Nifty
:
14938.10
Sensex
:
50405.32
-142.65 (-0.95%)
-440.76 (-0.87%)
Nifty
Sensex
:
:
14938.10
50405.32
-142.65 (-0.95%)
-440.76 (-0.87%)

EPL Ltd.

Plastic Products - Packaging

Rating :
51/99

BSE: 500135 | NSE: EPL

NSE BSE
219.00
05-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  225.00
  •  225.00
  •  218.00
  •  225.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  491064
  •  1082.90
  •  318.60
  •  130.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,103.38
  • 30.76
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,377.86
  • 1.47%
  • 4.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.96%
  • 2.38%
  • 7.46%
  • FII
  • DII
  • Others
  • 13.79%
  • 15.16%
  • 9.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.96
  • 5.34
  • 4.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.48
  • 6.66
  • 3.70

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.61
  • 4.70
  • 6.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.72
  • 21.31
  • 23.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.85
  • 3.50
  • 3.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.42
  • 9.86
  • 9.90

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
767.10
710.90
7.91%
770.30
730.50
5.45%
741.49
629.83
17.73%
688.87
693.67
-0.69%
Expenses
608.60
553.00
10.05%
604.10
578.00
4.52%
594.88
521.26
14.12%
550.38
562.10
-2.09%
EBITDA
158.50
157.90
0.38%
166.20
152.50
8.98%
146.61
108.57
35.04%
138.49
131.57
5.26%
EBIDTM
20.66%
22.21%
21.58%
20.88%
19.77%
17.24%
20.10%
14.01%
Other Income
3.20
4.10
-21.95%
3.20
1.90
68.42%
5.15
6.63
-22.32%
0.75
9.27
-91.91%
Interest
8.40
13.30
-36.84%
9.70
15.60
-37.82%
16.28
13.70
18.83%
13.03
15.62
-16.58%
Depreciation
58.80
58.00
1.38%
57.80
57.60
0.35%
57.88
56.81
1.88%
57.40
49.63
15.66%
PBT
94.50
90.70
4.19%
101.90
60.90
67.32%
61.53
55.60
10.67%
68.81
78.64
-12.50%
Tax
22.00
28.90
-23.88%
33.40
-0.10
-
15.87
15.30
3.73%
19.71
25.26
-21.97%
PAT
72.50
61.80
17.31%
68.50
61.00
12.30%
45.66
40.30
13.30%
49.10
53.38
-8.02%
PATM
9.45%
8.69%
8.89%
8.35%
6.16%
6.40%
7.13%
7.11%
EPS
2.25
1.90
18.42%
2.12
1.88
12.77%
1.41
1.24
13.71%
1.54
28.29
-94.56%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,967.76
2,760.07
2,706.93
2,423.88
2,302.29
2,127.50
2,322.96
2,126.62
1,831.77
1,583.71
1,408.34
Net Sales Growth
7.34%
1.96%
11.68%
5.28%
8.22%
-8.41%
9.23%
16.10%
15.66%
12.45%
 
