EPL

₹155.7 -2 | 1.3%

WEBSITE BSE:500135 NSE : EPL 23 Mar, 15:45

Market Cap ₹4983 Cr.

Stock P/E 25.8

P/B 2.6

Current Price ₹155.7

Book Value ₹ 59.6

Face Value 2

52W High ₹198

Dividend Yield 2.75%

52W Low ₹ 147.1

Edit Ratio

EPL Research see more...

EPL: Business Analysis

Overview Inc. Year: 1982Industry: Plastic Products

EPL Ltd, collectively with its subsidiaries, manufactures and sells plastic packaging substances within the form of multi-layer collapsible tubes and laminates. It gives laminated tubes which are used for packaging in personal care, meals, pharma, and industrial applications; seamless plastic tubes, which might be used for packaging low-volume products in a number of industries; and custom designed forte, aluminium barrier, and plastic barrier laminates, as well as metal, iridescent, holographic, soft touch, or custom coloured substances. The organization additionally presents caps and closures for hair care and private care product bottles; Glow in the Dark tubes for customers in categories, together with beauty and cosmetics, pharma and health, and oral care; Super Titanium, a tube opportunity for oral care, toiletries, and meals products; Mystik tubes for hair colorant and different product formulations; Clarion, a UV shield tube for packing oral care, beauty, and cosmetic products; Velvetie tubes for packaging oral care and beauty products; and dispensing structures. It has operations inside the Americas, Europe, Africa, the Middle East, South Asia, and the East Asia Pacific. The organization previously known as Essel Propack Ltd and changed its name to EPL Ltd in October 2020. EPL Ltd was incorporated in 1982 and is based totally in Mumbai, India. EPL Ltd operates as a subsidiary of Epsilon Bidco Pvt. Ltd.

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

EPL Quarterly Results

#(Fig in Cr.)	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Net Sales	770	767	810	799	870	883	880	832	948	945
Other Income	3	3	3	5	1	3	2	4	7	4
Total Income	774	770	813	804	872	887	882	836	955	949
Total Expenditure	604	609	670	654	711	745	747	706	800	796
Operating Profit	169	162	143	150	161	142	135	130	155	153
Interest	10	8	9	9	10	10	11	12	16	19
Depreciation	58	59	60	62	62	64	63	65	66	70
Exceptional Income / Expenses	0	0	0	0	0	0	0	-1	0	0
Profit Before Tax	102	95	74	79	89	67	61	51	73	65
Provision for Tax	33	22	16	19	30	8	11	14	25	1
Profit After Tax	69	73	59	61	59	59	50	37	48	64
Adjustments	-2	-2	-2	-3	-9	-2	-1	-4	-2	-1
Profit After Adjustments	67	71	57	58	51	57	49	33	46	63
Adjusted Earnings Per Share	2.1	2.2	1.8	1.8	1.6	1.8	1.5	1.1	1.5	2

EPL Profit & Loss

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
Net Sales	1584	1832	2127	2323	2128	2302	2424	2707	2761	3092	3433	3605
Other Income	20	26	22	21	24	35	26	29	13	15	12	17
Total Income	1603	1857	2149	2344	2151	2338	2450	2735	2775	3106	3445	3622
Total Expenditure	1327	1519	1772	1932	1724	1880	1959	2208	2204	2481	2857	3049
Operating Profit	276	339	377	412	428	457	491	528	571	626	588	573
Interest	84	91	81	79	61	58	55	61	56	43	40	58
Depreciation	117	126	126	132	123	141	167	186	230	235	251	264
Exceptional Income / Expenses	-1	5	-1	6	2	16	-5	3	-9	-16	0	-1
Profit Before Tax	74	126	169	206	246	273	264	283	276	332	296	250
Provision for Tax	22	44	57	61	78	79	89	93	64	87	68	51
Profit After Tax	51	82	112	145	168	195	175	190	212	245	229	199
Adjustments	-0	-1	-4	-4	2	-4	-4	2	-5	-6	-15	-8
Profit After Adjustments	51	81	108	141	170	190	172	193	207	239	214	191
Adjusted Earnings Per Share	1.6	2.6	3.4	4.5	5.4	6.1	5.5	6.1	6.6	7.6	6.8	6.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	11%	8%	8%	8%
Operating Profit CAGR	-6%	4%	5%	8%
PAT CAGR	-7%	6%	3%	16%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	1%	3%	5%	26%
ROE Average	13%	14%	15%	15%
ROCE Average	14%	16%	16%	15%

EPL Balance Sheet

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Shareholder's Funds	884	945	706	783	965	1039	1251	1388	1533	1698	1825
Minority's Interest	8	6	8	8	8	6	4	5	9	33	34
Borrowings	423	544	645	643	553	605	449	469	330	355	362
Other Non-Current Liabilities	17	21	16	28	39	55	67	76	594	621	637
Total Current Liabilities	763	655	718	647	443	545	666	574	794	775	900
Total Liabilities	2093	2170	2093	2110	2008	2250	2437	2513	3259	3481	3757
Fixed Assets	1123	1132	898	887	924	1179	1184	1307	1364	1531	1473
Other Non-Current Assets	144	149	149	191	162	106	119	114	552	604	745
Total Current Assets	826	889	1045	1023	922	964	1134	1091	1342	1346	1539
Total Assets	2093	2170	2093	2110	2008	2250	2437	2513	3259	3481	3757

