Skip to content

    EPL Ltd

    World's largest specialty packaging company; makes about 1 in every 3 oral-care tubes used worldwide.

    Capital Goods
    Industrials
    View EPL earnings calls
    ₹229.57
    +2.55% from avg

    Overview

    Price

    ₹229.57

    Market Cap

    ₹7.7k Cr

    Sector

    Capital Goods

    Industrials

    Rank

    3

    Performance

    Explore EPL

    Promise TrackerConcall Analysis

    Financials

    Income Statement

    Financial Trajectories

    11
    Quarterly

    Balance Sheet

    Balance Sheet

    ₹ Cr · Annual
    Line itemFY19FY20FY21FY22FY23FY24FY25FY26TTM
    LiabilitiesEquity Capital636363636464646464
    Reserves1.3k1.5k1.6k1.8k1.9k2.0k2.3k2.6k2.8k
    Borrowings632737642769890912802850962
    Other Liabilities4925266546707237677959861.1k
    Total Liabilities2.5k2.8k3.0k3.3k3.6k3.8k4.0k4.5k4.9k
    AssetsFixed Assets1.3k1.4k1.5k1.5k1.7k1.9k2.0k2.2k2.4k
    CWIP413527147178727386148
    Investments1716157198392324
    Other Assets1.1k1.4k1.4k1.6k1.7k1.8k1.9k2.2k2.3k
    Total Assets2.5k2.8k3.0k3.3k3.6k3.8k4.0k4.5k4.9k

    Valuation

    Assumptions

    Current — EPL
    Price
    ₹230
    EPS (TTM)
    ₹12.15
    PE (TTM)
    18.9
    Profit growth
    19.4%
    ₹

    The Earnings Per Share over the last 12 months.

    %

    Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).

    Pre-filled with the lower of median (23.3×) and current (18.9×) PE — the conservative anchor.

    %

    The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.

    Valuation

    Current price
    ₹230
    vs
    Fair value · 15% return
    ₹252
    10%Undervalued

    At 19.4% growth and a 19× exit, ₹230 only delivers your return if you pay ₹252. The price is currently baking in 17% growth.

    EPS grows 19.4%/yr for 5 years, then fades to 6% over 2, exits at 19×.

    YearGrowthEPS (₹)
    FY2719.4%14.51
    FY2819.4%17.32
    FY2919.4%20.68
    FY3019.4%24.69
    FY3119.4%29.48
    FY3212.7% ·fade33.23
    FY336.0% ·fade35.22

    Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.

    Learn to analyse EPL Ltd

    Guides on how to read this kind of business and the numbers that matter.