Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹5053 Cr.
Stock P/E
15.2
P/B
2.3
Current Price
₹1171.3
Book Value
₹ 514.9
Face Value
10
52W High
₹2114.3
52W Low
₹ 806.2
Dividend Yield
0.43%

Epigral Overview

Business

Epigral Ltd. (formerly Meghmani Finechem Ltd.) is a leading manufacturer of Chlor-Alkali and its derivative products in India. The company's core business revolves around producing basic chemicals like Caustic Soda, Chlorine, and Hydrogen, which are then used as raw materials for a range of downstream derivative and specialty chemicals. Its product portfolio includes Caustic Soda, Caustic Potash, Chloromethanes (Methylene Dichloride, Chloroform, Carbon Tetrachloride), Hydrogen Peroxide, and Epichlorohydrin (ECH). Epigral operates an integrated manufacturing facility and aims to move up the value chain by producing more complex derivatives. It makes money by selling these chemicals to various industrial sectors, including textiles, paper, aluminum, agrochemicals, pharmaceuticals, and disinfectants.

Revenue Mix

Epigral's revenue mix is primarily driven by its Chlor-Alkali and derivative products. While specific segment contributions can fluctuate with market dynamics, the major product groups contributing to revenue are:

Chlor-Alkali: Caustic Soda (Flakes & Lye), Chlorine, Hydrogen, Caustic Potash.

Chloromethanes: Methylene Dichloride (MDC), Chloroform, Carbon Tetrachloride (CTC).

Hydrogen Peroxide: Used in pulp & paper, textile, and chemical industries.

Epichlorohydrin (ECH): A key intermediate for epoxy resins, pharmaceuticals, and water treatment chemicals.

The company has been actively increasing the contribution from higher-value derivatives like Chloromethanes and Epichlorohydrin to de-risk from basic commodity cycles.

Industry

Epigral operates in the Indian chemical industry, specifically within the Chlor-Alkali and derivatives segment, which is a foundational part of the broader chemical sector. This industry is generally capital-intensive, cyclical, and influenced by raw material prices and end-user demand. Epigral is positioned as one of the key players in India with an integrated manufacturing complex, giving it advantages in cost and flexibility. It competes with other large domestic chemical manufacturers such as Grasim Industries, DCW, Nirma, and Gujarat Alkalies and Chemicals. The company has a significant market share in products like Chloromethanes and is a relatively new but growing player in Epichlorohydrin.

MOAT

Cost Advantage through Integration: Epigral operates a highly integrated facility, encompassing captive power generation (reducing energy costs) and backward integration for key raw materials (e.g., brine for Caustic Soda). It also forward integrates into value-added derivatives, optimizing raw material utilization (e.g., Chlorine from Caustic Soda production is used for Chloromethanes and ECH). This integration helps in cost efficiency and operational stability.

Scale of Operations: As a large-scale producer in its chosen product segments, the company benefits from economies of scale in manufacturing and procurement.

Strategic Location: Proximity to key raw materials and end-user markets can offer logistical advantages.

Growth Drivers

Capacity Expansion: Ongoing and planned brownfield/greenfield capacity expansions for its core products (Caustic Soda, Chloromethanes, ECH) will directly increase sales volumes.

Diversification into Value-Added Products: Focus on increasing the share of specialty and derivative chemicals (like ECH) which typically command higher margins and are less susceptible to commodity price fluctuations than basic chemicals.

Growing Domestic Demand: Increasing consumption from end-user industries (textiles, paper, construction, pharmaceuticals, agrochemicals) within India drives demand for Epigral's products.

Import Substitution: Government initiatives and a focus on 'Make in India' could lead to increased domestic sourcing, benefiting Epigral in products that were previously imported.

Export Opportunities: Leveraging cost efficiencies and quality to cater to international markets.

Risks

Commodity Price Volatility: Prices of key raw materials (e.g., salt, natural gas for energy) and finished products (Caustic Soda, ECH) are cyclical and can fluctuate significantly, impacting profitability.

