Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

Chemicals

Rating :
N/A

BSE: 543332 | NSE: EPIGRAL

1532.05
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1558.00
  •  1561.45
  •  1522.30
  •  1550.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  77483
  •  1191.73
  •  2406.75
  •  888.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,191.69
  • 36.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,147.59
  • 0.23%
  • 5.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.58%
  • 2.84%
  • 18.51%
  • FII
  • DII
  • Others
  • 2.1%
  • 1.06%
  • 3.91%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.55
  • 25.87
  • 7.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.14
  • 19.91
  • -1.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.90
  • 11.82
  • -8.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
651.20
454.89
43.16%
524.63
562.18
-6.68%
471.52
537.84
-12.33%
478.15
555.53
-13.93%
Expenses
474.80
359.70
32.00%
369.24
407.51
-9.39%
348.75
371.31
-6.08%
370.24
375.24
-1.33%
EBITDA
176.40
95.19
85.31%
155.39
154.66
0.47%
122.77
166.53
-26.28%
107.91
180.29
-40.15%
EBIDTM
27.09%
20.93%
29.62%
27.51%
26.04%
30.96%
22.57%
32.45%
Other Income
2.40
1.52
57.89%
1.52
4.54
-66.52%
2.46
-0.26
-
1.00
1.68
-40.48%
Interest
14.25
18.33
-22.26%
13.69
18.99
-27.91%
20.19
21.03
-3.99%
21.27
14.36
48.12%
Depreciation
33.45
30.80
8.60%
30.38
30.13
0.83%
30.88
30.84
0.13%
31.51
25.95
21.43%
PBT
131.10
47.58
175.54%
112.85
110.08
2.52%
74.16
114.40
-35.17%
56.13
141.66
-60.38%
Tax
45.09
15.90
183.58%
36.18
33.33
8.55%
24.85
37.20
-33.20%
17.95
50.09
-64.16%
PAT
86.01
31.68
171.50%
76.67
76.75
-0.10%
49.31
77.20
-36.13%
38.18
91.57
-58.31%
PATM
13.21%
6.96%
14.61%
13.65%
10.46%
14.35%
7.99%
16.48%
EPS
20.67
7.58
172.69%
18.60
18.47
0.70%
11.81
18.58
-36.44%
9.14
22.04
-58.53%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
2,125.50
1,929.19
2,188.40
1,550.94
828.60
Net Sales Growth
0.71%
-11.84%
41.10%
87.18%
 
Cost Of Goods Sold
1,145.93
1,060.82
1,114.79
761.09
385.32
Gross Profit
979.57
868.38
1,073.62
789.85
443.28
GP Margin
46.09%
45.01%
49.06%
50.93%
53.50%
Total Expenditure
1,563.03
1,447.98
1,499.45
1,041.45
567.27
Power & Fuel Cost
-
141.32
153.71
100.23
26.09
% Of Sales
-
7.33%
7.02%
6.46%
3.15%
Employee Cost
-
81.31
68.85
51.99
41.26
% Of Sales
-
4.21%
3.15%
3.35%
4.98%
Manufacturing Exp.
-
84.77
80.49
62.80
43.58
% Of Sales
-
4.39%
3.68%
4.05%
5.26%
General & Admin Exp.
-
28.46
27.65
30.84
48.82
% Of Sales
-
1.48%
1.26%
1.99%
5.89%
Selling & Distn. Exp.
-
25.66
29.36
17.02
4.50
% Of Sales
-
1.33%
1.34%
1.10%
0.54%
Miscellaneous Exp.
-
25.65
24.60
17.49
17.70
% Of Sales
-
1.33%
1.12%
1.13%
2.14%
EBITDA
562.47
481.21
688.95
509.49
261.33
EBITDA Margin
26.46%
24.94%
31.48%
32.85%
31.54%
Other Income
7.38
10.55
9.29
8.34
7.47
Interest
69.40
77.47
66.81
48.50
34.40
Depreciation
126.22
123.56
108.95
85.91
73.54
PBT
374.24
290.72
522.48
383.42
160.86
Tax
124.07
94.88
169.17
130.64
60.02
Tax Rate
33.15%
32.64%
32.38%
34.07%
37.31%
PAT
250.17
195.87
353.29
252.79
100.84
PAT before Minority Interest
250.17
195.87
353.29
252.79
100.84
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.77%
10.15%
16.14%
16.30%
12.17%
PAT Growth
-9.75%
-44.56%
39.76%
150.68%
 