Cost Of Goods Sold
1,226.02
1,156.78
1,164.81
1,036.60
1,007.89
923.52
1,136.22
1,039.54
887.33
761.92
670.22
Gross Profit
1,741.74
1,603.29
1,542.12
1,387.28
1,294.40
1,203.98
1,186.73
1,087.09
944.43
821.79
738.12
GP Margin
58.69%
58.09%
56.97%
57.23%
56.22%
56.59%
51.09%
51.12%
51.56%
51.89%
52.41%
Total Expenditure
2,357.96
2,202.63
2,207.81
1,959.02
1,880.40
1,723.72
1,932.20
1,772.49
1,518.65
1,327.19
1,161.37
Power & Fuel Cost
-
71.49
71.44
65.95
68.84
63.73
69.16
64.26
56.26
51.07
42.66
% Of Sales
-
2.59%
2.64%
2.72%
2.99%
3.00%
2.98%
3.02%
3.07%
3.22%
3.03%
Employee Cost
-
531.12
500.56
433.79
405.21
374.38
356.46
330.90
282.27
237.40
209.10
% Of Sales
-
19.24%
18.49%
17.90%
17.60%
17.60%
15.35%
15.56%
15.41%
14.99%
14.85%
Manufacturing Exp.
-
253.37
264.28
238.09
226.62
217.04
213.86
200.32
163.79
162.80
145.43
% Of Sales
-
9.18%
9.76%
9.82%
9.84%
10.20%
9.21%
9.42%
8.94%
10.28%
10.33%
General & Admin Exp.
-
68.42
79.16
69.97
73.99
49.93
57.48
52.23
55.17
45.96
43.94
% Of Sales
-
2.48%
2.92%
2.89%
3.21%
2.35%
2.47%
2.46%
3.01%
2.90%
3.12%
Selling & Distn. Exp.
-
84.90
86.75
78.71
67.77
63.75
69.22
58.10
46.69
35.70
34.30
% Of Sales
-
3.08%
3.20%
3.25%
2.94%
3.00%
2.98%
2.73%
2.55%
2.25%
2.44%
Miscellaneous Exp.
-
36.55
40.81
35.91
30.08
31.37
29.78
27.15
27.14
32.34
34.30
% Of Sales
-
1.32%
1.51%
1.48%
1.31%
1.47%
1.28%
1.28%
1.48%
2.04%
1.12%
EBITDA
609.80
557.44
499.12
464.86
421.89
403.78
390.76
354.13
313.12
256.52
246.97
EBITDA Margin
20.55%
20.20%
18.44%
19.18%
18.32%
18.98%
16.82%
16.65%
17.09%
16.20%
17.54%
Other Income
12.30
13.39
28.51
26.37
35.30
23.82
20.96
22.38
25.51
19.69
31.11
Interest
47.41
55.65
61.31
55.02
58.12
60.91
79.36
81.37
91.21
84.14
85.07
Depreciation
231.88
229.79
186.11
167.07
141.48
123.16
131.79
125.76
126.17
117.00
106.96
PBT
326.74
285.39
280.21
269.14
257.59
243.53
200.57
169.37
121.25
75.08
86.05
Tax
90.98
63.79
93.19
88.91
78.69
77.57
61.05
56.91
44.30
22.33
33.84
Tax Rate
27.84%
23.11%
32.90%
33.66%
28.80%
31.55%
29.62%
33.75%
35.16%
30.27%
41.51%
PAT
235.76
207.88
187.21
172.64
189.27
165.26
140.32
107.84
78.72
48.92
44.73
PAT before Minority Interest
230.85
212.21
190.07
175.25
194.55
168.28
145.04
111.70
81.68
51.43
47.68
Minority Interest
-4.91
-4.33
-2.86
-2.61
-5.28
-3.02
-4.72
-3.86
-2.96
-2.51
-2.95
PAT Margin
7.94%
7.53%
6.92%
7.12%
8.22%
7.77%
6.04%
5.07%
4.30%
3.09%
3.18%
PAT Growth
8.91%
11.04%
8.44%
-8.79%
14.53%
17.77%
30.12%
36.99%
60.92%
9.37%
 
