • The company has delivered a poor profit growth of -7% over past five years.
whatsapp