Nifty
:
25244.75
Sensex
:
82755.51
200.40 (0.80%)
700.40 (0.85%)
Nifty
Sensex
:
:
25244.75
82755.51
200.40 (0.80%)
700.40 (0.85%)

Mahindra EPC Irrigation Ltd.

Agriculture

Rating :
63/99

BSE: 523754 | NSE: MAHEPC

NSE BSE
145.99
25-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  138.15
  •  147
  •  138.15
  •  139.43
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  169579
  •  24540815.48
  •  169
  •  96.5

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 406.56
  • 56.39
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 427.77
  • N/A
  • 2.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.21%
  • 2.06%
  • 39.12%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 4.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.00
  • 1.41
  • 9.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.26
  • -11.71
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.91
  • -17.78
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.58
  • 16.97
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.05
  • 2.09
  • 2.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.62
  • 27.16
  • 12.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
95.89
71.17
34.73%
81.45
80.29
1.44%
50.02
57.74
-13.37%
45.31
53.25
-14.91%
Expenses
86.30
70.05
23.20%
71.79
76.40
-6.03%
52.97
57.15
-7.31%
47.68
53.14
-10.27%
EBITDA
9.59
1.12
756.25%
9.66
3.89
148.33%
-2.95
0.59
-
-2.37
0.11
-
EBIDTM
10.00%
1.57%
11.86%
4.84%
-5.90%
1.02%
-5.23%
0.21%
Other Income
1.54
2.61
-41.00%
0.15
0.05
200.00%
0.63
0.22
186.36%
0.10
0.18
-44.44%
Interest
0.76
0.75
1.33%
0.47
0.73
-35.62%
0.58
0.66
-12.12%
0.47
0.57
-17.54%
Depreciation
0.94
0.81
16.05%
0.81
0.78
3.85%
0.81
0.78
3.85%
0.80
0.78
2.56%
PBT
9.43
2.17
334.56%
8.53
2.43
251.03%
-3.71
-0.63
-
-3.54
-1.06
-
Tax
3.18
0.61
421.31%
2.18
0.62
251.61%
-0.95
-0.06
-
-0.91
-0.41
-
PAT
6.25
1.56
300.64%
6.35
1.81
250.83%
-2.76
-0.57
-
-2.63
-0.65
-
PATM
6.52%
2.19%
7.80%
2.25%
-5.52%
-0.99%
-5.80%
-1.22%
EPS
2.24
0.53
322.64%
2.27
0.60
278.33%
-0.99
-0.24
-
-0.94
-0.29
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
-
272.67
262.45
210.37
211.94
254.22
283.96
260.11
Net Sales Growth
-
3.89%
24.76%
-0.74%
-16.63%
-10.47%
9.17%
 
Cost Of Goods Sold
-
125.49
139.31
126.42
133.46
133.04
134.34
140.77
Gross Profit
-
147.18
123.14
83.95
78.48
121.18
149.62
119.35
GP Margin
-
53.98%
46.92%
39.91%
37.03%
47.67%
52.69%
45.88%
Total Expenditure
-
258.74
256.74
223.58
217.37
228.26
247.11
239.76
Power & Fuel Cost
-
4.94
4.75
4.18
3.82
4.36
5.68
5.28
% Of Sales
-
1.81%
1.81%
1.99%
1.80%
1.72%
2.00%
2.03%
Employee Cost
-
31.81
31.39
29.17
30.13
27.50
26.49
24.58
% Of Sales
-
11.67%
11.96%
13.87%
14.22%
10.82%
9.33%
9.45%
Manufacturing Exp.
-
44.95
27.38
20.46
12.86
14.12
15.55
10.27
% Of Sales
-
16.49%
10.43%
9.73%
6.07%
5.55%
5.48%
3.95%
General & Admin Exp.
-
15.87
17.29
15.11
12.52
12.87
15.91
16.73
% Of Sales
-
5.82%
6.59%
7.18%
5.91%
5.06%
5.60%
6.43%
Selling & Distn. Exp.
-
29.30
26.02
19.54
21.95
33.29
42.75
38.68
% Of Sales
-
10.75%
9.91%
9.29%
10.36%
13.09%
15.05%
14.87%
Miscellaneous Exp.
-
6.38
10.60
8.70
2.63
3.07
6.38
3.46
% Of Sales
-
2.34%
4.04%
4.14%
1.24%
1.21%
2.25%
1.33%
EBITDA
-
13.93
5.71
-13.21
-5.43
25.96
36.85
20.35
EBITDA Margin
-
5.11%
2.18%
-6.28%
-2.56%
10.21%
12.98%
7.82%
Other Income
-
2.42
3.06
2.76
0.46
3.09
1.33
1.06
Interest
-
2.28
2.71
2.22
1.98
0.65
1.98
1.39
Depreciation
-
3.36
3.15
3.08
3.16
3.09
3.80
3.07
PBT
-
10.71
2.91
-15.75
-10.11
25.31
32.40
16.94
Tax
-
3.50
0.76
-3.72
-2.61
6.11
9.11
5.50
Tax Rate
-
32.68%
26.12%
23.62%
25.82%
24.14%
28.12%
32.47%
PAT
-
7.21
1.67
-12.31
-7.91
19.19
23.29
11.44
PAT before Minority Interest
-
7.21
1.67
-12.31
-7.91
19.19
23.29
11.44
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
2.64%
0.64%
-5.85%
-3.73%
7.55%
8.20%
4.40%
PAT Growth
-
331.74%
-
-
-
-17.60%
103.58%
 
