Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Epic Energy Ltd

EPIC
BSE
43.67
6.05%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Epic Energy Ltd

EPIC
BSE
43.67
6.05%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
31Cr
Close
Close Price
43.67
Industry
Industry
Electric Equipment - General
PE
Price To Earnings
31.19
PS
Price To Sales
5.86
Revenue
Revenue
5Cr
Rev Gr TTM
Revenue Growth TTM
58.41%
PAT Gr TTM
PAT Growth TTM
9.89%
Peer Comparison
How does EPIC stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
EPIC
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2013Sep 2013Dec 2013Mar 2014Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1011111121112111
Growth YoY
Revenue Growth YoY%
-12.2-16.9-12.9-14.356.668.349.363.6
Expenses
ExpensesCr
910101110002111
Operating Profit
Operating ProfitCr
111000001000
OPM
OPM%
8.96.86.2-0.118.427.053.636.424.47.527.28.9
Other Income
Other IncomeCr
000000000000
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
100000000000
PBT
PBTCr
000000000000
Tax
TaxCr
000000000000
PAT
PATCr
000000001000
Growth YoY
PAT Growth YoY%
-55.2-40.0-5.3-215.0152.0-60.0-26.5-64.7
NPM
NPM%
1.31.71.7-2.116.423.849.330.926.55.724.36.7
EPS
EPS
0.20.30.3-0.30.30.20.50.20.90.10.30.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2011Mar 2012Mar 2013Mar 2014Mar 2024Mar 2025TTM
Revenue
RevenueCr
63655043345
Growth
Revenue Growth%
3.2-23.2-14.138.426.0
Expenses
ExpensesCr
55584640334
Operating Profit
Operating ProfitCr
8742011
OPM
OPM%
13.010.68.35.416.031.619.0
Other Income
Other IncomeCr
0000000
Interest Expense
Interest ExpenseCr
0100000
Depreciation
DepreciationCr
3332000
PBT
PBTCr
5310011
Tax
TaxCr
1100000
PAT
PATCr
4310011
Growth
PAT Growth%
-26.3-63.6-73.1257.6-22.6
NPM
NPM%
5.84.22.00.611.730.318.6
EPS
EPS
5.54.01.50.40.51.81.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2011Mar 2012Mar 2013Mar 2014Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
7777777
Reserves
ReservesCr
22242525011
Current Liabilities
Current LiabilitiesCr
4555222
Non Current Liabilities
Non Current LiabilitiesCr
5110011
Total Liabilities
Total LiabilitiesCr
3837383791111
Current Assets
Current AssetsCr
15161617455
Non Current Assets
Non Current AssetsCr
23212121556
Total Assets
Total AssetsCr
3837383791111

Cash Flow

Consolidated
Standalone
Financial YearMar 2011Mar 2012Mar 2013Mar 2014Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
443200
Investing Cash Flow
Investing Cash FlowCr
-50-3000
Financing Cash Flow
Financing Cash FlowCr
1-50-300
Net Cash Flow
Net Cash FlowCr
0-10000
Free Cash Flow
Free Cash FlowCr
-140300
CFO To PAT
CFO To PAT%
119.0150.4301.6903.524.312.4
CFO To EBITDA
CFO To EBITDA%
53.259.171.5103.617.911.9

