Epic Energy Ltd

₹ 41.2 4.78%

13 Nov 11:59 a.m.

About

Incorporated in 1991, EPIC Energy Ltd provides Rooftop Solar Power Plants, Solar EPC, Energy Audits, EV Charging infrastructure, and LED retrofitting, with end- to -end capabilities from design to maintenance.^[1]

Key Points

Business Overview:^[1]^[2]
EEL is an Energy Service Company (ESCO) in India, specializing in Energy Efficiency and Renewable Energy Services and Products & installation of such equipment on BOOT basis. It also undertakes Solar Rooftop Engineering, Procurement & Commissioning (EPC) Projects.

Website BSE

Market Cap ₹ 35.2 Cr.
Current Price ₹ 41.2
High / Low ₹ 55.6 / 25.2
Stock P/E 54.2
Book Value ₹ 18.7
Dividend Yield 0.00 %
ROCE 6.87 %
ROE 6.41 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.
Company's working capital requirements have reduced from 182 days to 132 days

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Promoter holding is low: 26.2%
Company has a low return on equity of 9.48% over last 3 years.
Company has high debtors of 163 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Financial Services Financial Services Finance Non Banking Financial Company (NBFC)

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2013	Dec 2013	Mar 2014	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	10.55	10.82	11.04	1.52	0.63	0.69	0.55	2.38	1.06	1.03	0.90	1.88	2.49
YoY Revenue growth	-16.86%	-12.95%	-14.35%					+56.58%	+68.25%	+49.28%	+63.64%	-21.01%	+134.91%
Interest	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.01	0.01	0.01
	9.84	10.14	11.05	1.24	0.45	0.31	0.34	1.80	0.97	0.75	0.82	1.54	2.45
Financing Profit	0.70	0.67	-0.02	0.28	0.18	0.38	0.21	0.58	0.08	0.27	0.07	0.33	0.03
Financing Margin %	6.64%	6.19%	-0.18%	18.42%	28.57%	55.07%	38.18%	24.37%	7.55%	26.21%	7.78%	17.55%	1.20%
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.45	0.40	0.36	0.04	0.04	0.04	0.04	0.21	0.01	0.01	0.01	0.01	0.01
Profit before tax	0.25	0.27	-0.38	0.24	0.14	0.34	0.17	0.37	0.07	0.26	0.06	0.32	0.02
Tax %	32.00%	29.63%	-39.47%	-4.17%	-7.14%	-2.94%	-5.88%	-67.57%	14.29%	3.85%	-16.67%	-6.25%	0.00%
	0.18	0.18	-0.23	0.25	0.15	0.34	0.17	0.62	0.06	0.25	0.06	0.33	0.02
EPS in Rs	0.27	0.27	-0.34	0.35	0.21	0.47	0.24	0.87	0.10	0.33	0.08	0.46	0.03
Gross NPA %
Net NPA %
Raw PDF

Upcoming result date: today

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2024	Mar 2025	Mar 2026	TTM
	3.51	34.09	54.06	58.25	62.91	64.90	49.83	42.79	3.08	4.26	4.87	6.30
Revenue growth		+871.23%	+58.58%	+7.75%	+8.00%	+3.16%	-23.22%	-14.13%		+38.31%	+14.32%	+34.62%
Interest	0.00	0.01	0.33	0.44	0.48	0.53	0.02	0.04	0.00	0.01	0.05	0.04
	1.58	27.30	44.44	48.07	54.71	58.04	45.68	40.49	2.59	2.90	4.08	5.56
Financing Profit	1.93	6.78	9.29	9.74	7.72	6.33	4.13	2.26	0.49	1.35	0.74	0.70
Financing Margin %	54.99%	19.89%	17.18%	16.72%	12.27%	9.75%	8.29%	5.28%	15.91%	31.69%	15.20%	11.11%
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.01	0.00	0.00	0.00
Depreciation	0.24	1.33	2.04	2.61	2.89	2.96	2.90	1.93	0.17	0.35	0.05	0.04
Profit before tax	1.69	5.45	7.25	7.13	4.83	3.37	1.23	0.33	0.33	1.00	0.69	0.66
Tax %	7.10%	12.11%	21.24%	21.18%	24.22%	19.88%	20.33%	21.21%	-12.12%	-29.00%	1.45%
	1.57	4.79	5.71	5.62	3.66	2.70	0.98	0.26	0.36	1.30	0.68	0.66
EPS in Rs	2.34	7.14	8.51	8.37	5.45	4.02	1.46	0.39	0.50	1.82	0.96	0.90
Dividend Payout %	0.00%	0.00%	8.81%	8.95%	13.75%	18.64%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	35%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-46%

