EPL Ltd

EPL Ltd Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

EPL Ltd

₹ 240 -0.04%
11 Jun 1:42 p.m.
eplglobal.com BSE: 500135 NSE: EPL
About

EPL Limited (formerly known as Essel Propack Limited),is the largest specialty packaging global company, manufacturing laminated plastic tubes catering to the Beauty & Cosmetics, Pharma & Health, Food, Oral and Home.

The company was acquired by the Blackstone group on Aug – 2019 from the Essel group of companies. The Blackstone Group is one of the leading investment firms in the world with an AUM of around USD 511 billion across sectors like private equity, real estate, hedge fund solutions and credit businesses. The Group also has an exposure in the packaging industry through acquisition of varied companies such as the USA based Graham Packaging, Owens-Illinois Inc, Ohio and China based packaging firm ShyaHsin. [1]

Key Points

Global Footprints[1]
The company is the world's largest global specialty packaging company with annual capacity of ~8 billion Tubes with manufacturing units operating across USA, Mexico, Colombia, Brazil, Poland, Germany, Egypt, China, Philippines and India.

Website BSE NSE
  • Market Cap ₹ 7,681 Cr.
  • Current Price ₹ 240
  • High / Low ₹ 290 / 175
  • Stock P/E 36.6
  • Book Value ₹ 32.2
  • Dividend Yield 1.84 %
  • ROCE 20.5 %
  • ROE 21.2 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 83.4%

Cons

  • Stock is trading at 7.53 times its book value
  • The company has delivered a poor sales growth of 10.5% over past five years.
  • Tax rate seems low
  • Earnings include an other income of Rs.125 Cr.

* 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

Industrials Capital Goods Industrial Products Packaging

Part of BSE SmallCap BSE Allcap BSE Industrials Nifty Microcap 250 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
250 284 319 309 297 304 340 322 314 330 358 319 317
214 237 271 256 236 244 273 258 259 271 294 264 258
Operating Profit 36 47 48 54 61 60 68 64 56 59 64 54 59
OPM % 14% 16% 15% 17% 21% 20% 20% 20% 18% 18% 18% 17% 19%
24 25 55 18 25 2 19 14 44 20 47 30 29
Interest 4 5 5 6 6 5 5 6 6 5 6 7 6
Depreciation 18 25 25 26 33 31 30 30 28 27 27 28 28
Profit before tax 38 42 72 39 47 26 52 42 65 47 78 49 54
Tax % 9% 17% 13% -27% -24% -7% 20% -19% 11% 18% 18% 11% -18%
34 35 63 50 59 27 41 50 58 39 64 44 64
EPS in Rs 1.09 1.10 1.99 1.56 1.84 0.86 1.29 1.56 1.82 1.21 1.99 1.38 1.99
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
666 755 743 795 830 846 804 841 1,085 1,209 1,280 1,323
535 613 589 637 640 668 631 676 897 999 1,034 1,086
Operating Profit 131 141 154 158 190 178 173 164 188 209 247 237
OPM % 20% 19% 21% 20% 23% 21% 22% 20% 17% 17% 19% 18%
27 21 67 20 22 17 70 114 123 122 79 125
Interest 45 41 26 23 21 23 20 15 16 22 22 24
Depreciation 37 46 51 60 69 75 97 90 99 109 120 110
Profit before tax 76 75 144 94 122 97 125 174 197 200 184 228
Tax % 28% 25% 22% 31% 33% 34% 16% 12% 11% -3% 4% 8%
54 57 112 65 81 64 106 153 176 206 176 210
EPS in Rs 1.73 1.80 3.58 2.07 2.58 2.03 3.35 4.85 5.58 6.47 5.54 6.57
Dividend Payout % 36% 44% 31% 58% 46% 62% 98% 85% 77% 66% 80% 104%
Compounded Sales Growth
10 Years: 6%
5 Years: 10%
3 Years: 7%
TTM: 3%
Compounded Profit Growth
10 Years: 14%
5 Years: 14%
3 Years: 7%
TTM: 20%
Stock Price CAGR
10 Years: 15%
5 Years: 6%
3 Years: 14%
1 Year: 26%
Return on Equity
10 Years: 18%
5 Years: 21%
3 Years: 21%
Last Year: 21%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 31 31 31 31 31 63 63 63 63 64 64 64
Reserves 701 448 567 591 623 614 634 671 757 836 884 964
395 390 196 193 193 190 259 187 269 219 222 259
138 127 120 142 142 138 123 159 176 223 241 244
Total Liabilities 1,265 997 915 957 990 1,006 1,078 1,080 1,265 1,342 1,410 1,531
306 323 321 356 344 411 412 356 502 638 619 673
CWIP 9 7 17 23 27 31 20 7 85 10 22 24
Investments 570 291 220 221 219 218 210 358 191 225 212 297
381 376 356 357 400 346 436 359 488 468 558 537
Total Assets 1,265 997 915 957 990 1,006 1,078 1,080 1,265 1,342 1,410 1,531

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
140 95 159 127 118 97 146 161 92 247 208 265
-32 -37 91 -62 -52 -39 17 2 1 -15 -47 -135
-117 -62 -249 -67 -59 -62 -101 -212 -102 -225 -155 -123
Net Cash Flow -9 -4 1 -2 7 -4 62 -48 -9 7 6 7

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 49 53 49 48 57 64 63 77 78 69 75 64
Inventory Days 81 64 71 69 84 80 86 91 88 74 88 81
Days Payable 53 32 49 48 54 47 80 102 81 79 90 85
Cash Conversion Cycle 77 86 71 68 86 97 70 66 85 64 72 60
Working Capital Days 66 74 104 86 80 79 50 74 87 61 69 62
ROCE % 11% 12% 15% 15% 17% 14% 16% 19% 21% 20% 18% 20%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
51.91% 51.91% 51.53% 51.53% 51.53% 51.52% 51.50% 51.50% 51.50% 51.47% 51.45% 51.31%
14.70% 12.21% 12.13% 11.99% 12.22% 10.41% 9.89% 10.91% 11.35% 13.43% 14.94% 16.51%
13.90% 15.88% 15.92% 16.35% 15.85% 15.54% 14.52% 13.35% 11.55% 11.20% 11.58% 10.98%
19.49% 19.99% 20.41% 20.14% 20.40% 22.54% 24.07% 24.22% 25.58% 23.89% 22.03% 21.20%
No. of Shareholders 64,30065,49768,09767,65767,12775,04082,10985,87793,06396,75494,92193,172

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls