EPL LIMITED
EPL · General/Diversified · NSE
₹224
Current Market Price
Fair Value (DCF)
₹272
Discount to FV
+21.7%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
55%
ROE
13.6%
Debt/Equity
0.34
WACC
11.1%
Market Cap
₹7,166 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
25.7%
Return on capital employed
EV / EBITDA
7.5×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
4.9×
EBIT covers interest
Current Ratio
1.51×
Short-term liquidity
Asset Turnover
1.47×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.1%
3-year revenue growth
Revenue CAGR (5Y)
9.0%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹223.75
Bear case
Margin of Safety -65.0%
Implied upside -39.4%
Base case
Margin of Safety +15.1%
Implied upside +17.8%
Bull case
Margin of Safety +26.4%
Implied upside +35.8%
Ratio Trends
EPL · last 8 annual periods
ROE
13.6%
ROCE
25.7%
Operating Margin
—
Debt / Equity
0.34×
PE
16.9×
EV / EBITDA
7.5×
Historical Financials
EPL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3408 Cr | ₹3665 Cr | ₹3876 Cr | ₹4213 Cr | ₹4763 Cr | +8.7% |
| EBITDA | ₹576 Cr | ₹612 Cr | ₹712 Cr | ₹878 Cr | ₹980 Cr | +14.2% |
| EBIT | ₹337 Cr | ₹338 Cr | ₹380 Cr | — | — | +3.1% |
| PAT | ₹214 Cr | ₹227 Cr | ₹213 Cr | ₹359 Cr | ₹389 Cr | +16.1% |
| EPS (diluted) | ₹6.77 | ₹7.15 | ₹6.68 | — | — | -0.3% |
| CFO | ₹312 Cr | ₹602 Cr | ₹587 Cr | ₹795 Cr | ₹723 Cr | +23.4% |
| CapEx | ₹-276 Cr | ₹-387 Cr | ₹-375 Cr | ₹-363 Cr | ₹-482 Cr | — |
| FCF | ₹36.2 Cr | ₹215 Cr | ₹212 Cr | ₹432 Cr | ₹241 Cr | +60.7% |
| Total Assets | ₹3291 Cr | ₹3632 Cr | ₹3809 Cr | ₹4006 Cr | ₹4900 Cr | +10.5% |
| Total Debt | ₹769 Cr | ₹890 Cr | ₹912 Cr | ₹803 Cr | ₹963 Cr | +5.8% |
| Shareholders' Equity | ₹1825 Cr | ₹1989 Cr | ₹2092 Cr | ₹2355 Cr | ₹2858 Cr | +11.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EPL vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 TIMETECHNO TIMETECHNO | — | — | Pending | 13.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
17 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹22.60/sh
Last payout
2025-11-17
₹2.50
Peak payout
₹2.50
Trailing yield
2.23%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. EPL LIMITED (EPL.NS) trades at 223.75 vs a model fair value of 272.21, a gap of 21.7%. Piotroski F-score: 7/9. Moat label: Moderate. Reve...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EPL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EPL →
Compare
Head-to-head with peers
Compare EPL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EPLNow →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.