Nifty
:
25879.15
Sensex
:
84478.67
3.35 (0.01%)
12.16 (0.01%)
Nifty
Sensex
:
:
25879.15
84478.67
3.35 (0.01%)
12.16 (0.01%)

EPL Ltd.

Plastic Products - Packaging

Rating :
49/99

BSE: 500135 | NSE: EPL

NSE BSE
204.13
13-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  199.45
  •  209.59
  •  199.45
  •  198.99
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1984890
  •  409562503.53
  •  289.9
  •  175.28

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,535.31
  • 15.86
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,998.41
  • 2.45%
  • 2.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26.40%
  • 1.36%
  • 13.35%
  • FII
  • DII
  • Others
  • 17.43%
  • 9.90%
  • 31.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.07
  • 6.39
  • 4.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.55
  • 6.47
  • 7.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.07
  • 8.39
  • 16.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.94
  • 27.01
  • 25.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.37
  • 3.39
  • 3.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.08
  • 10.34
  • 9.70

Earnings Forecasts:

(Updated: 08-11-2025)
Description
2024
2025
2026
2027
Adj EPS
11.27
13.13
15.47
17.8
P/E Ratio
18.11
15.55
13.20
11.47
Revenue
4213.3
4641.51
5116.61
5524.22
EBITDA
839.6
950.22
1056.29
1163.42
Net Income
359
418.2
493.55
567.48
ROA
9.19
12.82
14.13
12.95
P/B Ratio
2.77
2.52
2.30
2.04
ROE
16.15
17.03
18.23
18.81
FCFF
323.3
403.09
513.48
577.19
FCFF Yield
4.55
5.67
7.22
8.11
Net Debt
580.6
371.92
154.3
-224.55
BVPS
73.69
81.1
88.66
100

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
1,205.90
1,086.20
11.02%
1,107.90
1,007.40
9.98%
1,105.40
1,029.20
7.40%
1,014.30
975.10
4.02%
Expenses
954.30
865.70
10.23%
881.10
821.60
7.24%
877.40
838.30
4.66%
812.70
791.70
2.65%
EBITDA
251.60
220.50
14.10%
226.80
185.80
22.07%
228.00
190.90
19.43%
201.60
183.40
9.92%
EBIDTM
20.86%
20.30%
20.47%
18.44%
20.63%
18.55%
19.88%
18.81%
Other Income
11.90
14.00
-15.00%
8.00
6.50
23.08%
10.40
16.10
-35.40%
12.70
23.70
-46.41%
Interest
28.50
29.10
-2.06%
28.10
29.00
-3.10%
28.40
32.10
-11.53%
27.40
29.40
-6.80%
Depreciation
94.40
85.20
10.80%
89.60
83.60
7.18%
87.60
85.00
3.06%
86.30
84.20
2.49%
PBT
140.60
120.20
16.97%
117.10
79.70
46.93%
118.80
29.40
304.08%
100.60
93.50
7.59%
Tax
34.80
30.10
15.61%
15.90
13.90
14.39%
7.30
15.20
-51.97%
6.40
7.00
-8.57%
PAT
105.80
90.10
17.43%
101.20
65.80
53.80%
111.50
14.20
685.21%
94.20
86.50
8.90%
PATM
8.77%
8.29%
9.13%
6.53%
10.09%
1.38%
9.29%
8.87%
EPS
3.26
2.73
19.41%
3.13
2.02
54.95%
3.58
0.70
411.43%
2.93
2.70
8.52%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
4,433.50
4,213.30
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
Net Sales Growth
8.19%
7.59%
6.01%
7.61%
11.04%
11.96%
2.01%
11.68%
5.28%
8.22%
 