EPS
-
2.58
0.60
-4.41
-2.84
6.88
8.35
4.10

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
172.60
165.28
163.42
175.38
186.08
170.27
149.97
Share Capital
27.93
27.91
27.89
27.84
27.84
27.78
27.75
Total Reserves
144.41
136.93
134.84
146.29
157.61
141.55
121.34
Non-Current Liabilities
-7.43
-10.45
-11.51
-7.56
-5.39
-4.91
-2.75
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.09
Long Term Provisions
0.72
0.48
0.42
0.72
0.40
0.37
0.87
Current Liabilities
118.10
91.01
89.25
103.70
81.11
92.86
70.29
Trade Payables
71.56
61.33
56.72
62.03
64.21
65.55
52.52
Other Current Liabilities
19.19
12.10
15.26
13.63
13.65
10.45
10.53
Short Term Borrowings
25.00
15.42
15.00
25.19
0.00
13.00
3.28
Short Term Provisions
2.35
2.16
2.27
2.85
3.25
3.86
3.97
Total Liabilities
283.27
245.84
241.16
271.52
261.80
258.22
217.51
Net Block
20.49
21.43
21.67
22.96
25.61
27.58
24.44
Gross Block
83.06
80.98
78.41
77.27
77.26
76.26
69.81
Accumulated Depreciation
62.57
59.55
56.74
54.31
51.65
48.68
45.36
Non Current Assets
31.40
32.00
44.75
68.03
64.27
67.75
54.99
Capital Work in Progress
0.24
0.09
0.10
0.21
0.30
0.10
0.00
Non Current Investment
0.00
0.00
0.48
0.76
1.17
1.40
1.65
Long Term Loans & Adv.
10.11
9.71
22.43
44.06
37.11
38.62
25.81
Other Non Current Assets
0.56
0.77
0.07
0.04
0.09
0.05
3.08
Current Assets
251.87
213.84
196.41
203.49
197.54
190.47
162.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
41.70
44.46
40.22
36.05
34.29
35.88
26.14
Sundry Debtors
173.36
145.35
113.75
138.09
139.61
128.68
124.74
Cash & Bank
3.79
2.28
7.03
2.14
6.15
12.84
2.92
Other Current Assets
33.02
1.15
0.80
0.54
17.48
13.07
8.73
Short Term Loans & Adv.
31.47
20.60
34.61
26.67
17.12
11.74
8.33
Net Current Assets
133.77
122.83
107.16
99.79
116.42
97.61
92.24
Total Assets
283.27
245.84
241.16
271.52
261.81
258.22
217.52

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
-4.39
1.58
19.03
-23.13
11.01
9.64
4.82
PBT
10.71
2.43
-16.03
-10.52
25.07
32.40
16.94
Adjustment
9.95
13.79
11.44
7.93
5.50
11.79
7.34
Changes in Working Capital
-23.14
-15.44
25.12
-18.22
-11.36
-22.35
-13.94
Cash after chg. in Working capital
-2.48
0.78
20.53
-20.81
19.22
21.83
10.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.91
0.80
-1.50
-2.32
-8.21
-12.19
-5.53
Other Direct Exp. Paid
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
Cash From Investing Activity
-1.53
-1.67
-2.40
-0.96
-1.06
-2.10
-2.51
Net Fixed Assets
-2.23
-2.56
-1.04
0.08
-1.20
-6.55
Net Investments
0.00
0.48
0.21
1.11
0.00
0.00
Others
0.70
0.41
-1.57
-2.15
0.14
4.45
Cash from Financing Activity
7.41
-4.13
-12.25
19.71
-16.64
3.17
-2.73
Net Cash Inflow / Outflow
1.49
-4.22
4.38
-4.38
-6.69
10.70
-0.42
Opening Cash & Equivalents
0.20
4.42
0.04
4.42
11.11
0.41
0.83
Closing Cash & Equivalent
1.69
0.20
4.42
0.04
4.42
11.11
0.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
61.70
59.06
58.35
62.55
66.61
60.95
53.73
ROA
2.73%
0.69%
-4.80%
-2.97%
7.38%
9.79%
5.26%
ROE
4.28%
1.02%
-7.31%
-4.40%
10.82%
14.63%
7.68%
ROCE
6.87%
2.86%
-7.29%
-4.42%
14.06%
20.42%
11.95%
Fixed Asset Turnover
3.37
3.37
2.77
2.79
3.31
3.89
3.73
Receivable days
210.31
176.33
213.48
235.49
192.60
162.88
175.05
Inventory Days
56.85
57.63
64.65
59.65
50.37
39.86
36.68
Payable days
193.26
154.65
171.43
172.63
177.99
93.32
87.97
Cash Conversion Cycle
73.90
79.31
106.71
122.51
64.98
109.41
123.75
Total Debt/Equity
0.15
0.09
0.09
0.14
0.00
0.08
0.02
Interest Cover
5.70
1.90
-6.22
-4.31
39.71
17.37
13.17

Top Investors:

rajen anil shah

Annual Reports:

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

News Update:


  • Mahindra EPC Irrigation secures contract worth Rs 4.32 crore
    9th Jun 2025, 17:14 PM

    The company has received contract from Water Resources Department

    Read More
  • Mahindra EPC Irrigat - Quarterly Results
    17th Apr 2025, 19:38 PM

    Read More
  • Mahindra EPC Irrigation bags contract worth Rs 13.12 crore
    27th Mar 2025, 16:00 PM

    The said order is expected to be completed in 12 months

    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.