Nifty
Sensex
:
:
26172.40
85567.48
206.00 (0.79%)
638.12 (0.75%)

Chemicals

Rating :
52/99

BSE: 543332 | NSE: EPIGRAL

1332.60
22-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1389.1
  •  1407.9
  •  1316.4
  •  1389.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  287960
  •  386306150.9
  •  2114
  •  1316.4

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,740.17
  • 14.26
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,256.13
  • 0.45%
  • 2.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.83%
  • 2.80%
  • 17.02%
  • FII
  • DII
  • Others
  • 2.71%
  • 4.76%
  • 3.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.41
  • 25.21
  • 5.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.92
  • 22.15
  • 0.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.17
  • 28.82
  • 0.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.06

Earnings Forecasts:

(Updated: 20-12-2025)
Description
2024
2025
2026
2027
Adj EPS
84.68
83.86
109.63
135.66
P/E Ratio
15.74
15.89
12.16
9.82
Revenue
2550.13
2838.43
3402.65
4130.75
EBITDA
710.72
704.3
846.35
1029
Net Income
357.69
409.07
472.87
585.23
ROA
12.03
P/B Ratio
3.02
2.55
2.12
1.76
ROE
22.65
17.28
18.84
19.38
FCFF
180.19
135.41
67.79
183.23
FCFF Yield
2.76
2.07
1.04
2.8
Net Debt
493.74
154.65
581.5
563.6
BVPS
441.46
521.7
627.2
757.9

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
587.36
626.06
-6.18%
606.54
651.20
-6.86%
627.63
524.63
19.63%
645.24
471.52
36.84%
Expenses
455.00
447.63
1.65%
443.15
474.80
-6.67%
454.25
369.24
23.02%
462.73
348.75
32.68%
EBITDA
132.36
178.43
-25.82%
163.39
176.40
-7.38%
173.38
155.39
11.58%
182.51
122.77
48.66%
EBIDTM
22.53%
28.50%
26.94%
27.09%
27.62%
29.62%
28.29%
26.04%
Other Income
1.74
5.55
-68.65%
8.25
2.40
243.75%
3.40
1.52
123.68%
3.86
2.46
56.91%
Interest
21.84
27.32
-20.06%
23.37
14.25
64.00%
11.77
13.69
-14.02%
-0.07
20.19
-
Depreciation
42.31
32.25
31.19%
41.54
33.45
24.19%
33.95
30.38
11.75%
32.91
30.88
6.57%
PBT
69.95
124.41
-43.77%
106.73
131.10
-18.59%
131.06
112.84
16.15%
153.53
74.16
107.03%
Tax
18.43
43.88
-58.00%
-53.68
45.09
-
44.44
36.18
22.83%
49.99
24.85
101.17%
PAT
51.52
80.53
-36.02%
160.41
86.01
86.50%
86.62
76.66
12.99%
103.54
49.31
109.98%
PATM
8.77%
12.86%
26.45%
13.21%
13.80%
14.61%
16.05%
10.46%
EPS
11.87
19.57
-39.35%
37.25
20.67
80.21%
20.14
18.60
8.28%
24.02
11.81
103.39%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
2,466.77
2,550.13
1,929.19
2,188.40
1,550.94
828.60
Net Sales Growth
8.51%
32.19%
-11.84%
41.10%
87.18%
 
