Nifty
:
24631.30
Sensex
:
80597.66
11.95 (0.05%)
57.75 (0.07%)
Nifty
Sensex
:
:
24631.30
80597.66
11.95 (0.05%)
57.75 (0.07%)

EPL Ltd.

Plastic Products - Packaging

Rating :
51/99

BSE: 500135 | NSE: EPL

NSE BSE
230.25
14-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  231
  •  233
  •  228.49
  •  229.06
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  362342
  •  83407665.71
  •  289.9
  •  175.28

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,367.18
  • 18.66
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,842.98
  • 2.17%
  • 3.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.42%
  • 1.32%
  • 13.16%
  • FII
  • DII
  • Others
  • 17.23%
  • 10.36%
  • 31.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.36
  • 7.24
  • 4.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.22
  • 5.08
  • 4.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.27
  • 0.50
  • -0.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.00
  • 27.54
  • 26.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.40
  • 3.52
  • 3.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 10.65
  • 9.86

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
6.7
11.27
13.13
15.53
P/E Ratio
34.37
20.43
17.54
14.83
Revenue
3916
4213
4675
5154
EBITDA
714
836
950
1059
Net Income
213
359
421
498
ROA
5.7
9.2
12.9
14.3
P/B Ratio
7.74
3.12
2.87
2.59
ROE
10.45
16.15
17.24
18.51
FCFF
109
323
390
509
FCFF Yield
1.29
3.85
4.64
6.06
Net Debt
705
581
359
302
BVPS
29.75
73.69
80.26
88.93

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
1,107.90
1,007.40
9.98%
1,105.40
1,029.20
7.40%
1,014.30
975.10
4.02%
1,086.20
1,001.60
8.45%
Expenses
881.10
821.60
7.24%
877.40
838.30
4.66%
812.70
791.70
2.65%
865.70
820.60
5.50%
EBITDA
226.80
185.80
22.07%
228.00
190.90
19.43%
201.60
183.40
9.92%
220.50
181.00
21.82%
EBIDTM
20.47%
18.44%
20.63%
18.55%
19.88%
18.81%
20.30%
18.07%
Other Income
8.00
6.50
23.08%
10.40
16.10
-35.40%
12.70
23.70
-46.41%
14.00
9.60
45.83%
Interest
28.10
29.00
-3.10%
28.40
32.10
-11.53%
27.40
29.40
-6.80%
29.10
30.60
-4.90%
Depreciation
89.60
83.60
7.18%
87.60
85.00
3.06%
86.30
84.20
2.49%
85.20
83.60
1.91%
PBT
117.10
79.70
46.93%
118.80
29.40
304.08%
100.60
93.50
7.59%
120.20
76.40
57.33%
Tax
15.90
13.90
14.39%
7.30
15.20
-51.97%
6.40
7.00
-8.57%
30.10
25.40
18.50%
PAT
101.20
65.80
53.80%
111.50
14.20
685.21%
94.20
86.50
8.90%
90.10
51.00
76.67%
PATM
9.13%
6.53%
10.09%
1.38%
9.29%
8.87%
8.29%
5.09%
EPS
3.13
2.02
54.95%
3.58
0.70
411.43%
2.93
2.70
8.52%
2.73
1.59
71.70%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,313.80
3,916.10
3,694.10
3,432.80
3,091.60
2,761.40
2,706.93
2,423.88
2,302.29
2,127.50
2,322.96
Net Sales Growth
7.49%
6.01%
7.61%
11.04%
11.96%
2.01%
11.68%
5.28%
8.22%
-8.41%
 