Cost Of Goods Sold
1,799.50
1,735.50
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
Gross Profit
2,634.00
2,477.80
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
GP Margin
59.41%
58.81%
57.69%
54.69%
55.79%
58.16%
58.06%
56.97%
57.23%
56.22%
56.59%
Total Expenditure
3,525.50
3,377.40
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
Power & Fuel Cost
-
113.20
106.10
98.70
81.70
74.40
72.00
71.44
65.95
68.84
63.73
% Of Sales
-
2.69%
2.71%
2.67%
2.38%
2.41%
2.61%
2.64%
2.72%
2.99%
3.00%
Employee Cost
-
832.40
772.50
689.50
650.00
606.40
531.10
500.56
433.79
405.21
374.38
% Of Sales
-
19.76%
19.73%
18.66%
18.93%
19.61%
19.23%
18.49%
17.90%
17.60%
17.60%
Manufacturing Exp.
-
432.80
412.60
396.20
351.00
297.20
264.50
264.28
238.09
226.62
217.04
% Of Sales
-
10.27%
10.54%
10.73%
10.22%
9.61%
9.58%
9.76%
9.82%
9.84%
10.20%
General & Admin Exp.
-
95.50
106.80
88.80
85.40
82.00
72.00
79.16
69.97
73.99
49.93
% Of Sales
-
2.27%
2.73%
2.40%
2.49%
2.65%
2.61%
2.92%
2.89%
3.21%
2.35%
Selling & Distn. Exp.
-
140.40
124.50
126.80
150.70
103.90
83.90
86.75
78.71
67.77
63.75
% Of Sales
-
3.33%
3.18%
3.43%
4.39%
3.36%
3.04%
3.20%
3.25%
2.94%
3.00%
Miscellaneous Exp.
-
27.60
22.30
42.50
20.30
23.20
22.30
40.81
35.91
30.08
63.75
% Of Sales
-
0.66%
0.57%
1.15%
0.59%
0.75%
0.81%
1.51%
1.48%
1.31%
1.47%
EBITDA
908.00
835.90
714.30
577.80
576.10
611.10
557.50
499.12
464.86
421.89
403.78
EBITDA Margin
20.48%
19.84%
18.24%
15.64%
16.78%
19.77%
20.19%
18.44%
19.18%
18.32%
18.98%
Other Income
43.00
43.60
59.40
42.10
12.00
14.50
13.30
28.51
26.37
35.30
23.82
Interest
112.40
113.90
115.60
67.40
40.30
42.90
55.60
61.31
55.02
58.12
60.91
Depreciation
357.90
342.70
332.80
280.50
251.40
234.60
229.80
186.11
167.07
141.48
123.16
PBT
477.10
422.90
325.30
272.00
296.40
348.10
285.40
280.21
269.14
257.59
243.53
Tax
64.40
57.70
58.20
37.30
67.50
86.80
63.80
93.19
88.91
78.69
77.57
Tax Rate
13.50%
13.76%
21.98%
13.77%
22.77%
26.14%
23.12%
32.90%
33.66%
28.80%
31.55%
PAT
412.70
359.00
213.20
226.70
214.40
240.00
207.90
187.21
172.64
189.27
165.26
PAT before Minority Interest
407.50
363.80
210.10
230.70
221.30
245.20
212.20
190.07
175.25
194.55
168.28
Minority Interest
-5.20
-4.80
3.10
-4.00
-6.90
-5.20
-4.30
-2.86
-2.61
-5.28
-3.02
PAT Margin
9.31%
8.52%
5.44%
6.14%
6.25%
7.76%
7.53%
6.92%
7.12%
8.22%
7.77%
PAT Growth
60.83%
68.39%
-5.96%
5.74%
-10.67%
15.44%
11.05%
8.44%
-8.79%
14.53%
 