EPS
7.47
6.59
5.93
5.47
6.00
5.24
4.45
3.42
2.49
1.55
1.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,532.61
1,387.96
1,250.59
1,038.99
964.78
782.97
705.85
944.67
883.67
817.88
Share Capital
63.10
63.06
31.45
31.43
31.42
31.42
31.41
31.41
31.31
31.31
Total Reserves
1,469.17
1,324.11
1,215.81
1,000.31
926.14
751.55
674.44
913.25
852.25
786.57
Non-Current Liabilities
464.88
545.59
516.13
659.98
592.49
671.60
660.82
564.75
439.61
468.58
Secured Loans
154.62
272.36
340.40
532.45
497.33
607.10
615.07
484.19
323.58
333.60
Unsecured Loans
174.88
196.93
108.82
72.51
56.11
36.33
29.83
59.50
99.37
138.18
Long Term Provisions
20.79
19.89
23.59
23.30
19.40
13.27
11.33
22.77
25.07
5.09
Current Liabilities
789.74
574.02
665.66
544.97
442.68
647.30
718.40
654.91
762.67
589.91
Trade Payables
244.60
206.50
188.42
147.32
128.19
161.12
182.99
115.79
118.95
134.63
Other Current Liabilities
334.36
235.79
314.04
287.66
215.29
294.62
331.25
299.47
301.95
247.41
Short Term Borrowings
195.54
112.63
145.05
86.88
66.84
141.41
167.85
212.51
300.76
183.06
Short Term Provisions
15.24
19.10
18.15
23.11
32.36
50.15
36.32
27.14
41.01
24.82
Total Liabilities
2,795.87
2,512.73
2,436.68
2,249.66
2,008.09
2,109.95
2,092.62
2,170.36
2,093.49
1,882.90
Net Block
1,363.93
1,307.36
1,184.16
1,179.46
924.17
887.23
898.15
1,131.83
1,122.95
993.22
Gross Block
2,367.93
2,063.72
1,783.34
1,577.90
1,047.02
2,552.72
2,438.48
2,510.17
2,351.66
1,974.59
Accumulated Depreciation
1,004.00
756.36
599.18
398.44
122.85
1,665.48
1,540.33
1,378.35
1,228.71
981.37
Non Current Assets
1,454.54
1,421.77
1,302.74
1,285.68
1,086.43
1,078.63
1,047.60
1,281.15
1,267.03
1,104.31
Capital Work in Progress
39.49
41.26
41.66
19.33
57.10
88.76
35.53
48.50
39.43
28.35
Non Current Investment
16.02
16.79
13.10
15.26
30.38
45.75
45.44
46.37
44.64
49.88
Long Term Loans & Adv.
32.36
49.85
59.65
68.15
72.85
56.56
59.47
43.67
52.86
32.39
Other Non Current Assets
2.74
6.51
4.17
3.48
1.93
0.32
9.02
10.78
7.15
0.47
Current Assets
1,341.33
1,090.96
1,133.94
963.98
921.66
1,023.05
1,045.03
889.21
826.46
771.84
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
367.22
323.43
286.39
245.98
198.67
231.76
224.90
206.60
198.05
211.06
Sundry Debtors
490.28
493.40
459.04
376.62
331.22
375.76
367.51
300.24
250.07
218.19
Cash & Bank
371.22
134.40
173.45
102.84
84.42
116.41
141.60
94.30
90.61
64.07
Other Current Assets
112.61
29.75
17.23
15.20
307.35
299.12
311.02
288.08
287.74
278.52
Short Term Loans & Adv.
83.34
109.98
197.83
223.34
295.23
272.61
270.58
247.31
259.14
259.07
Net Current Assets
551.59
516.94
468.28
419.01
478.98
375.75
326.62
234.30
63.79
181.92
Total Assets
2,795.87
2,512.73
2,436.68
2,249.66
2,008.09
2,109.94
2,092.63
2,170.36
2,093.49
1,882.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
487.61
356.39
343.49
368.68
360.83
313.55
257.07
168.83
195.23
173.10
PBT
275.37
288.58
263.12
274.29
250.69
206.09
168.61
125.98
85.28
82.92
Adjustment
279.75
198.38
210.68
121.41
145.88
176.74
164.49
170.58
161.69
167.57
Changes in Working Capital
7.79
-40.44
-48.75
49.41
47.52
-32.75
-26.23
-90.79
-18.00
-36.87
Cash after chg. in Working capital
562.91
446.52
425.05
445.11
444.09
350.09
306.87
205.78
228.97
213.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-75.30
-90.13
-81.56
-76.43
-83.26
-36.06
-49.80
-36.95
-33.73
-40.53
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
-123.57
-187.87
-155.84
-300.96
-45.53
-145.47
-212.87
-89.53
-159.25
-62.37
Net Fixed Assets
-91.45
-143.75
-60.48
-100.40
477.09
-63.91
-78.07
-41.30
-129.69
-47.14
Net Investments
8.77
0.62
1.66
-0.22
70.41
279.17
-6.43
0.00
5.06
4.81
Others
-40.89
-44.74
-97.02
-200.34
-593.03
-360.73
-128.37
-48.23
-34.62
-20.04
Cash from Financing Activity
-142.80
-193.91
-153.94
-76.23
-319.96
-167.82
-32.93
-106.58
-9.03
-127.08
Net Cash Inflow / Outflow
221.24
-25.39
33.71
-8.51
-4.66
0.26
11.27
-27.28
26.95
-16.34
Opening Cash & Equivalents
90.35
115.74
82.03
68.73
73.39
74.60
63.33
90.61
60.71
77.05
Closing Cash & Equivalent
311.59
90.35
115.74
82.03
68.73
74.86
74.60
63.33
87.67
60.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
48.57
44.00
39.66
32.83
30.48
24.62
22.43
30.03
28.17
25.90
ROA
7.99%
7.68%
7.48%
9.14%
8.17%
6.90%
5.24%
3.83%
2.59%
2.58%
ROE
14.54%
14.43%
15.38%
19.56%
19.44%
19.63%
13.56%
8.95%
6.07%
6.10%
ROCE
15.80%
17.21%
16.70%
18.87%
18.00%
16.48%
13.76%
11.67%
9.18%
10.37%
Fixed Asset Turnover
1.25
1.41
1.46
1.82
1.23
0.96
0.89
0.77
0.75
0.75
Receivable days
65.04
64.21
62.34
54.10
58.50
56.65
55.63
53.32
52.45
53.25
Inventory Days
45.67
41.11
39.71
33.98
35.61
34.80
35.95
39.21
45.82
47.56
Payable days
32.11
28.24
26.10
21.88
25.77
27.17
24.93
21.17
24.04
36.74
Cash Conversion Cycle
78.60
77.09
75.95
66.20
68.34
64.27
66.65
71.37
74.22
64.07
Total Debt/Equity
0.42
0.46
0.59
0.77
0.74
1.24
1.45
1.02
1.06
1.00
Interest Cover
5.96
5.62
5.80
5.70
5.04
3.60
3.07
2.38
1.88
1.96

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • EPL completes acquisition of 72.46% stake in Creative Stylo Packs
    2nd Feb 2021, 11:11 AM

    With this, CSPL has become a subsidiary of the Company

    Read More
  • EPL receives global recognition from APR for Platina Tube
    18th Dec 2020, 09:36 AM

    This is a big step forward as it allows the total tube to be recycled in a single recycle stream

    Read More
  • EPL to raise Rs 25 crore through Commercial Papers
    7th Dec 2020, 14:20 PM

    The Coupon rate is 5.65%

    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.