Industry Cyclicality: The chemical industry is inherently cyclical, and demand is sensitive to economic downturns in end-user sectors.

Regulatory & Environmental Risks: Strict environmental regulations, compliance costs, and potential operational restrictions can impact the business.

Competition: Intense competition from domestic and international players can put pressure on pricing and market share.

Forex Fluctuations: Exposure to currency fluctuations due to imports of certain raw materials or exports of finished goods.

Project Execution Risks: Delays or cost overruns in ongoing capacity expansion projects could impact financial performance.

Management & Ownership

Epigral Ltd. is promoted by the Meghmani Group, which has a long-standing presence in the chemicals sector through Meghmani Organics Ltd. The management team typically comprises experienced professionals from the chemical industry, often with prior association with the promoter group. The promoter group holds a significant stake in the company, aligning their interests with long-term growth. Ownership structure generally reflects a strong promoter holding, with the remaining shares held by institutional investors and the public.

Outlook

Epigral is well-positioned in the growing Indian chemical sector, driven by its integrated manufacturing facilities, cost efficiencies, and strategic shift towards higher-value derivatives. The company's ongoing capacity expansions and focus on products like Epichlorohydrin could unlock significant growth potential, benefiting from strong domestic demand and import substitution trends. However, its performance remains susceptible to the inherent cyclicality of the chemical industry, volatility in raw material and finished product prices, and intense competition. The ability to successfully execute expansion plans and maintain a healthy product mix with a greater share of specialty chemicals will be crucial for sustainable profitability amidst these challenges.

Epigral Share Price

Live · BSE / NSE · Inception: 2007
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Epigral 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 472 525 651 626 645 628 607 587 597 736
Other Income 2 2 2 6 4 3 8 2 6 -1
Total Income 474 526 654 632 649 631 615 589 603 736
Total Expenditure 349 369 475 448 463 454 443 455 494 568
Operating Profit 125 157 179 184 186 177 172 134 108 168
Interest 20 14 14 27 -0 12 23 22 11 16
Depreciation 31 30 33 32 33 34 42 42 43 42
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 74 113 131 124 154 131 107 70 55 111
Provision for Tax 25 36 45 44 50 44 -54 18 15 29
Profit After Tax 49 77 86 81 104 87 160 52 39 82
Adjustments -0 1 -0 1 0 0 0 -0 -0 -1
Profit After Adjustments 49 77 86 81 104 87 161 51 39 81
Adjusted Earnings Per Share 11.8 18.6 20.7 19.6 24 20.1 37.2 11.9 9.1 18.8

Epigral Profit & Loss

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 829 1551 2188 1929 2550 2527 2527
Other Income 7 8 9 7 15 15 15
Total Income 836 1559 2198 1936 2565 2542 2543
Total Expenditure 567 1041 1499 1448 1839 1960 1960
Operating Profit 269 518 698 488 726 582 582
Interest 34 48 67 73 53 72 72
Depreciation 74 86 109 124 133 168 169
Exceptional Income / Expenses 0 0 0 0 0 0 0
Profit Before Tax 161 383 522 291 541 341 343
Provision for Tax 60 131 169 95 183 9 8
Profit After Tax 101 253 353 196 358 332 333
Adjustments 0 0 0 0 0 0 -1
Profit After Adjustments 101 253 353 196 358 332 332
Adjusted Earnings Per Share 24.3 60.8 85 47.1 82.9 77 77

Epigral Balance Sheet

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 684 726 1069 1254 1905 2221
Minority's Interest 0 0 0 0 0 0
Borrowings 340 768 545 547 449 334
Other Non-Current Liabilities 35 97 171 214 303 240
Total Current Liabilities 389 532 648 780 496 710
Total Liabilities 1449 2124 2432 2794 3152 3505
Fixed Assets 1102 1068 1804 1767 2238 2117
Other Non-Current Assets 165 609 209 526 139 561
Total Current Assets 181 447 419 502 775 827
Total Assets 1449 2124 2432 2794 3152 3505

