EPACK Durable Ltd (EPACK) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 544095 | NSE: EPACK | Air Conditioners | Small Cap

EPACK Durable Share Price

257.95 -4.40 -1.68%
as on 05-Dec'25 13:23

EPACK Durable Ltd (EPACK) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 544095 | NSE: EPACK | Air Conditioners | Small Cap

DeciZen - make an informed investing decision on EPACK Durable

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

EPACK Durable stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
51.73
Market Cap:
2,524.6 Cr.
52-wk low:
251.5
52-wk high:
673.7

Is EPACK Durable Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of EPACK Durable: Login to view analysis.

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.
EPACK Durable 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'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 11.8%13.7%11.7%8.8%10.3%-
Value Creation
Index
-0.20.0-0.2-0.4-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7369161,5391,4202,1711,896
Sales YoY Gr.-24.4%68%-7.8%52.9%-
Adj EPS 1.43.273.45.95.1
YoY Gr.-135.6%119.2%-50.7%71.8%-
BVPS (₹) 14.323.556.793.199.3100.5
Adj Net
Profit
6.516.636.33356.749
Cash Flow from Ops. 47.5-4918.825731.1-
Debt/CF from Ops. 5-7.826.21.311.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA33.3%52.9%
Adj EPS NANA23%71.8%
BVPSNANA61.7%6.7%
Share Price - - - -40.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
9.517.316.65.56.15.1
Op. Profit
Mgn %
5.77.16.98.27.38
Net Profit
Mgn %
0.91.82.42.32.62.6
Debt to
Equity
3.53.11.60.40.40.1
Working Cap
Days
0206180234181142
Cash Conv.
Cycle
010076683816

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - EPACK Durable Ltd.

Standalone Consolidated
TTM EPS (₹) 5.1 4.3
TTM Sales (₹ Cr.) 1,896 1,896
BVPS (₹.) 100.5 99.5
Reserves (₹ Cr.) 871 861
P/BV 2.61 2.64
PE 51.73 61.77
From the Market
52 Week Low / High (₹) 251.50 / 673.65
All Time Low / High (₹) 150.95 / 673.65
Market Cap (₹ Cr.) 2,525
Equity (₹ Cr.) 96.2
Face Value (₹) 10
Industry PE 94.3

Management X-Ray of EPACK Durable:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.008.1315.727.597.59
* Pledged shares as % of Promoter's holding (%)

Valuation of EPACK Durable - 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 of EPACK Durable

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Sales7369161,5391,4202,171
Operating Expenses 6948511,4361,3032,013
Manufacturing Costs1921514496
Material Costs6498021,3241,1901,818
Employee Cost 1720334869
Other Costs 109282130
Operating Profit 4265103116158
Operating Profit Margin (%) 5.7%7.1%6.7%8.2%7.3%
Other Income 341921
Interest 2629313954
Depreciation 913263547
Exceptional Items 00-200
Profit Before Tax 1127455178
Tax 38121419
Profit After Tax 818333658
PAT Margin (%) 1.0%2.0%2.1%2.6%2.7%
Adjusted EPS (₹)1.63.56.33.86.1
Dividend Payout Ratio (%)0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 69122314891953
Share Capital 4852719696
Reserves 2170243796857
Minority Interest00000
Debt226355464299341
Long Term Debt68601146233
Short Term Debt158296350237308
Trade Payables152290389416539
Others Liabilities 74254298164185
Total Liabilities 5201,0211,4651,7702,018

Fixed Assets

Gross Block143322488779835
Accumulated Depreciation274068101144
Net Fixed Assets 116282419678691
CWIP 08922758
Investments 03761125
Inventories140242294378581
Trade Receivables234355479212298
Cash Equivalents 12547510744
Others Assets 1844100357321
Total Assets 5201,0211,4651,7702,018

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 47-491925731
PBT 1127455178
Adjustment 3541617488
Changes in Working Capital 4-108-74142-118
Tax Paid -2-8-13-10-16
Cash Flow From Investing Activity -7-204-218-377-94
Capex -5-177-232-157-109
Net Investments -3-2818-22113
Others 11-312
Cash Flow From Financing Activity -43269235167-29
Net Proceeds from Shares 0004003
Net Proceeds from Borrowing 45357-49-32
Interest Paid -25-29-30-40-53
Dividend Paid 00000
Others -62295208-14553
Net Cash Flow -2163647-93

Finance Ratio

PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)10.9418.8915.596.156.31
ROCE (%)11.7713.6911.668.8210.3
Asset Turnover Ratio1.411.191.240.881.15
PAT to CFO Conversion(x)5.88-2.720.587.140.53
Working Capital Days
Receivable Days116117998943
Inventory Days7076638681
Payable Days851019412396

EPACK Durable Ltd Stock News

EPACK Durable Ltd FAQs

The current trading price of EPACK Durable on 05-Dec-2025 13:23 is ₹257.9.
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 04-Dec-2025 the market cap of EPACK Durable stood at ₹2,524.6.
The latest P/E ratio of EPACK Durable as of 04-Dec-2025 is 51.73.
The latest P/B ratio of EPACK Durable as of 04-Dec-2025 is 2.61.
The 52-week high of EPACK Durable is ₹673.6 and the 52-week low is ₹251.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of EPACK Durable is ₹1,896 ( Cr.) .

About EPACK Durable Ltd

EPACK Durable Limited was incorporated on April 20, 2019, as ‘EPACK Durables Solutions Private Limited’ in Greater Noida, Uttar Pradesh, as a private limited company under the Companies Act, 2013, pursuant to a certificate of incorporation dated May 6, 2019, issued by the Registrar of Companies, Uttar Pradesh at Kanpur (RoC), upon the conversion of M/s E-Vision, a partnership firm (constituted in 2005 pursuant to the partnership deed dated July 16, 2005), into a private limited company. Subsequently, pursuant to a resolution passed by its Shareholders in the extraordinary general meeting held on July 30, 2021, the name of the company was changed from ‘EPACK Durables Solutions Private Limited’ to ‘EPACK Durable Private Limited’, as part of the corporate rebranding of the Company to reflect the principal business being undertaken by the company, and consequently, a fresh certificate of incorporation dated September 17, 2021, was issued by the RoC to the company. Thereafter, the company was converted from a private limited company to a public limited company, pursuant to a resolution passed by its Shareholders in the extraordinary general meeting held on June 13, 2023, and the name of the Company was changed to ‘EPACK Durable Limited’, and a fresh certificate of incorporation dated June 28, 2023, was issued to the Company by the RoC.

The company is largest room air conditioner original design manufacturer (ODM) in India. It is a customer-centric business driven by a focus on continuing innovation and operational efficiency. Since 2003, it has been on a journey of evolution, where it initially started as an OEM for RAC brands. Driven by its focus on product development and innovation, it evolved into an ODM partner for RACs for its customers.

The company also identified the opportunity to increase its value addition in its offerings to customers, and accordingly, started manufacturing of various components such as sheet metal, injection moulded, cross flow fans and PCBA components which are actively used in the manufacturing of RACs. In parallel, it capitalised on its existing manufacturing infrastructure to strategically expand its operations in the small domestic appliances (SDA) market, particularly considering the seasonality of the demand for RACs, and currently design and manufacture induction cooktops, mixer-grinders, and water dispensers. This evidences its continued focus on the backward integration of its operations and diversification of its revenue streams. Its product portfolio currently comprises Room air conditioners, Small domestic appliances, Components etc. Its offerings showcase its ability to provide a wide range of product solutions and components across the RAC value chain.

Business area of the company 

The company is largest room air conditioner original design manufacturer (ODM) in India.

Products of the company

Room air conditioners

  • Window air conditioners (WAC)
  • Indoor units (IDUs)
  • Outdoor units (ODUs)

Small domestic appliances

  • Induction cooktops
  • Mixer grinder
  • Water dispensers

Components

Awards, accreditations or recognitions

  • 2022: ISO/IEC 17025:2017 accreditation for general requirements for the competence of testing and calibration laboratories received by the Company for Dehradun Unit I.
  • 2022: ISO 14001:2015 accreditation for environmental management system received by the Company for Dehradun Unit I, Dehradun Unit II, Dehradun Unit III and the Bhiwadi Manufacturing Facility and by its Subsidiary for Dehradun Unit IV.
  • 2022: ISO 9001:2015 accreditation for quality management system received by the Company for Dehradun Unit I, Dehradun Unit II, Dehradun Unit III and the Bhiwadi Manufacturing Facility and by its Subsidiary for Dehradun Unit IV.
  • 2022: ISO 45001:2018 accreditation for occupational health and safety management system received by the Company for Dehradun Unit I, Dehradun Unit II, Dehradun Unit III and the Bhiwadi Manufacturing Facility, and by its Subsidiary for Dehradun Unit IV.
  • 2023: ISO 14001:2015 accreditation for environmental management system, ISO 9001:2015 accreditation for quality management system and ISO 45001:2018 accreditation for occupational health and safety management system received by the Company for the Sri City Manufacturing Facility.

History and milestones

  • 2008: Set up its sheet metal press shop.
  • 2010: Commenced manufacturing of injection moulded components.
  • 2011: Commenced fabrication of copper tubing.
  • 2012: Commenced manufacturing of outdoor units as an original design manufacturer.
  • 2013: Commenced manufacturing of induction cooktops.
  • 2014: Commenced manufacturing i.e. original design manufacturing of window air conditioners.
  • 2015: Commenced manufacturing of heat exchangers.
  • 2017: Commenced manufacturing of water dispensers.
  • 2018: Commenced manufacturing of mixer grinders.
  • 2019: Commenced manufacturing of indoor units.
  • 2019: Commenced manufacturing of 5 mm heat exchangers.
  • 2021: Set up its Bhiwadi Manufacturing Facility.
  • 2022: Commenced manufacturing of cross flow fans.
  • 2023: Set up its Sri City Manufacturing Facility.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×