Nifty
Sensex
:
:
24868.60
81101.32
95.45 (0.39%)
314.02 (0.39%)

Chemicals

Rating :
58/99

BSE: 543332 | NSE: EPIGRAL

1780.80
09-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1761.2
  •  1808.8
  •  1756.2
  •  1763.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24395
  •  43548374.1
  •  2406.75
  •  1502.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,687.14
  • 17.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,249.53
  • 0.34%
  • 3.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.83%
  • 2.76%
  • 16.96%
  • FII
  • DII
  • Others
  • 3.06%
  • 4.61%
  • 3.78%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.41
  • 25.21
  • 5.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.92
  • 22.15
  • 0.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.17
  • 28.82
  • 0.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 21.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.02

Earnings Forecasts:

(Updated: 08-09-2025)
Description
2024
2025
2026
2027
Adj EPS
84.68
85.27
107.51
128.71
P/E Ratio
21.03
20.88
16.56
13.84
Revenue
2550.13
2916.1
3580.07
4671.7
EBITDA
710.72
758.65
922.63
1210
Net Income
357.69
382.3
502.67
647.1
ROA
12.03
P/B Ratio
4.03
3.33
2.76
2.24
ROE
22.65
17.51
18.47
18.59
FCFF
180.19
140.38
58.83
209.94
FCFF Yield
2.22
1.73
0.72
2.59
Net Debt
493.74
395.7
268.65
557.7
BVPS
441.46
534.1
646
794.3

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
606.54
651.20
-6.86%
627.63
524.63
19.63%
645.24
471.52
36.84%
626.06
478.15
30.93%
Expenses
443.15
474.80
-6.67%
454.25
369.24
23.02%
462.73
348.75
32.68%
447.63
370.24
20.90%
EBITDA
163.39
176.40
-7.38%
173.38
155.39
11.58%
182.51
122.77
48.66%
178.43
107.91
65.35%
EBIDTM
26.94%
27.09%
27.62%
29.62%
28.29%
26.04%
28.50%
22.57%
Other Income
8.25
2.40
243.75%
3.40
1.52
123.68%
3.86
2.46
56.91%
5.55
1.00
455.00%
Interest
23.37
14.25
64.00%
11.77
13.69
-14.02%
-0.07
20.19
-
27.32
21.27
28.44%
Depreciation
41.54
33.45
24.19%
33.95
30.38
11.75%
32.91
30.88
6.57%
32.25
31.51
2.35%
PBT
106.73
131.10
-18.59%
131.06
112.84
16.15%
153.53
74.16
107.03%
124.41
56.13
121.65%
Tax
-53.68
45.09
-
44.44
36.18
22.83%
49.99
24.85
101.17%
43.88
17.95
144.46%
PAT
160.41
86.01
86.50%
86.62
76.66
12.99%
103.54
49.31
109.98%
80.53
38.18
110.92%
PATM
26.45%
13.21%
13.80%
14.61%
16.05%
10.46%
12.86%
7.98%
EPS
37.25
20.67
80.21%
20.14
18.60
8.28%
24.02
11.81
103.39%
19.57
9.14
114.11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
2,505.47
2,550.13
1,929.19
2,188.40
1,550.94
828.60
Net Sales Growth
17.88%
32.19%
-11.84%
41.10%
87.18%
 
Cost Of Goods Sold
1,313.21
1,353.49
1,060.82
1,114.79
761.09
385.32
Gross Profit
1,192.26
1,196.64
868.37
1,073.62
789.85
443.28
GP Margin
47.59%
46.92%
45.01%
49.06%
50.93%
53.50%
Total Expenditure
1,807.76
1,839.41
1,447.99
1,499.45
1,041.45
567.27
Power & Fuel Cost
-
179.64
141.33
153.71
100.23
26.09
% Of Sales
-
7.04%
7.33%
7.02%
6.46%
3.15%
Employee Cost
-
97.81
81.31
68.85
51.99
41.26
% Of Sales
-
3.84%
4.21%
3.15%
3.35%
4.98%
Manufacturing Exp.
-
94.15
85.71
80.49
62.80
43.58
% Of Sales
-
3.69%
4.44%
3.68%
4.05%
5.26%
General & Admin Exp.
-
38.01
28.46
27.65
30.84
48.82
% Of Sales
-
1.49%
1.48%
1.26%
1.99%
5.89%
Selling & Distn. Exp.
-
45.13
25.66
29.36
17.02
4.50
% Of Sales
-
1.77%
1.33%
1.34%
1.10%
0.54%
Miscellaneous Exp.
-
31.18
24.70
24.60
17.49
17.70
% Of Sales
-
1.22%
1.28%
1.12%
1.13%
2.14%
EBITDA
697.71
710.72
481.20
688.95
509.49
261.33
EBITDA Margin
27.85%
27.87%
24.94%
31.48%
32.85%
31.54%
Other Income
21.06
15.21
6.57
9.29
8.34
7.47
Interest
62.39
53.27
73.49
66.81
48.50
34.40
Depreciation
140.65
132.56
123.56
108.95
85.91
73.54
PBT
515.73
540.10
290.72
522.48
383.42
160.86
Tax
84.63
183.40
94.88
169.17
130.64
60.02
Tax Rate
16.41%
33.96%
32.64%
32.38%
34.07%
37.31%
PAT
431.10
357.69
195.87
353.29
252.79
100.84
PAT before Minority Interest
431.10
357.69
195.87
353.29
252.79
100.84
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
17.21%
14.03%
10.15%
16.14%
16.30%
12.17%
PAT Growth
72.33%
82.62%
-44.56%
39.76%
150.68%
 
EPS
100.02
82.99
45.45
81.97
58.65
23.40

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
1,904.53
1,254.10
1,069.10
725.97
684.13
Share Capital
43.14
41.55
41.55
41.55
252.47
Total Reserves
1,861.39
1,212.55
1,027.55
684.42
431.66
Non-Current Liabilities
755.17
760.66
715.44
865.41
375.96
Secured Loans
448.97
547.04
544.64
768.14
340.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.80
4.88
2.72
2.89
1.63
Current Liabilities
492.74
779.58
647.69
532.29
388.61
Trade Payables
185.68
183.92
110.17
88.11
73.05
Other Current Liabilities
256.99
372.61
445.56
354.44
240.33
Short Term Borrowings
49.50
221.05
91.71
80.14
75.03
Short Term Provisions
0.57
2.00
0.25
9.60
0.20
Total Liabilities
3,152.44
2,794.34
2,432.23
2,123.67
1,448.70
Net Block
2,238.02
1,766.64
1,804.05
1,067.83
1,102.31
Gross Block
2,953.09
2,405.81
2,319.70
1,474.54
1,423.69
Accumulated Depreciation
715.07
639.17
515.65
406.71
321.38
Non Current Assets
2,377.20
2,292.41
2,012.74
1,676.72
1,267.41
Capital Work in Progress
63.89
482.84
158.10
589.25
125.84
Non Current Investment
21.54
20.58
20.55
0.00
0.00
Long Term Loans & Adv.
53.72
21.10
30.04
17.85
35.02
Other Non Current Assets
0.03
1.25
0.00
1.79
4.24
Current Assets
775.24
501.93
419.50
446.94
181.29
Current Investments
76.60
0.00
0.00
0.00
0.00
Inventories
387.99
262.99
211.83
154.14
53.96
Sundry Debtors
232.32
178.75
166.32
256.32
118.84
Cash & Bank
22.19
6.79
15.11
25.09
0.68
Other Current Assets
56.14
40.96
18.50
3.87
7.81
Short Term Loans & Adv.
18.40
12.44
7.74
7.53
4.65
Net Current Assets
282.50
-277.65
-228.19
-85.35
-207.32
Total Assets
3,152.44
2,794.34
2,432.24
2,123.66
1,448.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
440.56
397.64
626.16
283.82
229.22
PBT
540.10
290.72
522.48
383.42
160.86
Adjustment
177.59
195.85
170.35
130.25
102.62
Changes in Working Capital
-166.68
-38.40
40.82
-169.41
-5.65
Cash after chg. in Working capital
551.01
448.17
733.64
344.27
257.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-110.45
-50.53
-107.48
-60.45
-28.62
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-261.56
-401.10
-437.22
-454.63
-196.73
Net Fixed Assets
-128.33
-410.85
-414.01
-514.26
Net Investments
-76.57
0.05
-20.57
0.00
Others
-56.66
9.70
-2.64
59.63
Cash from Financing Activity
-163.54
-7.60
-199.79
195.22
-31.90
Net Cash Inflow / Outflow
15.46
-11.06
-10.85
24.41
0.58
Opening Cash & Equivalents
3.18
14.24
25.09
0.68
0.10
Closing Cash & Equivalent
18.64
3.18
14.24
25.09
0.68

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
441.48
301.83
257.30
174.72
113.88
ROA
12.03%
7.50%
15.51%
14.15%
6.96%
ROE
22.65%
16.86%
39.36%
42.16%
21.31%
ROCE
25.26%
17.50%
32.20%
29.40%
15.97%
Fixed Asset Turnover
1.00
0.85
1.22
1.11
0.61
Receivable days
27.86
31.43
33.28
42.65
50.07
Inventory Days
44.12
43.24
28.81
23.66
22.74
Payable days
49.84
50.59
32.46
38.64
69.20
Cash Conversion Cycle
22.15
24.08
29.63
27.66
3.61
Total Debt/Equity
0.31
0.77
0.82
1.36
0.79
Interest Cover
11.16
4.96
8.82
8.91
5.68

News Update:


  • Epigral to raise funds up to Rs 400 crore
    4th Aug 2025, 14:12 PM

    The board of directors of the company in their meeting held on August 2, 2025, have approved the same

    Read More
  • Epigral - Quarterly Results
    2nd Aug 2025, 13:04 PM

    Read More
  • Epigral to subscribe minimum 26% stake in ‘Pro-Zeal Green Power Ten’
    4th Jun 2025, 12:22 PM

    The company proposes to invest an amount of Rs 21.38 crore, in one or more tranches

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.