Cost Of Goods Sold
1,768.70
1,657.00
1,673.80
1,517.60
1,293.40
1,158.10
1,164.81
1,036.60
1,007.89
923.52
1,136.22
Gross Profit
2,545.10
2,259.10
2,020.30
1,915.20
1,798.20
1,603.30
1,542.12
1,387.28
1,294.40
1,203.98
1,186.73
GP Margin
59.00%
57.69%
54.69%
55.79%
58.16%
58.06%
56.97%
57.23%
56.22%
56.59%
51.09%
Total Expenditure
3,436.90
3,201.80
3,116.30
2,856.70
2,480.50
2,203.90
2,207.81
1,959.02
1,880.40
1,723.72
1,932.20
Power & Fuel Cost
-
106.10
98.70
81.70
74.40
72.00
71.44
65.95
68.84
63.73
69.16
% Of Sales
-
2.71%
2.67%
2.38%
2.41%
2.61%
2.64%
2.72%
2.99%
3.00%
2.98%
Employee Cost
-
772.50
689.50
650.00
606.40
531.10
500.56
433.79
405.21
374.38
356.46
% Of Sales
-
19.73%
18.66%
18.93%
19.61%
19.23%
18.49%
17.90%
17.60%
17.60%
15.35%
Manufacturing Exp.
-
412.60
396.20
351.00
297.20
264.50
264.28
238.09
226.62
217.04
213.86
% Of Sales
-
10.54%
10.73%
10.22%
9.61%
9.58%
9.76%
9.82%
9.84%
10.20%
9.21%
General & Admin Exp.
-
106.80
88.80
85.40
82.00
72.00
79.16
69.97
73.99
49.93
57.48
% Of Sales
-
2.73%
2.40%
2.49%
2.65%
2.61%
2.92%
2.89%
3.21%
2.35%
2.47%
Selling & Distn. Exp.
-
124.50
126.80
150.70
103.90
83.90
86.75
78.71
67.77
63.75
69.22
% Of Sales
-
3.18%
3.43%
4.39%
3.36%
3.04%
3.20%
3.25%
2.94%
3.00%
2.98%
Miscellaneous Exp.
-
22.30
42.50
20.30
23.20
22.30
40.81
35.91
30.08
31.37
69.22
% Of Sales
-
0.57%
1.15%
0.59%
0.75%
0.81%
1.51%
1.48%
1.31%
1.47%
1.28%
EBITDA
876.90
714.30
577.80
576.10
611.10
557.50
499.12
464.86
421.89
403.78
390.76
EBITDA Margin
20.33%
18.24%
15.64%
16.78%
19.77%
20.19%
18.44%
19.18%
18.32%
18.98%
16.82%
Other Income
45.10
59.40
42.10
12.00
14.50
13.30
28.51
26.37
35.30
23.82
20.96
Interest
113.00
115.60
67.40
40.30
42.90
55.60
61.31
55.02
58.12
60.91
79.36
Depreciation
348.70
332.80
280.50
251.40
234.60
229.80
186.11
167.07
141.48
123.16
131.79
PBT
456.70
325.30
272.00
296.40
348.10
285.40
280.21
269.14
257.59
243.53
200.57
Tax
59.70
58.20
37.30
67.50
86.80
63.80
93.19
88.91
78.69
77.57
61.05
Tax Rate
13.07%
21.98%
13.77%
22.77%
26.14%
23.12%
32.90%
33.66%
28.80%
31.55%
29.62%
PAT
397.00
213.20
226.70
214.40
240.00
207.90
187.21
172.64
189.27
165.26
140.32
PAT before Minority Interest
392.30
210.10
230.70
221.30
245.20
212.20
190.07
175.25
194.55
168.28
145.04
Minority Interest
-4.70
3.10
-4.00
-6.90
-5.20
-4.30
-2.86
-2.61
-5.28
-3.02
-4.72
PAT Margin
9.20%
5.44%
6.14%
6.25%
7.76%
7.53%
6.92%
7.12%
8.22%
7.77%
6.04%
PAT Growth
82.53%
-5.96%
5.74%
-10.67%
15.44%
11.05%
8.44%
-8.79%
14.53%
17.77%
 
