SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Epic Energy Ltd (530407) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 530407 NSE: | Electric Equipment | Small Cap

EPIC Energy Share Price

43.67 2.49 (6.05%)
As on 30-Apr'26 16:59

Epic Energy Ltd (530407)

BSE: 530407 NSE:
Key Metrics
Market Cap
₹31 Cr.
P/E Ratio
30.08
Price to Book (P/B)
3.73
Price to Sales (P/S)
6.31
EV/EBITDA
30.12
Return on Capital Employed (ROCE)
14.04%
Current Price
₹43.7
Return on Equity (ROE)
17.80%
Return on Assets (ROA)
14.58%
Operating Profit Margin
32.3%
Net Profit Margin
30.92%
Gross Profit Margin
32.3%
Book Value per Share
₹11.7
Sales Growth (YoY)
38.31%
Sales Growth (3 Years)
45.96%
Operating Profit Growth (1 Year)
181.63%
Operating Profit Growth (3 Years)
N/A%
Net Profit Growth (1 Year)
266.67%
52-Week Low / High
₹25 / 78
Net Profit Growth (3 Years)
N/A%
Dividend Yield
0.00%
Promoter Holding
23.27%
Pledged shares (%)
of Promoter's holding (%)
0.00%

Check Before You Invest

Q.1 Stock return of Epic Energy Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 13% based on the current price.
Q.1 Revenue growth of Epic Energy Ltd?
Epic Energy Ltd revenue growth is 38.3% for FY-2025, which is above its 5-year CAGR of 19.61%, indicating faster growth.
Q.1 Which industry/sub-sector does Epic Energy Ltd belong to?
Epic Energy Ltd belongs to the Capital Goods & Industrial Consumables sector, operating specifically within the Electric Equipment segment.
Q.1 Promoter shareholding and pledge status of Epic Energy Ltd?
Promoters hold 23.27% of the Epic Energy Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Revenue growth of Epic Energy Ltd vs industry peers?
Epic Energy Ltd revenue CAGR is 19.61%, compared to the industry median CAGR of 16.95%, indicating faster growth and gaining its market share.

DeciZen - make an informed investing decision on EPIC Energy

Based on:

M-Cap below 100cr DeciZen not available

Epic Energy stock performance

Key Ratios
mw4me loader

Is Epic Energy Ltd an attractive stock to invest in?

1. Is Epic Energy Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Epic Energy Ltd is a below average quality company.

2. Is Epic Energy Ltd undervalued or overvalued?

The key valuation ratios of Epic Energy Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Epic Energy Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Epic Energy Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray :

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Epic Energy Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -15.7%-23.7%-0.8%1%-4.2%-8.8%-6.9%-7.2%5%14%-
Value Creation
Index
-2.1-2.7-1.1-0.9-1.3-1.6-1.5-1.5-0.60-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 19.219.518.76.81.71.41.41.23.14.35
Sales YoY Gr.-1.5%-4.2%-63.7%-74.4%-17.8%-4.2%-16.1%167.8%38.3%-
Adj EPS -1.1-1.9-10.9-0.5-0.9-0.6-0.60.51.81.5
YoY Gr.-NANANA-152.3%NANANANA266%-
BVPS (₹) 24.611.510.511.310.8109.48.89.411.211.7
Adj Net
Profit
-0.8-1.3-0.70.6-0.3-0.6-0.4-0.40.41.31
Cash Flow from Ops. -0.31-0.10-0-0.3000.10.5-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -15.4%19.6%46%38.3%
Adj EPS NANANA266%
BVPS-8.4%0.6%6%19.5%
Share Price 13% 71.8% 89.7% -40.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-4.2-10.8-8.88-4.1-8.4-6.3-6.55.517.812.7
Op. Profit
Mgn %
72.71.76.72.4-34.4-22.5-25.916.132.320.7
Net Profit
Mgn %
-3.9-6.8-3.79.3-19-44.7-32.5-37.511.730.921
Debt to
Equity
0000000000-
Working Cap
Days
1961481283631,4521,7641,7902,087795619187
Cash Conv.
Cycle
814526742593173122719987109

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 12.70%

Sales growth is growing at healthy rate in last 3 years 45.96%

Sales growth is good in last 4 quarters at 44.22%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials

Standalone Consolidated
TTM EPS (₹) 1.5 1.4
TTM Sales (₹ Cr.) 5 5.4
BVPS (₹) 11.7 11.7
Reserves (₹ Cr.) 1 1
P/BV 3.73 3.74
PE 30.08 31.30
From the Market
52 Week Low / High (₹) 25.20 / 77.50
All Time Low / High (₹) 2.00 / 194.00
Market Cap (₹ Cr.) 31.5
Equity (₹ Cr.) 7.2
Face Value (₹) 10
Industry PE 60

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of EPIC Energy - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales19.2419.5318.726.801.741.431.371.153.084.26
Operating Expenses + 17.891918.416.341.701.921.681.452.582.88
Manufacturing Costs0.150.170.170.030.020.020.230.160.090.78
Material Costs14.6215.7115.294.940.790.850.600.181.621.22
Employee Cost 1.311.311.240.760.570.670.530.550.500.36
Other Costs 1.801.811.710.610.310.370.320.550.380.52
Operating Profit 1.350.530.310.460.04-0.49-0.31-0.300.491.38
Operating Profit Margin (%) 7.0%2.7%1.7%6.7%2.4%-34.4%-22.5%-25.9%16.1%32.3%
Other Income + 000000.010.030.020.010
Exceptional Items -2.96-2.3000000000
Interest 00.0100.010.0100000.01
Depreciation 1.201.170.380.380.380.180.210.200.170.34
Profit Before Tax -2.81-2.94-0.070.07-0.34-0.66-0.49-0.470.321.03
Tax 0.0100.63-0.56-0.01-0.02-0.04-0.04-0.04-0.28
Profit After Tax -2.83-2.94-0.700.63-0.33-0.64-0.44-0.430.361.32
PAT Margin (%) -14.7%-15.0%-3.7%9.3%-19.0%-44.7%-32.5%-37.5%11.7%30.9%
Adjusted EPS (₹)-4.2-4.1-1.00.9-0.5-0.9-0.6-0.60.51.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 16.488.297.598.227.897.266.816.386.748.06
Share Capital 6.717.217.217.217.217.217.217.217.217.21
Reserves 9.771.080.381.010.680.04-0.40-0.83-0.470.85
Debt +0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables0.180.160.090.050.060.090.120.140.150.06
Others Liabilities 1.781.872.511.741.861.691.741.831.731.33
Total Liabilities 18.4410.3210.1910.019.819.038.678.358.629.45

Fixed Assets

Net Fixed Assets +8.873.353.052.672.292.121.921.721.561.23
Gross Block20.7922.4422.5222.5222.5222.5322.5322.5322.5422.56
Accumulated Depreciation11.9319.0919.4719.8520.2320.4120.6220.8120.9921.33
CWIP 0000000000.24
Investments 00.450.350.350.350000.040.17
Inventories0.040.010.450.580.300.260.230.230.200.07
Trade Receivables3.761.401.050.840.871.180.860.650.951.14
Cash Equivalents 0.080.130.080.090.060.060.070.100.130.24
Others Assets 5.704.985.215.485.945.415.595.655.736.36
Total Assets 18.4410.3210.1910.019.819.038.678.358.629.45

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -0.330.95-0.060-0.03-0.3400.020.090.51
PBT -2.81-2.94-0.070.07-0.34-0.66-0.49-0.470.321.03
Adjustment 1.201.170.380.380.380.180.210.200.170.34
Changes in Working Capital 1.32.72-0.37-0.32-0.010.140.240.3-0.41-0.82
Tax Paid -0.0100-0.12-0.05-0.010.0400-0.05
Cash Flow From Investing Activity + 0-1.650.02000.34-00-0.08-0.39
Capex 0-1.65-0.0800-0.01-00-0.01-0.27
Net Investments 000.10000.3500-0.07-0.13
Others 000000000-0
Cash Flow From Financing Activity + 0.360.7500000000
Net Proceeds from Shares 00.7500000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 0.36000000000
Net Cash Flow 0.030.06-0.050-0.03-0-00.020.010.11

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-15.8-23.72-8.798.03-4.14-8.51-6.37-6.565.5117.8
ROCE (%)-15.72-23.66-0.821-4.21-8.8-6.94-7.224.9914.04
Asset Turnover Ratio0.971.361.830.670.180.150.150.140.360.47
PAT to CFO Conversion(x)N/AN/AN/A0N/AN/AN/AN/A0.250.39
Working Capital Days
Receivable Days8348.2023.9050.80179.90262272240.2095.3089.90
Inventory Days1.600.504.5027.7092.307164.5072.8025.9011.80
Payable Days4.60435.2025.8032.4062.70258.3032.3031.20

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Epic Energy Ltd FAQs

The current trading price of EPIC Energy on 30-Apr-2026 16:59 is ₹43.67.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 29-Apr-2026 the market cap of EPIC Energy stood at ₹31.49 Cr

The latest P/E ratio of EPIC Energy as of 29-Apr-2026 is 30.08.

The latest P/B ratio of EPIC Energy as of 29-Apr-2026 is 3.73.

The 52-week high of EPIC Energy is ₹77.50 and the 52-week low is ₹25.20.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of EPIC Energy is ₹4.99 ( Cr.) .

About Epic Energy Ltd

EPIC Energy is a recent entrant in the field of Energy Conservation and Renewable Energy. Established in 1991 as a financial services company, EPIC changed its focus to Energy Conservation and Renewable Energy in 2004. Epic is a publicly held company trading on the Stock Exchange, Mumbai in the BSE IndoNext Group.

EPIC is an ISO 9001:2000 Company listed on the Bombay Stock Exchange completely dedicated to the cause of Energy Conservation and making Renewable Energy Devices available all across India. EPIC operates in Maharashtra, Gujarat,Tamil Nadu, Andhra Pradesh, Karnataka, Uttarakhand and Chhatisgarh. EPIC Energy Limited has assigned a CRISIL-BEE Grade 3 by CRISIL.
EPIC has manufacturing facilities in Vadodara and Navi Mumbai.


EPIC believes that it is the responsibility of every citizen, individual or corporate, to use Power judiciously. Every one unit power saved equals two units of power produced. EPIC also believes that Natural Resources should be used judiciously. Indiscriminate use of natural resources can lead to natural disasters, as ferocious and destructive as the Tsunami disaster. 

EPIC believes that propagating and spreading the Energy Conservation methods and optimum use of Renewable Energy devices is not the sole responsibility of Government. EPIC firmly believes that such propagation and use must form part of the business plan of every individual and corporate. 
EPIC is embarking on its mission to empower numerous commercial establishments and households in India, to begin with, to SAVE POWER and use Power generated from Renewable Sources. EPIC has its own manufacturing facilities for producing Energy Saving Devices and also has tie-ups with various suppliers of renewable energy devices, both Indian and International. EPIC is planning to implement its mission by putting in place innovative financing and servicing plans for such devices

EPIC Energy's largest customers are municipalities(Navi Mumbai,Madurai and Thane); these account for about 60.00 percent of revenues. Private sector players account for the remaining 40 percent of revenues

Products and services offered by the company:

Power Savers 

Power Saver-1030  
Critical Power Factor Management coupled with Matching of Impedance and constantly monitoring the load, the optimising function can regulate the electrical supply to the load to match precisely with what is needed which results in substantial saving in power consumption.
 
Power Conditioner and Energy Saver EPS-1090
More than 25 customers in India, UAE and USA in offices, Street lighting, Shops, Hotels and Industries.Works well for linear loads and small power loads.

Remote Energy Management System 
Remote Energy Management System (REMS) with Central Monitoring System (CMS)  
Remote Energy Management System (REMS) has been adopted for monitoring and Recording of commercial power consumption. EPIC ENERGY has developed a similar system for Real Time Management (RTM) of Street Lighting through REMS using GSM/GPRS technology.

Energy Audit
  • Design supply and implementation of SCADA for power utilities and process industries.
  • Automated reactive power management.
  • Energy and power quality solutions.
  • Consulation for loss reduction in utilities.
  • Custom products and system for automatic meter Reading IP based energy information services.
Demand Side Management (DSM)
  • Consumer and use efficiency improvement.
  • Utility reative power management.
  • Street lighting energy saving through power conditioning
  • Energy information system.
Solar Products 

Solar Water Heater  
EPIC solar water heating systems:
Flat plate collector & ETC type suitable for Flats.
 
Solar Lantern  
EPIC solar lantern use free sunlight as power source powerful 5Watt / 10Watt solar panel give sufficient charge to the lantern.
One sunny days charge can support lantern 3-4 hrs. 
 
Solar Street Light  
This product is a unique product Operating as a solar street light, the system consists mainly of solar panels,battery
bank and control electronics with lighting luminaries the system operates in an automatic mode from dusk to dawn operation.
 
Wind products

Achievements/ recognition:
  • CRISIL has assigned a CRISIL-BEE Grade 3 to EPIC Energy Limited, which indicates Good ability of the graded energy service company to undertake energy efficiency projects. 
  • EPIC is an ISO 9001:2000 Company. 



You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×