EPS
60.14
47.08
84.93
60.77
24.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
1,254.10
1,069.10
725.97
684.13
Share Capital
41.55
41.55
41.55
252.47
Total Reserves
1,212.55
1,027.55
684.42
431.66
Non-Current Liabilities
760.67
715.44
865.41
375.96
Secured Loans
547.04
544.64
768.14
340.47
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
4.88
2.72
2.89
1.63
Current Liabilities
779.57
647.69
532.29
388.61
Trade Payables
165.28
110.17
88.11
73.05
Other Current Liabilities
391.25
445.56
354.44
240.33
Short Term Borrowings
221.05
91.71
80.14
75.03
Short Term Provisions
2.00
0.25
9.60
0.20
Total Liabilities
2,794.34
2,432.23
2,123.67
1,448.70
Net Block
1,766.64
1,804.05
1,067.83
1,102.31
Gross Block
2,405.82
2,319.70
1,474.54
1,423.69
Accumulated Depreciation
639.18
515.65
406.71
321.38
Non Current Assets
2,292.41
2,012.74
1,676.72
1,267.41
Capital Work in Progress
482.84
158.10
589.25
125.84
Non Current Investment
20.58
20.55
0.00
0.00
Long Term Loans & Adv.
21.56
30.04
17.85
35.02
Other Non Current Assets
0.79
0.00
1.79
4.24
Current Assets
501.93
419.50
446.94
181.29
Current Investments
0.00
0.00
0.00
0.00
Inventories
262.99
211.83
154.14
53.96
Sundry Debtors
178.75
166.32
256.32
118.84
Cash & Bank
6.80
15.11
25.09
0.68
Other Current Assets
53.39
18.50
3.87
3.16
Short Term Loans & Adv.
12.43
7.74
7.53
4.65
Net Current Assets
-277.64
-228.19
-85.35
-207.32
Total Assets
2,794.34
2,432.24
2,123.66
1,448.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
397.64
626.16
283.82
229.22
PBT
290.72
522.48
383.42
160.86
Adjustment
195.85
170.35
130.25
102.62
Changes in Working Capital
-38.40
40.82
-169.41
-5.65
Cash after chg. in Working capital
448.17
733.64
344.27
257.84
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-50.53
-107.48
-60.45
-28.62
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-401.10
-437.22
-454.63
-196.73
Net Fixed Assets
-410.86
-414.01
-514.26
Net Investments
0.05
-20.57
0.00
Others
9.71
-2.64
59.63
Cash from Financing Activity
-7.60
-199.79
195.22
-31.90
Net Cash Inflow / Outflow
-11.06
-10.85
24.41
0.58
Opening Cash & Equivalents
14.24
25.09
0.68
0.10
Closing Cash & Equivalent
3.18
14.24
25.09
0.68

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
301.83
257.30
174.72
113.88
ROA
7.50%
15.51%
14.15%
6.96%
ROE
16.86%
39.36%
42.16%
21.31%
ROCE
17.69%
32.20%
29.40%
15.97%
Fixed Asset Turnover
0.85
1.22
1.11
0.61
Receivable days
31.43
33.28
42.65
50.07
Inventory Days
43.24
28.81
23.66
22.74
Payable days
47.39
32.46
38.64
69.20
Cash Conversion Cycle
27.28
29.63
27.66
3.61
Total Debt/Equity
0.77
0.82
1.36
0.79
Interest Cover
4.75
8.82
8.91
5.68

News Update:


  • Epigral gets nod to raise funds worth Rs 500 crore
    14th Aug 2024, 15:28 PM

    The Board of Directors of the company in its meeting held on August 14, 2024 has approved the same

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.