Ratios

Consolidated
Standalone
Financial YearMar 2011Mar 2012Mar 2013Mar 2014Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
16964837
Price To Earnings
Price To Earnings
4.63.46.116.721.428.3
Price To Sales
Price To Sales
0.30.10.10.12.58.7
Price To Book
Price To Book
0.60.30.20.11.14.6
EV To EBITDA
EV To EBITDA
2.51.41.71.915.427.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
21.319.317.216.047.571.3
OPM
OPM%
13.010.68.35.416.031.6
NPM
NPM%
5.84.22.00.611.730.3
ROCE
ROCE%
15.912.33.81.24.812.5
ROE
ROE%
12.88.83.10.85.416.1
ROA
ROA%
9.87.42.60.74.112.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Epic Energy Limited is an integrated energy platform and a Bureau of Energy Efficiency (BEE) recognized **Energy Service Company (ESCO)**. Headquartered in **Mumbai**, the company has transitioned from a traditional energy service provider into a diversified clean-energy powerhouse. Its operations span the entire value chain—from project development and technical execution to long-term asset management—within the renewable energy, electric mobility, and circular economy sectors. --- ### **Strategic Pivot: The Integrated Clean-Energy Platform** Epic Energy is currently executing a multi-year transition to scale its renewable generation capacity and establish a national footprint in battery lifecycle management. The company’s strategy is anchored by three primary growth pillars: 1. **Solar Power Generation & EPC:** Targeting a total installed capacity of **100 MW (140 MWp)** by **FY 2027**, focusing on **Ground-Mounted Solar Parks** and **Group Captive Open Access** models for blue-chip corporate clients. 2. **Electric Mobility Infrastructure:** Establishing a robust manufacturing and software ecosystem for EV charging. 3. **Circular Economy & Battery Recycling:** Developing indigenous capabilities to recover **Rare Earth Elements** and repurpose lithium-ion batteries. --- ### **Core Business Verticals and Product Ecosystem** The company’s operations are categorized into two primary reportable segments: **Renewable Energy & Energy Saving Appliances** and **Power Conditioners & Savers**. #### **1. Solar Energy & EPC Services** Epic Energy provides end-to-end solutions for rooftop and utility-scale solar projects. * **Rooftop Solar:** Projects ranging from residential units to **200+ kW** institutional installations. * **Solar Parks:** Development of the **Solapur Green Park** (**35 MWp**) to support corporate ESG goals through Open Access systems. * **Technology Integration:** Implementation of **AI-based fault detection**, drone inspections, and predictive O&M tools for real-time energy intelligence. #### **2. Electric Vehicle (EV) Infrastructure** Operating through **Epic EV Chargers Pvt Ltd** (a **76%** subsidiary), the company manufactures AC and DC chargers under the **RapidEVChargE** brand. * **Manufacturing:** A dedicated plant in **Coimbatore** with an annual capacity of **15,000 chargers**. * **Product Range:** Chargers from **3.3 kWh to 60 kWh**. * **Digital Ecosystem:** Proprietary **Firmware** and the **"RapidEchargE" Mobile App** for slot booking and payments. #### **3. Energy Efficiency & Power Management** As an ESCO, the company provides industrial-grade tools to optimize power consumption: * **Products:** **APFC Panels**, Power Savers, **LED Retrofitting**, and Automatic Light Controllers. * **Smart Tech:** **IoT-based** equipment and **Remote Energy Management Software** for real-time monitoring. * **Industrial Lighting:** **LED Luminaires** designed for high thermal tolerance in hazardous environments. #### **4. Battery Recycling & Second-Life Solutions** Through **Swachchha Urja Nirman LLP (SUN LLP)**, the company is addressing the "Atmanirbhar Bharat" mission by reducing geopolitical dependency on battery materials. * **Technology:** A **10-year license** from **C-MET** (Govt. of India) for hydro-metallurgical recycling. * **Facilities:** A battery shredding plant in **Wada, Maharashtra** with a capacity of **500 kg/hour** (Black Mass) and a second-life assembly unit targeting **10 MWh per month**. --- ### **Corporate Structure and Strategic Alliances** Epic Energy leverages a network of subsidiaries and joint ventures to execute specialized projects: | Entity | Stake | Focus Area | | :--- | :---: | :--- | | **Epic EV Chargers Pvt Ltd** | **76%** | EV Charger manufacturing and software. | | **Swachchha Urja Nirman LLP** | **60%** | Battery recycling and second-life assembly. | | **Epic Renewable Projects Pvt Ltd** | **100%** | Renewable energy project execution. | | **Solapur Green Park Pvt Ltd** | **100%** | Solar Park development for Group Captive models. | **Key Partners:** * **Soleos Energy Private Limited:** Strategic investor (set to hold **18.16%** post-conversion) providing engineering scale. * **Niva Ecotech Pvt Ltd:** Partner for the Solapur Solar Park development. * **EnviroEn Inc. (Canada):** International affiliation for technical expertise. --- ### **Financial Performance and Capital Structure** The company has achieved a significant financial turnaround, moving from losses in FY23 to robust profitability in FY25. #### **Comparative Financial Summary** | Metric (INR in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Turnover** | **4.27** | **3.09** | **1.17** | | **Net Profit After Tax (PAT)** | **1.29** | **0.36** | **(0.43)** | | **Net Profit Ratio (%)** | **30.60%** | **11.70%** | **-** | | **Earnings Per Share (INR)** | **1.81** | **0.50** | **(0.60)** | | **Net Worth** | **8.06** | **6.74** | **-** | #### **Capital Augmentation** To fund its **₹250 Crore** authorized borrowing limit and large-scale infrastructure: * **Fundraising:** Allotted **38,00,000 Convertible Warrants** at **₹50 per warrant**, totaling **₹19 Crores**. * **Debt Status:** Currently maintains a **Debt-Free** status, providing a clean balance sheet for future leverage. * **Liquidity:** The Board has opted to **not recommend a dividend** for FY 2024-25 to reinvest cash flows into expansion. --- ### **Operational Footprint and Project Pipeline** | Project / Facility | Location | Capacity / Status | | :--- | :--- | :--- | | **EV Charger Plant** | Coimbatore, TN | **15,000 units p.a.**; Operational as of Feb 2025. | | **Solar Park** | Solapur, MH | **35 MWp (25 MW)**; Under Development. | | **DREBP Solar Project** | Kutch, Gujarat | **2.70 MWh**; Regulatory Approval Received. | | **Battery Shredding** | Wada, MH | **500 kg/hour**; Commissioning Phase. | | **Second-Life Assembly** | Wada, MH | **10 MWh per month**; Commissioning Phase. | --- ### **Risk Profile and Mitigation Strategies** #### **1. Operational & Market Risks** * **Customer Concentration:** The largest customer accounts for **27%** of revenue. The company is actively diversifying into the C&I and residential rooftop segments to mitigate this. * **Technology Obsolescence:** Rapid changes in energy-saving tech are managed through **ISO 9001:2015** standards and a dedicated R&D team. * **Supply Chain:** Vulnerability to **Silicon** shortages and PV panel price volatility is a constant factor in Solar EPC margins. #### **2. Legal and Financial Contingencies** * **Godhra Nagarpalika Arbitration:** A claim of **₹7.04 crore** (including **₹2.98 crore** in unbilled revenue) is currently in arbitration. The company has prudently recognized an **Expected Credit Loss (ECL)** provision of **₹77.43 Lakhs** (10% discount) against this. * **Regulatory Compliance:** An outstanding **₹6.64 Lakhs** in unpaid dividends from 2011-12 is pending transfer to the **IEPF**. #### **3. Macro-Environmental Factors** * **Regulatory Dependency:** Growth is tied to **ISTS waivers**, **RPO (Renewable Purchase Obligation)** trajectories, and state-specific **DISCOM** approvals. * **Sectoral Gap:** While India targets **140 GW of wind energy by 2030**, domestic installation rates currently lag behind manufacturing capacity, creating a competitive environment for energy service providers.