EPS
12.90
11.22
6.66
7.08
6.70
7.50
6.50
5.85
5.40
5.91
5.16

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,354.80
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
Share Capital
63.90
63.70
63.60
63.20
63.10
63.10
63.06
31.45
31.43
31.42
Total Reserves
2,261.60
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
Non-Current Liabilities
1,063.20
1,159.00
1,151.10
999.00
975.00
462.30
545.59
516.13
659.98
592.49
Secured Loans
328.80
483.70
497.10
320.10
277.60
154.60
272.36
340.40
532.45
497.33
Unsecured Loans
-16.40
-26.10
-1.10
41.90
76.90
174.90
196.93
108.82
72.51
56.11
Long Term Provisions
645.10
584.90
524.40
510.60
504.70
16.70
19.89
23.59
23.30
19.40
Current Liabilities
1,172.90
1,118.20
995.60
898.30
775.00
792.30
574.02
665.66
544.97
442.68
Trade Payables
594.30
565.90
499.30
453.20
422.20
353.80
206.50
188.42
147.32
128.19
Other Current Liabilities
332.50
346.60
340.10
259.50
183.60
225.40
235.79
314.04
287.66
215.29
Short Term Borrowings
195.20
148.30
99.60
162.90
141.00
195.50
112.63
145.05
86.88
66.84
Short Term Provisions
50.90
57.40
56.60
22.70
28.20
17.60
19.10
18.15
23.11
32.36
Total Liabilities
4,594.80
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
Net Block
1,970.10
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
Gross Block
4,348.80
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
Accumulated Depreciation
2,378.70
2,051.90
1,755.90
1,507.70
1,265.60
1,004.10
756.36
599.18
398.44
122.85
Non Current Assets
2,839.20
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
Capital Work in Progress
72.80
72.00
178.00
146.60
27.30
35.20
41.26
41.66
19.33
57.10
Non Current Investment
14.40
7.60
4.30
7.20
14.90
16.00
16.79
13.10
15.26
30.38
Long Term Loans & Adv.
781.30
691.70
603.50
588.80
557.10
35.70
49.85
59.65
68.15
72.85
Other Non Current Assets
0.60
4.00
4.80
5.20
5.00
4.70
6.51
4.17
3.48
1.93
Current Assets
1,755.60
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
Current Investments
25.00
0.00
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
720.00
655.80
607.90
594.10
414.90
369.20
323.43
286.39
245.98
198.67
Sundry Debtors
699.30
695.30
643.00
636.70
589.10
490.30
493.40
459.04
376.62
331.22
Cash & Bank
196.90
207.30
244.40
192.70
241.40
371.50
134.40
173.45
102.84
84.42
Other Current Assets
114.40
29.60
31.90
34.20
100.50
109.30
139.73
215.06
238.54
307.35
Short Term Loans & Adv.
87.60
92.60
113.20
76.50
69.80
79.70
109.98
197.83
223.34
295.23
Net Current Assets
582.70
562.40
659.80
635.90
570.90
548.00
516.94
468.28
419.01
478.98
Total Assets
4,594.80
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
795.10
586.50
601.80
311.70
522.40
471.10
356.39
343.49
368.68
360.83
PBT
421.50
268.30
268.00
288.80
331.10
275.40
288.58
263.12
274.29
250.69
Adjustment
475.80
493.40
365.10
314.80
315.90
275.10
198.38
210.68
121.41
145.88
Changes in Working Capital
-32.20
-93.10
13.60
-214.30
-38.00
-4.10
-40.44
-48.75
49.41
47.52
Cash after chg. in Working capital
865.10
668.60
646.70
389.30
609.00
546.40
446.52
425.05
445.11
444.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-70.00
-82.10
-44.90
-77.60
-86.60
-75.30
-90.13
-81.56
-76.43
-83.26
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
-375.80
-344.30
-389.20
-264.20
-280.50
-119.00
-187.87
-155.84
-300.96
-45.53
Net Fixed Assets
-160.20
-106.20
-138.60
-322.00
-19.00
-87.18
-143.75
-60.48
-100.40
477.09
Net Investments
-85.30
13.80
-34.70
167.60
-148.60
8.72
0.62
1.66
-0.22
70.41
Others
-130.30
-251.90
-215.90
-109.80
-112.90
-40.54
-44.74
-97.02
-200.34
-593.03
Cash from Financing Activity
-431.20
-263.00
-138.30
-95.40
-319.10
-141.90
-193.91
-153.94
-76.23
-319.96
Net Cash Inflow / Outflow
-11.90
-20.80
74.30
-47.90
-77.20
210.20
-25.39
33.71
-8.51
-4.66
Opening Cash & Equivalents
201.40
238.80
186.80
236.50
311.60
90.40
115.74
82.03
68.73
73.39
Closing Cash & Equivalent
190.90
201.40
238.80
186.80
236.50
311.60
90.35
115.74
82.03
68.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
72.79
64.51
61.53
57.03
53.37
48.57
44.00
39.66
32.83
30.48
ROA
8.12%
4.94%
5.84%
6.12%
7.81%
7.99%
7.68%
7.48%
9.14%
8.17%
ROE
16.61%
10.48%
12.28%
12.70%
15.25%
14.54%
14.43%
15.38%
19.56%
19.44%
ROCE
18.08%
13.58%
12.80%
13.90%
16.92%
15.80%
17.21%
16.70%
18.87%
18.00%
Fixed Asset Turnover
1.02
1.06
1.15
1.19
1.20
1.25
1.41
1.46
1.82
1.23
Receivable days
60.19
62.16
62.97
64.95
63.72
65.01
64.21
62.34
54.10
58.50
Inventory Days
59.38
58.70
59.14
53.47
46.29
45.78
41.11
39.71
33.98
35.61
Payable days
119.25
114.84
102.26
103.23
105.73
82.52
28.24
26.10
21.88
25.77
Cash Conversion Cycle
0.32
6.02
19.85
15.19
4.28
28.27
77.09
75.95
66.20
68.34
Total Debt/Equity
0.29
0.39
0.39
0.37
0.33
0.42
0.46
0.59
0.77
0.74
Interest Cover
4.70
3.32
4.98
8.17
8.74
5.96
5.62
5.80
5.70
5.04

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • EPL - Quarterly Results
    12th Nov 2025, 00:00 AM

    Read More
  • EPL raises Rs 30 crore through Commercial Paper
    13th Sep 2025, 14:40 PM

    The CP consists of 600 units with a face value of Rs 5,00,000 each

    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.