Skip to main content
Swing Capital

Epack Durable Ltd

NSE: EPACK BSE: 544095

Incorporated in 2019, EPACK Durable Limited is an Original Design Manufacturer (ODM) of room air conditioners (RAC).[1]

₹238
52W: ₹196 — ₹415
PE 43.7 · Book ₹101 · +136% vs book
Market Cap₹2,290 Cr
Stock P/E43.7Price to Earnings
ROCE9.91%Return on Capital
ROE6.3%Return on Equity
Div. Yield0%Face Value ₹10

Strengths

  • +Company has delivered good profit growth of 96.3% CAGR over last 5 years
  • +Debtor days have improved from 72.5 to 50.1 days.

Weaknesses

  • −Though the company is reporting repeated profits, it is not paying out dividend
  • −Company has a low return on equity of 6.99% over last 3 years.

Shareholding Pattern

Promoters47.18%
FIIs0.28%
DIIs6.56%
Public45.97%
CategoryJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Promoters48.14%48.06%▼0.148.04%▼0.048.04%48.04%47.91%▼0.147.18%▼0.747.18%
FIIs0.73%1.97%▲1.21.31%▼0.71.58%▲0.30.41%▼1.21.48%▲1.10.26%▼1.20.28%▲0.0
DIIs16.01%10.58%▼5.48.98%▼1.66.57%▼2.45.55%▼1.05.91%▲0.47.06%▲1.16.56%▼0.5
Public35.12%39.4%▲4.341.66%▲2.343.81%▲2.246.01%▲2.244.7%▼1.345.51%▲0.845.97%▲0.5

Financial Statements

MetricSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales172.55279.06525.7773.68377.1376.84643.25662.39213.26427.75
Expenses164.95255.33470.25721.99367.48352.73571.11607.72212.39395.9
Operating Profit7.623.7355.4551.699.6224.1172.1454.670.8731.85
OPM %4.4%8.5%10.55%6.68%2.55%6.4%11.21%8.25%0.41%7.45%
Net Profit-55.1528.2523.55-7.973.2139.4423.86-17.76.81
EPS ₹-0.960.662.952.46-0.830.334.112.49-1.840.71

AI Insights

Revenue Trend

TTM revenue at ₹1,947Cr, down 10.3% YoY. OPM at 8%.

Debt Position

Borrowings at ₹684Cr. Debt-to-equity ratio: 0.79x. Moderate leverage.

Capex Cycle

CWIP at ₹85Cr (11% of fixed assets). Moderate ongoing capital expenditure.

Institutional Flow

DIIs: 6.56% (-11.61pp change). FIIs: 0.28% (-1.02pp change). Promoters hold 47.18%.

Margin & Efficiency

ROCE improving from 0% (Mar 2020) to 10% (Mar 2025). Working capital days: -2.

Valuation

PE 43.7x with 9.91% ROCE. Price is 136% above book value of ₹101. Dividend yield: 0%.

Recent Announcements