EPACK DURABLE LIMITED
EPACK · General/Diversified · NSE
₹219
Current Market Price
Fair Value (DCF)
₹161
Discount to FV
-26.6%
Updated just now
YieldIQ Score
15/100
Piotroski F-Score
2/9
Economic Moat
None
Confidence
4%
ROE
0.3%
Debt/Equity
0.77
WACC
11.1%
Market Cap
₹2,108 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.3%
Return on capital employed
EV / EBITDA
19.1×
Enterprise multiple
Debt / EBITDA
4.8×
Leverage vs earnings
Interest Coverage
2.4×
EBIT covers interest
Current Ratio
1.04×
Short-term liquidity
Asset Turnover
0.94×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹219.08
Bear case
Margin of Safety —
Implied upside -111.4%
Base case
Margin of Safety -56.9%
Implied upside -36.3%
Bull case
Margin of Safety -15.7%
Implied upside -13.5%
Ratio Trends
EPACK · last 5 annual periods
ROE
0.3%
ROCE
7.3%
Operating Margin
—
Debt / Equity
0.77×
PE
—
EV / EBITDA
—
Historical Financials
EPACK · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹909 Cr | ₹1498 Cr | ₹1365 Cr | ₹2171 Cr | ₹1894 Cr | +20.1% |
| EBITDA | ₹63.9 Cr | ₹98.7 Cr | ₹122 Cr | ₹176 Cr | ₹124 Cr | +18.0% |
| EBIT | — | — | ₹89.6 Cr | — | — | +0.0% |
| PAT | ₹17.4 Cr | ₹32.0 Cr | ₹35.4 Cr | ₹55.1 Cr | ₹3.3 Cr | -34.2% |
| EPS (diluted) | — | — | ₹4.35 | — | — | +0.0% |
| CFO | ₹-28.9 Cr | ₹18.8 Cr | ₹257 Cr | ₹31.3 Cr | ₹-140 Cr | — |
| CapEx | ₹-177 Cr | ₹-232 Cr | ₹-157 Cr | ₹-115 Cr | ₹-316 Cr | — |
| FCF | ₹-206 Cr | ₹-214 Cr | ₹100 Cr | ₹-83.5 Cr | ₹-455 Cr | — |
| Total Assets | ₹1077 Cr | ₹1464 Cr | ₹1768 Cr | ₹2013 Cr | ₹2506 Cr | +23.5% |
| Total Debt | ₹415 Cr | ₹525 Cr | ₹386 Cr | ₹416 Cr | ₹739 Cr | +15.5% |
| Shareholders' Equity | ₹122 Cr | ₹314 Cr | ₹892 Cr | ₹952 Cr | ₹960 Cr | +67.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EPACK vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 CARYSIL CARYSIL | — | — | Pending | 16.1% | — |
 LAOPALA LAOPALA | — | — | Pending | 11.7% | — |
 NILKAMAL NILKAMAL | — | — | Pending | 7.3% | — |
 STOVEKRAFT STOVEKRAFT | — | — | Pending | 8.2% | — |
BOROLTD BOROLTD | — | — | Pending | 8.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EPACK in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. EPACK.NS has a current price of 219.08 and fair value of 160.78, with a ROCE of 12.1% and debt-to-equity ratio of 0.77. Revenue CAGR is 8...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EPACK →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EPACK →
Compare
Head-to-head with peers
Compare EPACK side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EPACKNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.