Stock Price CAGR
10 Years:	15%
5 Years:	46%
3 Years:	65%
1 Year:	-24%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	9%
Last Year:	6%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2024	Mar 2025	Mar 2026
Equity Capital	6.71	6.71	6.71	6.71	6.71	6.71	6.71	6.71	7.21	7.21	7.21
Reserves	3.16	7.95	13.86	18.89	21.96	24.06	25.05	25.31	-0.47	0.85	6.26
Borrowing	0.20	1.23	1.90	3.88	4.67	0.98	1.24	0.13	0.00	0.00	0.00
	0.46	1.35	5.39	5.10	4.20	4.87	4.59	4.96	2.02	2.59	6.98
Total Liabilities	10.53	17.24	27.86	34.58	37.54	36.62	37.59	37.11	8.76	10.65	20.45
	2.41	5.70	5.42	12.29	12.73	9.49	11.40	9.12	1.56	1.45	1.44
CWIP	1.18	2.66	2.09	0.00	1.93	1.85	0.00	0.00	0.00	0.24	3.77
Investments	0.00	0.65	0.25	0.40	0.00	0.00	0.00	0.00	0.04	0.10	2.56
	6.94	8.23	20.10	21.89	22.88	25.28	26.19	27.99	7.16	8.86	12.68
Total Assets	10.53	17.24	27.86	34.58	37.54	36.62	37.59	37.11	8.76	10.65	20.45

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2024	Mar 2025	Mar 2026
	3.13	0.06	6.27	4.36	4.05	2.96	2.38	0.09	0.16	1.60
	-6.74	-0.79	-7.53	-5.30	0.36	-2.96	0.35	-0.08	0.23	-6.28
	1.03	0.68	1.97	0.78	-5.09	0.00	-2.76	0.00	0.00	5.71
Net Cash Flow	-2.58	-0.05	0.71	-0.16	-0.68	0.00	-0.03	0.01	0.39	1.03
Free Cash Flow	-2.96	-1.12	-1.11	-0.89	4.41	0.00	2.73	0.08	0.45	-1.95

Ratios

Consolidated / View Standalone

	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2024	Mar 2025	Mar 2026
ROE %	15.91%	39.05%	32.42%	24.34%	13.49%	9.08%	3.13%	0.82%	5.34%	17.70%	6.41%

Insights

In beta

Mar 2016

Mar 2017

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Power Saving Solutions Revenue Share
% of segment revenue ・Standalone data

xx.xx	xx.xx	xx.xx	xxx.xx		xx.xx	xx.xx	xx.xx	xx.xx	xx.xx
xx.xx	xx.xx	x.xx	x.xx		x.xx	x.xx	xx.xx	xx.xx	xx.xx
xx		x	x	x			x	x	xx
		xx	xx				xx	xx	xx
	x						x	x
								x.xx	x.xx
								x	x

Please log in to see hidden values.

Renewable Energy Solutions Revenue Share
% of segment revenue ・Standalone data

Number of Permanent Employees
count ・Standalone data

Largest Customer Revenue Concentration
% of revenue ・Standalone data

Number of Office Locations
count ・Standalone data

Solar Project Pipeline - Committed
MWp ・Standalone data

Solar Project Pipeline - Under Negotiation
MWp ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

2 Recently

	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	23.27%	23.27%	23.27%	23.27%	23.27%	23.27%	23.27%	23.27%	23.27%	23.27%	26.16%	26.16%
	76.72%	76.73%	76.73%	76.73%	76.73%	76.72%	76.73%	76.74%	76.73%	76.73%	73.85%	73.84%
No. of Shareholders	4,326	4,400	4,205	4,617	7,699	8,758	8,837	8,962	8,740	8,559	8,457	8,226

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
	25.00%	23.27%	23.27%	23.27%	23.27%	23.27%	23.27%	23.27%	23.27%	23.27%	23.27%	26.16%
	75.00%	76.73%	76.73%	76.73%	76.73%	76.73%	76.73%	76.73%	76.73%	76.72%	76.73%	73.84%
No. of Shareholders	2,896	2,888	2,801	2,805	2,814	2,928	3,533	3,984	4,400	8,758	8,559	8,226

Documents

Announcements

All

Epic Energy Ltd

Epic Energy Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports