Epack Durable Ltd
Incorporated in 2019, EPACK Durable Limited is an Original Design Manufacturer (ODM) of room air conditioners (RAC).[1]
- Market Cap ₹ 3,302 Cr.
- Current Price ₹ 344
- High / Low ₹ 674 / 151
- Stock P/E 73.0
- Book Value ₹ 94.9
- Dividend Yield 0.00 %
- ROCE 8.32 %
- ROE 5.85 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Debtor days have improved from 103 to 54.6 days.
Cons
- Stock is trading at 3.62 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 9.39% over last 3 years.
- Working capital days have increased from 70.1 days to 110 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
Sector: Consumer Durables Industry: Air-conditioners
Part of BSE Allcap BSE IPO BSE Consumer Discretionary BSE SmallCap
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|
736 | 924 | 1,539 | 1,420 | 2,053 | |
694 | 855 | 1,437 | 1,305 | 1,915 | |
Operating Profit | 42 | 69 | 102 | 115 | 138 |
OPM % | 6% | 7% | 7% | 8% | 7% |
3 | 3 | -0 | 9 | 21 | |
Interest | 26 | 29 | 31 | 39 | 52 |
Depreciation | 9 | 16 | 26 | 35 | 46 |
Profit before tax | 11 | 26 | 44 | 49 | 63 |
Tax % | 28% | 34% | 27% | 28% | |
8 | 17 | 32 | 35 | 45 | |
EPS in Rs | 1.62 | 3.35 | 6.14 | 3.69 | 4.73 |
Dividend Payout % | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 24% |
TTM: | 34% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 66% |
TTM: | 8% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | 112% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 9% |
Last Year: | 6% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|
Equity Capital | 48 | 52 | 52 | 96 | 96 |
Reserves | 21 | 70 | 262 | 796 | 815 |
262 | 415 | 525 | 386 | 488 | |
189 | 539 | 626 | 489 | 384 | |
Total Liabilities | 520 | 1,077 | 1,464 | 1,768 | 1,784 |
116 | 327 | 419 | 678 | 674 | |
CWIP | 0 | 8 | 92 | 27 | 31 |
Investments | 0 | 3 | 5 | 9 | 22 |
404 | 738 | 949 | 1,054 | 1,057 | |
Total Assets | 520 | 1,077 | 1,464 | 1,768 | 1,784 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|
47 | -29 | 19 | 257 | |
-7 | -204 | -218 | -377 | |
-43 | 254 | 235 | 167 | |
Net Cash Flow | -2 | 20 | 36 | 47 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|
Debtor Days | 116 | 141 | 114 | 55 |
Inventory Days | 79 | 127 | 81 | 116 |
Days Payable | 85 | 153 | 107 | 127 |
Cash Conversion Cycle | 110 | 115 | 87 | 43 |
Working Capital Days | 103 | 56 | 44 | 110 |
ROCE % | 13% | 11% | 8% |
Documents
Announcements
-
Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015, As Amended
9 Mar - Company received Show Cause Notice from Customs.
-
Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015, As Amended
8 Mar - Disclosure of Show Cause Notice received by EPACK Durable Limited.
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
7 Feb - Transcript of the Investors'' Conference Call held on February 03, 2025, in respect of the Unaudited Financial Results (Standalone & Consolidated) for the Quarter and …
-
Announcement under Regulation 30 (LODR)-Resignation of Director
6 Feb - Resignation of Non-Executive Nominee Director Mr. Nikhil Mohta.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
3 Feb - Audio recording of Q3 FY2024-25 financial results call.
Concalls
-
Feb 2025Transcript PPT REC
-
Nov 2024Transcript PPT
-
Jul 2024Transcript PPT
-
Jun 2024Transcript PPT
-
Apr 2024TranscriptNotesPPT
-
Apr 2024TranscriptNotesPPT
-
Feb 2024Transcript PPT
-
Feb 2024TranscriptNotesPPT
Leading Manufacturer of Air Conditioner[1]
Founded in 2003, EPACK Durable Ltd started as a contract manufacturer of consumer durables and transitioned to an Original Design Manufacturer (ODM) for air conditioners and small appliances in 2012. Today, EPACK is India’s 2nd largest room air conditioner ODM, with 24% domestic market share in H1FY25