EPL Cash Flow

#(Fig in Cr.)	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Opening Cash & Cash Equivalents	61	91	63	75	73	69	82	116	90	312	237
Cash Flow from Operating Activities	195	169	257	313	361	369	343	356	471	522	312
Cash Flow from Investing Activities	-159	-90	-213	-145	-46	-301	-156	-188	-119	-281	-264
Cash Flow from Financing Activities	-9	-107	-33	-168	-320	-76	-154	-194	-142	-319	-95
Net Cash Inflow / Outflow	27	-27	11	0	-5	-9	34	-25	210	-77	-48
Closing Cash & Cash Equivalent	88	63	75	75	69	82	116	90	312	237	187

EPL Ratios

#	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Earnings Per Share (Rs)	1.64	2.58	3.43	4.48	5.41	6.06	5.46	6.11	6.57	7.58	6.78
CEPS(Rs)	5.38	6.62	7.56	8.81	9.28	10.69	10.88	11.93	14.01	15.21	15.2
DPS(Rs)	0.65	0.75	1.25	1.6	2.2	2.4	2.4	1.25	3.3	4.1	4.3
Book NAV/Share(Rs)	28.17	30.03	22.43	24.62	30.48	32.83	39.66	44	48.57	53.37	57.02
Core EBITDA Margin(%)	15.74	16.62	16.17	16.32	18.31	17.67	19	18.44	20.19	19.77	16.78
EBIT Margin(%)	9.69	11.53	11.41	11.92	13.91	13.88	13.05	12.73	12.01	12.13	9.81
Pre Tax Margin(%)	4.53	6.69	7.7	8.61	11.15	11.44	10.8	10.46	9.99	10.74	8.63
PAT Margin (%)	3.16	4.34	5.1	6.06	7.63	8.15	7.16	7.02	7.68	7.93	6.67
Cash Profit Margin (%)	10.34	11.04	10.84	11.56	13.21	14.07	13.99	13.9	16.01	15.52	13.99
ROA(%)	2.59	3.83	5.24	6.9	8.17	9.14	7.48	7.68	7.35	7.81	6.32
ROE(%)	6.07	8.95	13.56	19.63	19.44	19.56	15.38	14.43	14.54	15.25	13.13
ROCE(%)	9.18	11.67	13.76	16.48	18	18.87	16.7	17.21	15.8	16.92	14.23
Receivable days	52.45	53.32	55.63	56.65	58.5	54.1	62.34	64.21	65.01	63.72	65.17
Inventory Days	45.82	39.21	35.95	34.8	35.61	33.98	39.71	41.11	45.78	46.29	53.64
Payable days	43.15	37.49	43.87	47.54	49.35	41.7	51.21	55.34	82.52	105.73	103.41
PER(x)	8.51	5.98	8.42	13.93	14.87	19.57	22.03	19.12	23.53	31.09	28.53
Price/Book(x)	0.5	0.51	1.29	2.53	2.64	3.61	3.03	2.65	3.18	4.42	3.39
Dividend Yield(%)	2.33	2.44	2.16	1.28	1.37	1.01	1	1.07	2.13	1.74	2.22
EV/Net Sales(x)	0.81	0.74	0.84	1.21	1.48	1.92	1.79	1.54	1.87	2.51	1.92
EV/Core EBITDA(x)	4.64	3.99	4.76	6.81	7.38	9.67	8.84	7.92	9.03	12.38	11.19
Net Sales Growth(%)	12.45	15.66	16.1	9.23	-8.41	8.22	5.28	11.68	2.01	11.96	11.04
EBIT Growth(%)	-5.22	37.55	15.1	14.19	7.47	8.02	-3.68	7.95	-3.76	13.06	-10.19
PAT Growth(%)	7.85	58.83	36.76	29.85	16.02	15.61	-9.92	8.46	11.64	15.55	-6.65
EPS Growth(%)	8.65	57.13	33.2	30.43	20.91	11.85	-9.89	11.91	7.6	15.34	-10.47
Debt/Equity(x)	1.06	1.02	1.45	1.24	0.74	0.77	0.59	0.46	0.42	0.33	0.36
Current Ratio(x)	1.08	1.36	1.45	1.58	2.08	1.77	1.7	1.9	1.69	1.74	1.71
Quick Ratio(x)	0.82	1.04	1.14	1.22	1.63	1.32	1.27	1.34	1.23	1.2	1.05
Interest Cover(x)	1.88	2.38	3.07	3.6	5.04	5.7	5.8	5.62	5.96	8.74	8.35
Total Debt/Mcap(x)	2.14	1.99	1.13	0.49	0.28	0.21	0.19	0.17	0.13	0.07	0.11

EPL Shareholding Pattern

#	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Promoter	51.96	51.96	51.96	51.96	51.91	51.91	51.91	51.91	51.91	51.53
FII	14.25	13.79	14.94	14.63	14.7	14.95	14.58	14.7	12.21	12.13
DII	15.29	15.55	13.48	14.75	14.81	14.07	13.93	13.9	15.88	15.92
Public	18.5	18.7	19.62	18.67	18.58	19.07	19.58	19.49	20	20.42
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Promoter	16.4	16.4	16.4	16.4	16.4	16.4	16.4	16.4	16.4	16.4
FII	4.5	4.35	4.72	4.62	4.64	4.72	4.6	4.64	3.86	3.86
DII	4.82	4.91	4.25	4.65	4.68	4.44	4.4	4.39	5.02	5.07
Public	5.84	5.9	6.19	5.89	5.87	6.02	6.19	6.16	6.32	6.5
Others	0	0	0	0	0	0	0	0	0	0
Total	31.56	31.56	31.56	31.56	31.59	31.59	31.59	31.59	31.59	31.82