EPW India Ltd
EPW India is an IT electronics refurbishing company providing affordable refurbished laptops, desktops, Chromebooks, monitors, and accessories.[1]
- Market Cap ₹ 131 Cr.
- Current Price ₹ 114
- High / Low ₹ 122 / 111
- Stock P/E 30.3
- Book Value ₹
- Dividend Yield 0.00 %
- ROCE 65.7 %
- ROE 139 %
- Face Value ₹ 5.00
Pros
Cons
- Promoter holding has decreased over last quarter: -28.6%
- Company might be capitalizing the interest cost
- Debtor days have increased from 43.3 to 65.2 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Operating Profit |
| OPM % |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| EPS in Rs |
| Raw PDF |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| 6.66 | 18.53 | 53.31 | |
| 6.55 | 17.51 | 47.10 | |
| Operating Profit | 0.11 | 1.02 | 6.21 |
| OPM % | 1.65% | 5.50% | 11.65% |
| 0.00 | 0.02 | 0.03 | |
| Interest | 0.00 | 0.01 | 0.13 |
| Depreciation | 0.03 | 0.03 | 0.09 |
| Profit before tax | 0.08 | 1.00 | 6.02 |
| Tax % | 25.00% | 27.00% | 27.91% |
| 0.06 | 0.74 | 4.33 | |
| EPS in Rs | 6.00 | 74.00 | 433.00 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 188% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 485% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 139% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Equity Capital | 0.10 | 0.10 | 0.10 |
| Reserves | 0.11 | 0.85 | 5.18 |
| 0.58 | 0.23 | 12.25 | |
| 5.46 | 6.93 | 9.67 | |
| Total Liabilities | 6.25 | 8.11 | 27.20 |
| 0.08 | 0.09 | 0.45 | |
| CWIP | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 |
| 6.17 | 8.02 | 26.75 | |
| Total Assets | 6.25 | 8.11 | 27.20 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| 0.15 | 0.44 | -11.17 | |
| -0.05 | -0.03 | -0.45 | |
| 0.58 | -0.35 | 11.90 | |
| Net Cash Flow | 0.68 | 0.06 | 0.27 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Debtor Days | 8.77 | 55.94 | 65.25 |
| Inventory Days | 288.65 | 91.20 | 124.28 |
| Days Payable | 318.44 | 138.21 | 53.79 |
| Cash Conversion Cycle | -21.03 | 8.92 | 135.74 |
| Working Capital Days | -33.43 | 1.38 | 26.36 |
| ROCE % | 102.54% | 65.74% |
Documents
Announcements
No data available.
Business Profile[1]
EPW India Limited is an IT electronics refurbishing company engaged in refurbishing and resale of used laptops, desktops, Chromebooks, monitors and IT peripherals. The company operates an end-to-end reverse supply chain model, sourcing used IT assets, refurbishing them in-house, and selling them through B2B and B2C channels via company-owned retail stores and its website.