Cost Of Goods Sold
1,308.24
1,353.49
1,060.82
1,114.79
761.09
385.32
Gross Profit
1,158.53
1,196.64
868.37
1,073.62
789.85
443.28
GP Margin
46.97%
46.92%
45.01%
49.06%
50.93%
53.50%
Total Expenditure
1,815.13
1,839.41
1,447.99
1,499.45
1,041.45
567.27
Power & Fuel Cost
-
179.64
141.33
153.71
100.23
26.09
% Of Sales
-
7.04%
7.33%
7.02%
6.46%
3.15%
Employee Cost
-
97.81
81.31
68.85
51.99
41.26
% Of Sales
-
3.84%
4.21%
3.15%
3.35%
4.98%
Manufacturing Exp.
-
94.15
85.71
80.49
62.80
43.58
% Of Sales
-
3.69%
4.44%
3.68%
4.05%
5.26%
General & Admin Exp.
-
38.01
28.46
27.65
30.84
48.82
% Of Sales
-
1.49%
1.48%
1.26%
1.99%
5.89%
Selling & Distn. Exp.
-
45.13
25.66
29.36
17.02
4.50
% Of Sales
-
1.77%
1.33%
1.34%
1.10%
0.54%
Miscellaneous Exp.
-
31.18
24.70
24.60
17.49
17.70
% Of Sales
-
1.22%
1.28%
1.12%
1.13%
2.14%
EBITDA
651.64
710.72
481.20
688.95
509.49
261.33
EBITDA Margin
26.42%
27.87%
24.94%
31.48%
32.85%
31.54%
Other Income
17.25
15.21
6.57
9.29
8.34
7.47
Interest
56.91
53.27
73.49
66.81
48.50
34.40
Depreciation
150.71
132.56
123.56
108.95
85.91
73.54
PBT
461.27
540.10
290.72
522.48
383.42
160.86
Tax
59.18
183.40
94.88
169.17
130.64
60.02
Tax Rate
12.83%
33.96%
32.64%
32.38%
34.07%
37.31%
PAT
402.09
357.69
195.87
353.29
252.79
100.84
PAT before Minority Interest
402.09
357.69
195.87
353.29
252.79
100.84
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.30%
14.03%
10.15%
16.14%
16.30%
12.17%
PAT Growth
37.46%
82.62%
-44.56%
39.76%
150.68%
 
EPS
93.29
82.99
45.45
81.97
58.65
23.40

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
1,904.53
1,254.10
1,069.10
725.97
684.13
Share Capital
43.14
41.55
41.55
41.55
252.47
Total Reserves
1,861.39
1,212.55
1,027.55
684.42
431.66
Non-Current Liabilities
755.17
760.66
715.44
865.41
375.96
Secured Loans
448.97
547.04
544.64
768.14
340.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.80
4.88
2.72
2.89
1.63
Current Liabilities
492.74
779.58
647.69
532.29
388.61
Trade Payables
185.68
183.92
110.17
88.11
73.05
Other Current Liabilities
256.99
372.61
445.56
354.44
240.33
Short Term Borrowings
49.50
221.05
91.71
80.14
75.03
Short Term Provisions
0.57
2.00
0.25
9.60
0.20
Total Liabilities
3,152.44
2,794.34
2,432.23
2,123.67
1,448.70
Net Block
2,238.02
1,766.64
1,804.05
1,067.83
1,102.31
Gross Block
2,953.09
2,405.81
2,319.70
1,474.54
1,423.69
Accumulated Depreciation
715.07
639.17
515.65
406.71
321.38
Non Current Assets
2,377.20
2,292.41
2,012.74
1,676.72
1,267.41
Capital Work in Progress
63.89
482.84
158.10
589.25
125.84
Non Current Investment
21.54
20.58
20.55
0.00
0.00
Long Term Loans & Adv.
53.72
21.10
30.04
17.85
35.02
Other Non Current Assets
0.03
1.25
0.00
1.79
4.24
Current Assets
775.24
501.93
419.50
446.94
181.29
Current Investments
76.60
0.00
0.00
0.00
0.00
Inventories
387.99
262.99
211.83
154.14
53.96
Sundry Debtors
232.32
178.75
166.32
256.32
118.84
Cash & Bank
22.19
6.79
15.11
25.09
0.68
Other Current Assets
56.14
40.96
18.50
3.87
7.81
Short Term Loans & Adv.
18.40
12.44
7.74
7.53
4.65
Net Current Assets
282.50
-277.65
-228.19
-85.35
-207.32
Total Assets
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 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
440.56
397.64
626.16
283.82
229.22
PBT
540.10
290.72
522.48
383.42
160.86
Adjustment
177.59
195.85
170.35
130.25
102.62
Changes in Working Capital
-166.68
-38.40
40.82
-169.41
-5.65
Cash after chg. in Working capital
551.01
448.17
733.64
344.27
257.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-110.45
-50.53
-107.48
-60.45
-28.62
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-261.56
-401.10
-437.22
-454.63
-196.73
Net Fixed Assets
-128.33
-410.85
-414.01
-514.26
Net Investments
-76.57
0.05
-20.57
0.00
Others
-56.66
9.70
-2.64
59.63
Cash from Financing Activity
-163.54
-7.60
-199.79
195.22
-31.90
Net Cash Inflow / Outflow
15.46
-11.06
-10.85
24.41
0.58
Opening Cash & Equivalents
3.18
14.24
25.09
0.68
0.10
Closing Cash & Equivalent
18.64
3.18
14.24
25.09
0.68

Financial Ratios

Standalone /

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

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.