EPIGRAL LIMITED
EPIGRAL · Chemicals · NSE
₹1,171
Current Market Price
Fair Value (DCF)
₹1,559
Margin of Safety
+33.1%
Updated 2d ago
YieldIQ Score
68/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
50%
ROE
—
Debt/Equity
0.26
WACC
11.1%
Market Cap
₹5,052 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.9%
Return on capital employed
EV / EBITDA
10.2×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
13.7×
EBIT covers interest
Current Ratio
1.57×
Short-term liquidity
Asset Turnover
0.80×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,171
Bear case
₹885.11
MoS -32.3%
Base case
₹1,559.04
MoS +24.9%
Bull case
₹2,063.09
MoS +43.2%
Ratio Trends
EPIGRAL · last 4 annual periods
ROE
18.8%
ROCE
28.7%
Operating Margin
—
Debt / Equity
0.31×
PE
—
EV / EBITDA
—
Historical Financials
EPIGRAL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1551 Cr | ₹562 Cr | ₹525 Cr | ₹2514 Cr | +17.5% |
| EBITDA | ₹501 Cr | ₹681 Cr | ₹477 Cr | ₹716 Cr | +12.6% |
| EBIT | ₹428 Cr | ₹129 Cr | ₹127 Cr | — | -33.4% |
| PAT | ₹253 Cr | ₹76.7 Cr | ₹77.3 Cr | ₹358 Cr | +12.3% |
| EPS (diluted) | ₹60.84 | ₹18.47 | ₹18.60 | — | -32.6% |
| CFO | ₹284 Cr | ₹626 Cr | ₹398 Cr | ₹441 Cr | +15.8% |
| CapEx | — | — | — | ₹-195 Cr | — |
| FCF | — | — | — | ₹246 Cr | +0.0% |
| Total Assets | ₹2124 Cr | ₹2432 Cr | ₹2794 Cr | ₹3152 Cr | +14.1% |
| Total Debt | — | ₹332 Cr | ₹416 Cr | ₹593 Cr | +21.4% |
| Shareholders' Equity | — | ₹1069 Cr | ₹1254 Cr | ₹1905 Cr | +21.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EPIGRAL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GUJALKALI GUJARAT ALKALIES & CHEM | +25.4% | 41 | Undervalued | -1.1% | — |
| INDIAGLYCO INDIAGLYCO | — | — | Pending | 10.2% | — |
| GNFC GNFC.NS | +0.0% | 0 | High Risk | 7.0% | — |
| ACI ARCHEAN CHEMICAL IND LTD | -51.9% | 33 | Data Limited | 8.7% | — |
| DEEPAKFERT Deepak Fertilizers and Petrochemicals Corporation Limited | +20.5% | 52 | Undervalued | 14.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for EPIGRAL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EPIGRAL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EPIGRAL →
Compare
Head-to-head with peers
Compare EPIGRAL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EPIGRALNow →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.