EPL Ltd

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

EPL Ltd

₹ 203 -0.89%
04 Nov - close price
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 ₹ 6,479 Cr.
  • Current Price ₹ 203
  • High / Low ₹ 290 / 175
  • Stock P/E 16.3
  • Book Value ₹ 73.7
  • Dividend Yield 2.47 %
  • ROCE 17.5 %
  • ROE 16.3 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 57.1%

Cons

  • Stock is trading at 2.75 times its book value
  • The company has delivered a poor sales growth of 8.82% over past five years.
  • Promoter holding is low: 26.4%
  • Tax rate seems low
  • Company has a low return on equity of 13.7% over last 3 years.
  • Promoter holding has decreased over last 3 years: -25.5%

* 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

Consolidated Figures in Rs. Crores / View Standalone

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
832 948 945 969 910 1,002 975 1,029 1,007 1,086 1,014 1,105 1,108
708 800 796 815 751 821 792 838 822 868 813 877 881
Operating Profit 123 148 148 155 159 181 183 191 186 219 202 228 227
OPM % 15% 16% 16% 16% 17% 18% 19% 19% 18% 20% 20% 21% 20%
3 7 4 27 11 11 24 -44 6 14 13 11 8
Interest 12 16 19 21 24 31 29 32 29 29 27 28 28
Depreciation 65 66 70 79 80 84 84 85 84 85 86 88 90
Profit before tax 49 72 64 82 66 78 94 30 80 118 100 123 117
Tax % 29% 34% 2% -3% 16% 33% 7% 50% 17% 25% 6% 6% 14%
35 48 63 85 56 52 87 15 66 88 94 116 101
EPS in Rs 1.06 1.46 1.97 2.65 1.71 1.59 2.71 0.70 2.02 2.73 2.93 3.58 3.13
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
2,125 2,321 2,128 2,302 2,424 2,707 2,761 3,092 3,433 3,694 3,916 4,213 4,314
1,770 1,929 1,723 1,880 1,960 2,208 2,204 2,481 2,864 3,119 3,201 3,376 3,439
Operating Profit 355 392 404 422 464 499 558 611 569 575 715 837 875
OPM % 17% 17% 19% 18% 19% 18% 20% 20% 17% 16% 18% 20% 20%
21 26 30 52 21 37 3 -2 11 41 2 41 46
Interest 81 79 61 58 55 61 56 43 40 67 116 114 113
Depreciation 126 132 123 141 167 186 230 235 251 280 333 343 349
Profit before tax 169 206 251 274 263 289 275 331 289 268 268 422 459
Tax % 34% 30% 31% 29% 34% 32% 23% 26% 23% 14% 22% 14%
112 145 173 196 174 195 212 244 221 231 210 364 400
EPS in Rs 3.43 4.48 5.41 6.06 5.46 6.11 6.57 7.58 6.79 7.12 6.70 11.23 12.37
Dividend Payout % 18% 18% 20% 20% 22% 20% 50% 54% 63% 60% 66% 44%
Compounded Sales Growth
10 Years: 6%
5 Years: 9%
3 Years: 7%
TTM: 7%
Compounded Profit Growth
10 Years: 10%
5 Years: 11%
3 Years: 19%
TTM: 53%
Stock Price CAGR
10 Years: 10%
5 Years: -5%
3 Years: 10%
1 Year: -25%
Return on Equity
10 Years: 15%
5 Years: 14%
3 Years: 14%
Last Year: 16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 674 752 933 1,008 1,219 1,325 1,470 1,635 1,761 1,926 2,028 2,291
1,024 962 709 798 734 632 737 642 769 890 912 802
362 365 334 412 452 492 526 654 670 723 767 795
Total Liabilities 2,093 2,110 2,008 2,250 2,437 2,513 2,796 2,994 3,264 3,601 3,771 3,952
898 887 924 1,179 1,184 1,307 1,364 1,531 1,473 1,694 1,912 1,970
CWIP 36 89 57 19 42 41 35 27 147 178 72 73
Investments 45 46 30 15 13 17 16 15 7 19 8 39
1,114 1,088 996 1,036 1,198 1,147 1,381 1,421 1,636 1,711 1,780 1,870
Total Assets 2,093 2,110 2,008 2,250 2,437 2,513 2,796 2,994 3,264 3,601 3,771 3,952

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
257 313 361 369 343 356 471 522 312 602 586 795
-213 -145 -46 -279 -156 -188 -108 -278 -266 -412 -361 -374
-33 -168 -320 -76 -154 -194 -142 -319 -95 -138 -263 -431
Net Cash Flow 11 0 -5 13 34 -25 221 -75 -50 52 -37 -10

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 63 59 57 60 69 67 65 70 68 64 65 61
Inventory Days 79 74 79 89 101 101 116 117 143 133 144 151
Days Payable 64 52 51 53 66 65 112 119 109 109 125 125
Cash Conversion Cycle 78 82 85 95 104 103 70 67 102 87 85 87
Working Capital Days 32 41 68 50 44 51 23 39 47 40 33 31
ROCE % 14% 16% 18% 17% 17% 17% 16% 17% 13% 12% 15% 17%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
51.53% 51.53% 51.53% 51.52% 51.50% 51.50% 51.50% 51.47% 51.45% 51.31% 26.42% 26.40%
12.13% 11.99% 12.22% 10.41% 9.89% 10.91% 11.35% 13.43% 14.94% 16.51% 17.23% 17.43%
15.92% 16.35% 15.85% 15.54% 14.52% 13.35% 11.55% 11.20% 11.58% 10.98% 10.44% 9.97%
20.41% 20.14% 20.40% 22.54% 24.07% 24.22% 25.58% 23.89% 22.03% 21.20% 45.90% 46.21%
No. of Shareholders 68,09767,65767,12775,04082,10985,87793,06396,75494,92193,1721,12,2271,16,452

* 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