EPS
12.41
6.67
7.09
6.70
7.50
6.50
5.85
5.40
5.92
5.17
4.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,091.50
1,989.20
1,824.50
1,698.10
1,532.60
1,387.96
1,250.59
1,038.99
964.78
782.97
Share Capital
63.70
63.60
63.20
63.10
63.10
63.06
31.45
31.43
31.42
31.42
Total Reserves
1,990.90
1,893.00
1,738.80
1,620.60
1,469.20
1,324.11
1,215.81
1,000.31
926.14
751.55
Non-Current Liabilities
1,159.00
1,151.10
999.00
975.00
462.30
545.59
516.13
659.98
592.49
671.60
Secured Loans
483.70
497.10
320.10
277.60
154.60
272.36
340.40
532.45
497.33
607.10
Unsecured Loans
-26.10
-1.10
41.90
76.90
174.90
196.93
108.82
72.51
56.11
36.33
Long Term Provisions
584.90
524.40
510.60
504.70
16.70
19.89
23.59
23.30
19.40
13.27
Current Liabilities
1,118.20
995.60
898.30
775.00
792.30
574.02
665.66
544.97
442.68
647.30
Trade Payables
565.90
499.30
453.20
422.20
353.80
206.50
188.42
147.32
128.19
161.12
Other Current Liabilities
346.60
340.10
259.50
183.60
225.40
235.79
314.04
287.66
215.29
294.62
Short Term Borrowings
148.30
99.60
162.90
141.00
195.50
112.63
145.05
86.88
66.84
141.41
Short Term Provisions
57.40
56.60
22.70
28.20
17.60
19.10
18.15
23.11
32.36
50.15
Total Liabilities
4,367.80
4,139.50
3,755.40
3,481.40
2,795.80
2,512.73
2,436.68
2,249.66
2,008.09
2,109.95
Net Block
1,911.90
1,693.50
1,473.40
1,531.20
1,363.90
1,307.36
1,184.16
1,179.46
924.17
887.23
Gross Block
3,963.80
3,449.40
2,981.10
2,796.80
2,368.00
2,063.72
1,783.34
1,577.90
1,047.02
2,552.72
Accumulated Depreciation
2,051.90
1,755.90
1,507.70
1,265.60
1,004.10
756.36
599.18
398.44
122.85
1,665.48
Non Current Assets
2,687.20
2,484.10
2,221.20
2,135.50
1,455.50
1,421.77
1,302.74
1,285.68
1,086.43
1,078.63
Capital Work in Progress
72.00
178.00
146.60
27.30
35.20
41.26
41.66
19.33
57.10
88.76
Non Current Investment
7.60
4.30
7.20
14.90
16.00
16.79
13.10
15.26
30.38
45.75
Long Term Loans & Adv.
691.70
603.50
588.80
557.10
35.70
49.85
59.65
68.15
72.85
56.56
Other Non Current Assets
4.00
4.80
5.20
5.00
4.70
6.51
4.17
3.48
1.93
0.32
Current Assets
1,680.60
1,655.40
1,534.20
1,345.90
1,340.30
1,090.96
1,133.94
963.98
921.66
1,023.05
Current Investments
0.00
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
655.80
607.90
594.10
414.90
369.20
323.43
286.39
245.98
198.67
231.76
Sundry Debtors
695.30
643.00
636.70
589.10
490.30
493.40
459.04
376.62
331.22
375.76
Cash & Bank
207.30
244.40
192.70
241.40
371.50
134.40
173.45
102.84
84.42
116.41
Other Current Assets
122.20
31.90
34.20
30.70
109.30
139.73
215.06
238.54
307.35
299.12
Short Term Loans & Adv.
92.60
113.20
76.50
69.80
79.70
109.98
197.83
223.34
295.23
272.61
Net Current Assets
562.40
659.80
635.90
570.90
548.00
516.94
468.28
419.01
478.98
375.75
Total Assets
4,367.80
4,139.50
3,755.40
3,481.40
2,795.80
2,512.73
2,436.68
2,249.66
2,008.09
2,109.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
586.50
601.80
311.70
522.40
471.10
356.39
343.49
368.68
360.83
313.55
PBT
268.30
268.00
288.80
331.10
275.40
288.58
263.12
274.29
250.69
206.09
Adjustment
493.40
365.10
314.80
315.90
275.10
198.38
210.68
121.41
145.88
176.74
Changes in Working Capital
-93.10
13.60
-214.30
-38.00
-4.10
-40.44
-48.75
49.41
47.52
-32.75
Cash after chg. in Working capital
668.60
646.70
389.30
609.00
546.40
446.52
425.05
445.11
444.09
350.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-82.10
-44.90
-77.60
-86.60
-75.30
-90.13
-81.56
-76.43
-83.26
-36.06
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-344.30
-389.20
-264.20
-280.50
-119.00
-187.87
-155.84
-300.96
-45.53
-145.47
Net Fixed Assets
-106.20
-138.60
-322.00
-19.00
-87.18
-143.75
-60.48
-100.40
477.09
-63.91
Net Investments
13.80
-34.70
167.60
-148.60
8.72
0.62
1.66
-0.22
70.41
279.17
Others
-251.90
-215.90
-109.80
-112.90
-40.54
-44.74
-97.02
-200.34
-593.03
-360.73
Cash from Financing Activity
-263.00
-138.30
-95.40
-319.10
-141.90
-193.91
-153.94
-76.23
-319.96
-167.82
Net Cash Inflow / Outflow
-20.80
74.30
-47.90
-77.20
210.20
-25.39
33.71
-8.51
-4.66
0.26
Opening Cash & Equivalents
238.80
186.80
236.50
311.60
90.40
115.74
82.03
68.73
73.39
74.60
Closing Cash & Equivalent
201.40
238.80
186.80
236.50
311.60
90.35
115.74
82.03
68.73
74.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
64.51
61.53
57.03
53.37
48.57
44.00
39.66
32.83
30.48
24.62
ROA
4.94%
5.84%
6.12%
7.81%
7.99%
7.68%
7.48%
9.14%
8.17%
6.90%
ROE
10.48%
12.28%
12.70%
15.25%
14.54%
14.43%
15.38%
19.56%
19.44%
19.63%
ROCE
13.58%
12.80%
13.90%
16.92%
15.80%
17.21%
16.70%
18.87%
18.00%
16.48%
Fixed Asset Turnover
1.06
1.15
1.19
1.20
1.25
1.41
1.46
1.82
1.23
0.96
Receivable days
62.16
62.97
64.95
63.72
65.01
64.21
62.34
54.10
58.50
56.65
Inventory Days
58.70
59.14
53.47
46.29
45.78
41.11
39.71
33.98
35.61
34.80
Payable days
114.84
102.26
103.23
105.73
82.52
28.24
26.10
21.88
25.77
27.17
Cash Conversion Cycle
6.02
19.85
15.19
4.28
28.27
77.09
75.95
66.20
68.34
64.27
Total Debt/Equity
0.39
0.39
0.37
0.33
0.42
0.46
0.59
0.77
0.74
1.24
Interest Cover
3.32
4.98
8.17
8.74
5.96
5.62
5.80
5.70
5.04
3.60

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • EPL invests Rs 150 crore in EPL Brasil
    5th Aug 2025, 11:10 AM

    The current investment by the company in EPL Brasil is towards acquisition of its around 96,337,471 equity shares

    Read More
  • EPL - Quarterly Results
    8th May 2025, 17:43 PM

    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.