EPACK DURABLE LIMITED
EPACK · General/Diversified · NSE
₹249
Current Market Price
Fair Value (DCF)
₹108
Margin of Safety
-56.4%
Updated 2d ago
YieldIQ Score
46/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
13%
ROE
—
Debt/Equity
0.76
WACC
11.1%
Market Cap
₹2,393 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.1%
Return on capital employed
EV / EBITDA
19.8×
Enterprise multiple
Debt / EBITDA
2.7×
Leverage vs earnings
Interest Coverage
2.4×
EBIT covers interest
Current Ratio
1.04×
Short-term liquidity
Asset Turnover
1.04×
Revenue per ₹ of assets
Revenue CAGR (3Y)
32.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹248.64
Bear case
₹57.51
MoS -332.3%
Base case
₹108.36
MoS -129.5%
Bull case
₹148.43
MoS -67.5%
Ratio Trends
EPACK · last 4 annual periods
ROE
5.8%
ROCE
12.7%
Operating Margin
—
Debt / Equity
0.44×
PE
—
EV / EBITDA
—
Historical Financials
EPACK · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹909 Cr | ₹1498 Cr | ₹526 Cr | ₹2101 Cr | +32.2% |
| EBITDA | ₹63.9 Cr | ₹98.7 Cr | ₹122 Cr | ₹173 Cr | +39.5% |
| EBIT | — | — | ₹50.4 Cr | — | +0.0% |
| PAT | ₹17.4 Cr | ₹32.0 Cr | ₹27.8 Cr | ₹55.1 Cr | +46.8% |
| EPS (diluted) | — | — | ₹3.08 | — | +0.0% |
| CFO | ₹-28.9 Cr | ₹18.8 Cr | ₹257 Cr | ₹31.3 Cr | — |
| CapEx | ₹-177 Cr | ₹-232 Cr | — | ₹-115 Cr | — |
| FCF | ₹-206 Cr | ₹-214 Cr | — | ₹-83.5 Cr | — |
| Total Assets | ₹1077 Cr | ₹1464 Cr | ₹1768 Cr | ₹2013 Cr | +23.2% |
| Total Debt | ₹415 Cr | ₹525 Cr | ₹270 Cr | ₹416 Cr | +0.1% |
| Shareholders' Equity | ₹122 Cr | ₹314 Cr | ₹892 Cr | ₹952 Cr | +98.4% |
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 | 12.0% | — |
| LAOPALA LAOPALA | — | — | Pending | 11.7% | — |
| NILKAMAL NILKAMAL | — | — | Pending | 7.1% | — |
| STOVEKRAFT STOVE KRAFT LIMITED | -50.4% | 46 | Data Limited | 8.2% | — |
| BOROLTD BOROLTD | — | — | Pending | 9.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EPACK in the last 10 years.
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.