Nifty
Sensex
:
:
23346.40
74294.96
75.80 (0.33%)
-19.63 (-0.03%)

Chemicals

Rating :
46/99

BSE: 543332 | NSE: EPIGRAL

1105.30
18-Sep-2026
  • Open
  • High
  • Low
  • Previous Close
  •  1101.9
  •  1119.4
  •  1093.1
  •  1101.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25007
  •  27607142.9
  •  1794.8
  •  807

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,771.43
  • 17.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,328.96
  • 0.45%
  • 2.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.83%
  • 2.79%
  • 17.88%
  • FII
  • DII
  • Others
  • 1.03%
  • 5.54%
  • 3.93%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.50
  • 10.26
  • 9.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.69
  • 2.16
  • 3.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.47
  • 5.60
  • 19.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 19.46
  • 20.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.55
  • 3.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.24
  • 11.38

Earnings Forecasts:

(Updated: 19-09-2026)
Description
2026
2027
2028
2029
Adj EPS
24
-4
10.98
73
P/E Ratio
46.05
-276.33
100.66
15.14
Revenue
14
11.56
15.89
2756.13
EBITDA
2921.65
3405.6
3343.9
648.07
Net Income
643.35
754.2
642
314.97
ROA
320
387.7
282.3
-
P/B Ratio
4.67
-
-
2.19
ROE
1.77
1.54
1.47
15.14
FCFF
13.42
14.15
9.69
101.76
FCFF Yield
175.6
276
313.5
2.02
Net Debt
3.48
5.47
6.21
188.35
BVPS
236.7
-
-
505.55

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
705.36
606.54
16.29%
736.16
627.63
17.29%
597.12
645.24
-7.46%
587.36
626.06
-6.18%
Expenses
526.16
443.15
18.73%
567.58
454.25
24.95%
494.38
462.73
6.84%
455.00
447.63
1.65%
EBITDA
179.20
163.39
9.68%
168.58
173.38
-2.77%
102.74
182.51
-43.71%
132.36
178.43
-25.82%
EBIDTM
25.41%
26.94%
22.90%
27.62%
17.21%
28.29%
22.53%
28.50%
Other Income
4.10
8.25
-50.30%
-0.57
3.40
-
5.56
3.86
44.04%
1.74
5.55
-68.65%
Interest
7.22
23.37
-69.11%
15.80
11.77
34.24%
10.95
-0.07
-
21.84
27.32
-20.06%
Depreciation
42.90
41.54
3.27%
41.69
33.95
22.80%
42.75
32.91
29.90%
42.31
32.25
31.19%
PBT
133.18
106.73
24.78%
110.52
131.06
-15.67%
54.60
153.53
-64.44%
69.95
124.41
-43.77%
Tax
34.00
-53.68
-
28.59
44.44
-35.67%
15.45
49.99
-69.09%
18.43
43.88
-58.00%
PAT
99.18
160.41
-38.17%
81.93
86.62
-5.41%
39.15
103.54
-62.19%
51.52
80.53
-36.02%
PATM
14.06%
26.45%
11.13%
13.80%
6.56%
16.05%
8.77%
12.86%
EPS
23.12
37.25
-37.93%
18.76
20.14
-6.85%
9.07
24.02
-62.24%
11.87
19.57
-39.35%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
2,626.00
2,527.18
2,550.13
1,929.19
2,188.40
1,550.94
828.60
Net Sales Growth
4.81%
-0.90%
32.19%
-11.84%
41.10%
87.18%
 
Cost Of Goods Sold
1,503.69
1,429.72
1,353.49
1,060.82
1,114.79
761.09
385.32
Gross Profit
1,122.31
1,097.46
1,196.64
868.37
1,073.62
789.85
443.28
GP Margin
42.74%
43.43%
46.92%
45.01%
49.06%
50.93%
53.50%
Total Expenditure
2,043.12
1,960.11
1,839.41
1,447.99
1,499.45
1,041.45
567.27
Power & Fuel Cost
-
211.31
179.64
141.33
153.71
100.23
26.09
% Of Sales
-
8.36%
7.04%
7.33%
7.02%
6.46%
3.15%
Employee Cost
-
116.26
97.81
81.31
68.85
51.99
41.26
% Of Sales
-
4.60%
3.84%
4.21%
3.15%
3.35%
4.98%
Manufacturing Exp.
-
113.91
94.15
85.71
80.49
62.80
43.58
% Of Sales
-
4.51%
3.69%
4.44%
3.68%
4.05%
5.26%
General & Admin Exp.
-
30.95
38.01
28.46
27.65
30.84
48.82
% Of Sales
-
1.22%
1.49%
1.48%
1.26%
1.99%
5.89%
Selling & Distn. Exp.
-
25.83
45.13
25.66
29.36
17.02
4.50
% Of Sales
-
1.02%
1.77%
1.33%
1.34%
1.10%
0.54%
Miscellaneous Exp.
-
32.13
31.18
24.70
24.60
17.49
17.70
% Of Sales
-
1.27%
1.22%
1.28%
1.12%
1.13%
2.14%
EBITDA
582.88
567.07
710.72
481.20
688.95
509.49
261.33
EBITDA Margin
22.20%
22.44%
27.87%
24.94%
31.48%
32.85%
31.54%
Other Income
10.83
14.98
15.21
6.57
9.29
8.34
7.47
Interest
55.81
71.96
53.27
73.49
66.81
48.50
34.40
Depreciation
169.65
168.29
132.56
123.56
108.95
85.91
73.54
PBT
368.25
341.80
540.10
290.72
522.48
383.42
160.86
Tax
96.47
8.79
183.40
94.88
169.17
130.64
60.02
Tax Rate
26.20%
2.57%
33.96%
32.64%
32.38%
34.07%
37.31%
PAT
271.78
331.97
357.69
195.87
353.29
252.79
100.84
PAT before Minority Interest
271.78
331.97
357.69
195.87
353.29
252.79
100.84
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.35%
13.14%
14.03%
10.15%
16.14%
16.30%
12.17%
PAT Growth
-36.96%
-7.19%
82.62%
-44.56%
39.76%
150.68%
 
EPS
63.06
77.02
82.99
45.45
81.97
58.65
23.40

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
2,221.43
1,904.53
1,254.10
1,069.10
725.97
684.13
Share Capital
43.14
43.14
41.55
41.55
41.55
252.47
Total Reserves
2,178.29
1,861.39
1,212.55
1,027.55
684.42
431.66
Non-Current Liabilities
573.45
752.32
760.66
715.44
865.41
375.96
Secured Loans
333.69
448.97
547.04
544.64
768.14
340.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.05
2.95
4.88
2.72
2.89
1.63
Current Liabilities
710.42
495.59
779.58
647.69
532.29
388.61
Trade Payables
259.70
185.68
183.92
110.17
88.11
73.05
Other Current Liabilities
322.54
256.99
372.61
445.56
354.44
240.33
Short Term Borrowings
114.02
49.50
221.05
91.71
80.14
75.03
Short Term Provisions
14.16
3.42
2.00
0.25
9.60
0.20
Total Liabilities
3,505.30
3,152.44
2,794.34
2,432.23
2,123.67
1,448.70
Net Block
2,117.19
2,238.02
1,766.64
1,804.05
1,067.83
1,102.31
Gross Block
2,974.46
2,966.99
2,405.81
2,319.70
1,474.54
1,423.69
Accumulated Depreciation
857.27
728.97
639.17
515.65
406.71
321.38
Non Current Assets
2,678.61
2,377.20
2,292.41
2,012.74
1,676.72
1,267.41
Capital Work in Progress
450.83
63.89
482.84
158.10
589.25
125.84
Non Current Investment
22.76
21.54
20.58
20.55
0.00
0.00
Long Term Loans & Adv.
37.73
53.72
21.10
30.04
17.85
35.02
Other Non Current Assets
50.10
0.03
1.25
0.00
1.79
4.24
Current Assets
826.69
775.24
501.93
419.50
446.94
181.29
Current Investments
0.00
76.60
0.00
0.00
0.00
0.00
Inventories
348.63
387.99
262.99
211.83
154.14
53.96
Sundry Debtors
416.53
232.32
178.75
166.32
256.32
118.84
Cash & Bank
5.46
22.19
6.79
15.11
25.09
0.68
Other Current Assets
56.07
37.74
40.96
18.50
11.40
7.81
Short Term Loans & Adv.
48.52
18.40
12.44
7.74
7.53
4.65
Net Current Assets
116.27
279.65
-277.65
-228.19
-85.35
-207.32
Total Assets
3,505.30
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 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
435.53
440.56
397.64
626.16
283.82
229.22
PBT
340.76
541.09
290.72
522.48
383.42
160.86
Adjustment
231.81
176.55
195.85
170.35
130.25
102.62
Changes in Working Capital
-64.36
-166.63
-38.40
40.82
-169.41
-5.65
Cash after chg. in Working capital
508.21
551.01
448.17
733.64
344.27
257.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-72.68
-110.45
-50.53
-107.48
-60.45
-28.62
Other Direct Exp. Paid
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
Cash From Investing Activity
-354.67
-261.56
-401.10
-437.22
-454.63
-196.73
Net Fixed Assets
-394.41
-142.23
-410.85
-414.01
-514.26
Net Investments
74.34
-76.57
0.05
-20.57
0.00
Others
-34.60
-42.76
9.70
-2.64
59.63
Cash from Financing Activity
-94.48
-163.54
-7.60
-199.79
195.22
-31.90
Net Cash Inflow / Outflow
-13.62
15.46
-11.06
-10.85
24.41
0.58
Opening Cash & Equivalents
18.64
3.18
14.24
25.09
0.68
0.10
Closing Cash & Equivalent
5.02
18.64
3.18
14.24
25.09
0.68

Financial Ratios

Standalone /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
514.94
441.48
301.83
257.30
174.72
113.88
ROA
9.97%
12.03%
7.50%
15.51%
14.15%
6.96%
ROE
16.09%
22.65%
16.86%
39.36%
42.16%
21.31%
ROCE
15.65%
25.26%
17.50%
32.20%
29.40%
15.97%
Fixed Asset Turnover
0.90
1.00
0.85
1.22
1.11
0.61
Receivable days
44.32
27.86
31.43
33.28
42.65
50.07
Inventory Days
50.32
44.12
43.24
28.81
23.66
22.74
Payable days
56.85
49.84
50.59
32.46
38.64
69.20
Cash Conversion Cycle
37.79
22.15
24.08
29.63
27.66
3.61
Total Debt/Equity
0.25
0.31
0.77
0.82
1.36
0.79
Interest Cover
5.74
11.16
4.96
8.82
8.91
5.68

News Update:


  • Epigral - Quarterly Results
    28th Jul 2026, 00:00 AM

    Read More
  • Epigral planning to establish manufacturing facility at Dahej
    27th Jul 2026, 15:19 PM

    The project entails an estimated investment of Rs 600 crore

    Read More
  • Epigral incorporates wholly owned subsidiary
    8th Jul 2026, 10:41 AM

    The WOS is incorporated with an objective of manufacturing of Chemicals

    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.