Epigral Cash Flow

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 0 1 25 14 3 19
Cash Flow from Operating Activities 229 284 626 398 441 436
Cash Flow from Investing Activities -197 -455 -437 -401 -262 -355
Cash Flow from Financing Activities -32 195 -200 -8 -164 -94
Net Cash Inflow / Outflow 1 24 -11 -11 15 -14
Closing Cash & Cash Equivalent 1 25 14 3 19 5

Epigral Ratios

# Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 24.27 60.84 85.03 47.14 82.91 76.95
CEPS(Rs) 41.97 81.51 111.25 76.88 113.64 115.96
DPS(Rs) 0 0 5 5 6 5
Book NAV/Share(Rs) 113.88 174.72 257.3 301.83 441.48 514.94
Core EBITDA Margin(%) 30.5 31.74 29.72 24.01 26.39 21.23
EBIT Margin(%) 22.79 26.9 25.42 18.18 22.07 15.45
Pre Tax Margin(%) 18.77 23.88 22.54 14.51 20.1 12.75
PAT Margin (%) 11.77 15.75 15.24 9.77 13.28 12.43
Cash Profit Margin (%) 20.35 21.1 19.94 15.94 18.21 18.72
ROA(%) 6.96 14.15 15.51 7.5 12.03 9.97
ROE(%) 21.31 42.16 39.36 16.86 22.65 16.09
ROCE(%) 15.97 29.4 32.2 17.5 25.26 15.65
Receivable days 50.62 42.65 33.28 31.43 27.86 44.32
Inventory Days 22.99 23.66 28.81 43.24 44.12 50.32
Payable days 69.2 38.64 32.46 50.59 49.84 56.85
PER(x) 0 16.01 11.09 23.25 22.9 10.52
Price/Book(x) 0 5.57 3.67 3.63 4.3 1.57
Dividend Yield(%) 0 0 0.53 0.46 0.32 0.62
EV/Net Sales(x) 0.95 3.23 2.18 2.86 3.43 1.6
EV/Core EBITDA(x) 2.94 9.68 6.85 11.3 12.06 6.96
Net Sales Growth(%) 0 87.18 41.1 -11.84 32.19 -0.9
EBIT Growth(%) 0 121.21 36.43 -38.19 63.18 -30.56
PAT Growth(%) 0 150.68 39.76 -44.56 82.62 -7.19
EPS Growth(%) 0 150.7 39.76 -44.56 75.89 -7.19
Debt/Equity(x) 0.79 1.36 0.82 0.77 0.31 0.25
Current Ratio(x) 0.47 0.84 0.65 0.64 1.56 1.16
Quick Ratio(x) 0.33 0.55 0.32 0.31 0.78 0.67
Interest Cover(x) 5.68 8.91 8.82 4.96 11.16 5.74
Total Debt/Mcap(x) 0 0.24 0.22 0.21 0.07 0.16

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -1% +5% +25%
Operating Profit CAGR -20% -6% +17%
PAT CAGR -7% -2% +27%
Share Price CAGR -34% +7%
ROE Average +16% +19% +27% +26%
ROCE Average +16% +19% +24% +23%

Epigral Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 68.83 %
FII 1.54 %
DII (MF + Insurance) 4.93 %
Public (retail) 31.17 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 71.3871.4971.5871.5868.9468.9568.8368.8368.8368.83
FII 1.181.361.472.093.013.013.052.712.361.54
DII 0.080.050.21.194.334.684.814.955.154.93
Public 28.6228.5128.4228.4231.0631.0531.1731.1731.1731.17
Others 0000000000
Total 100100100100100100100100100100

Epigral Peer Comparison

Chemicals Edit Columns

Epigral Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Epigral Pros & Cons

Pros

  • Company has delivered good profit growth of 26% CAGR over last 5 years
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Debtor days have increased from 49.84 to 56.85days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp