Chemicals · Founded 2007 · www.epigral.com · BSE 543332 · NSE EPIGRAL · ISIN INE071N01016
No Notes Added Yet
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.
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 | 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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -1% | 5% | 25% | 0% |
| Operating Profit CAGR | -20% | -6% | 17% | 0% |
| PAT CAGR | -7% | -2% | 27% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -34% | 7% | NA% | NA% |
| ROE Average | 16% | 19% | 27% | 26% |
| ROCE Average | 16% | 19% | 24% | 23% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.38 | 71.49 | 71.58 | 71.58 | 68.94 | 68.95 | 68.83 | 68.83 | 68.83 | 68.83 |
| FII | 1.18 | 1.36 | 1.47 | 2.09 | 3.01 | 3.01 | 3.05 | 2.71 | 2.36 | 1.54 |
| DII | 0.08 | 0.05 | 0.2 | 1.19 | 4.33 | 4.68 | 4.81 | 4.95 | 5.15 | 4.93 |
| Public | 27.36 | 27.1 | 26.74 | 25.13 | 23.72 | 23.35 | 23.31 | 23.52 | 23.66 | 24.7 |
| 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 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 |
| FII | 0.05 | 0.06 | 0.06 | 0.09 | 0.13 | 0.13 | 0.13 | 0.12 | 0.1 | 0.07 |
| DII | 0 | 0 | 0.01 | 0.05 | 0.19 | 0.2 | 0.21 | 0.21 | 0.22 | 0.21 |
| Public | 1.14 | 1.13 | 1.11 | 1.04 | 1.02 | 1.01 | 1.01 | 1.01 | 1.02 | 1.07 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.16 | 4.16 | 4.16 | 4.16 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.38 | 71.49 | 71.58 | 71.58 | 68.94 | 68.95 | 68.83 | 68.83 | 68.83 | 68.83 |
| FII | 1.18 | 1.36 | 1.47 | 2.09 | 3.01 | 3.01 | 3.05 | 2.71 | 2.36 | 1.54 |
| DII | 0.08 | 0.05 | 0.2 | 1.19 | 4.33 | 4.68 | 4.81 | 4.95 | 5.15 | 4.93 |
| Public | 28.62 | 28.51 | 28.42 | 28.42 | 31.06 | 31.05 | 31.17 | 31.17 | 31.17 | 31.17 |
| 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 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 |
| FII | 0.05 | 0.06 | 0.06 | 0.09 | 0.13 | 0.13 | 0.13 | 0.12 | 0.1 | 0.07 |
| DII | 0 | 0 | 0.01 | 0.05 | 0.19 | 0.2 | 0.21 | 0.21 | 0.22 | 0.21 |
| Public | 1.19 | 1.18 | 1.18 | 1.18 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.16 | 4.16 | 4.16 | 4.16 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.