Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Epack Durable Ltd

EPACK
NSE
283.96
2.43%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Epack Durable Ltd

EPACK
NSE
283.96
2.43%
29 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
2,733Cr
Close
Close Price
283.96
Industry
Industry
Consumer Electronics - EMS
PE
Price To Earnings
66.50
PS
Price To Sales
1.40
Revenue
Revenue
1,947Cr
Rev Gr TTM
Revenue Growth TTM
-5.20%
PAT Gr TTM
PAT Growth TTM
-9.52%
Peer Comparison
How does EPACK stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
EPACK
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
639437178279526774377377643662213428
Growth YoY
Revenue Growth YoY%
1.3-17.777.2111.735.022.4-14.4-43.513.5
Expenses
ExpensesCr
578407170255470722367353571608213396
Operating Profit
Operating ProfitCr
6229824555210247255132
OPM
OPM%
9.66.74.38.510.66.72.56.411.28.30.37.4
Other Income
Other IncomeCr
110256444550
Interest Expense
Interest ExpenseCr
9108101114141214162013
Depreciation
DepreciationCr
78891111121212131414
PBT
PBTCr
4612-873932-1235031-295
Tax
TaxCr
134-22119-31139-62
PAT
PATCr
339-652823-833823-223
Growth YoY
PAT Growth YoY%
178.2-16.6168.2-39.6-48.735.5-2.2-162.13.2
NPM
NPM%
5.22.0-3.41.85.33.0-2.30.75.93.5-10.40.6
EPS
EPS
5.11.1-0.80.63.12.4-0.90.33.92.4-2.30.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
7369241,5391,4202,1711,947
Growth
Revenue Growth%
25.566.5-7.852.9-10.3
Expenses
ExpensesCr
6948551,4361,3032,0131,788
Operating Profit
Operating ProfitCr
4269103116158159
OPM
OPM%
5.77.46.78.27.38.2
Other Income
Other IncomeCr
33-171815
Interest Expense
Interest ExpenseCr
262931395463
Depreciation
DepreciationCr
91626354752
PBT
PBTCr
112644497458
Tax
TaxCr
3912141917
PAT
PATCr
81732355541
Growth
PAT Growth%
123.483.410.655.9-25.7
NPM
NPM%
1.11.92.12.52.52.1
EPS
EPS
1.63.54.74.35.84.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
485252969696
Reserves
ReservesCr
2170243796856861
Current Liabilities
Current LiabilitiesCr
357855994753973878
Non Current Liabilities
Non Current LiabilitiesCr
9410015612388181
Total Liabilities
Total LiabilitiesCr
5201,0771,4641,7682,0132,016
Current Assets
Current AssetsCr
4017278711,0001,0081,008
Non Current Assets
Non Current AssetsCr
1193505947671,0051,008
Total Assets
Total AssetsCr
5201,0771,4641,7682,0132,016

Cash Flow

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
47-291925731
Investing Cash Flow
Investing Cash FlowCr
-7-204-218-377-95
Financing Cash Flow
Financing Cash FlowCr
-43254235167-29
Net Cash Flow
Net Cash FlowCr
-2203647-93
Free Cash Flow
Free Cash FlowCr
43-206-213100-83
CFO To PAT
CFO To PAT%
607.7-166.058.9726.556.7
CFO To EBITDA
CFO To EBITDA%
112.8-42.118.4221.219.8

Ratios

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0001,4513,534
Price To Earnings
Price To Earnings
0.00.00.041.064.0
Price To Sales
Price To Sales
0.00.00.01.01.6
Price To Book
Price To Book
0.00.00.01.63.7
EV To EBITDA
EV To EBITDA
6.05.24.414.924.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
11.814.114.016.216.3
OPM
OPM%
5.77.46.78.27.3
NPM
NPM%
1.11.92.12.52.5
ROCE
ROCE%
11.010.49.26.99.4
ROE
ROE%
11.314.310.84.05.8
ROA
ROA%
1.51.62.22.02.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
#### **Overview** **Epack Durable Limited (EPACK)**, incorporated in 2003, is India’s **second-largest Room Air Conditioner (RAC) Original Design Manufacturer (ODM)** by unit volume, with an estimated **24% market share** in FY23–FY25. Originally starting as a contract manufacturer (OEM) for RAC brands, the company transitioned to a full-fledged ODM in 2012 and has since evolved into a diversified, vertically integrated manufacturer of **consumer durables and critical components**. Headquartered in India, EPACK is now recognized as a **leading domestic EMS (Electronics Manufacturing Services) player**, offering end-to-end design, manufacturing, and component solutions. The Singhania and Bothra families founded EPACK, bringing over **100 years of combined experience** in consumer durability and electronics manufacturing. The company operates under a **customer-centric ODM model**, serving over **55 marquee clients** across RAC, Small Domestic Appliances (SDA), Large Domestic Appliances (LDA), and components. --- #### **Manufacturing & Operational Footprint** EPACK operates **three strategically located, highly backward-integrated manufacturing facilities**: - **Dehradun (Uttarakhand)** - **Bhiwadi (Rajasthan)** - **Sri City (Andhra Pradesh)** These facilities are supported by **four dedicated R&D centers in Noida, Bhiwadi, Dehradun, and Sri City**, each equipped with advanced **endurance, safety, and performance testing labs** (including needle flame and glow wire testers). The company employs **over 70 R&D professionals** focused on innovation in energy efficiency, IoT-enabled appliances, and product design. - In FY25, EPACK launched its **first washing machine (fully automatic top-load)** and expanded cooler production, marking a major shift into **LDA**. - The **Sri City plant**, inaugurated in FY24, increased total capacity by **50%**, with utilization improving from 17–18% to **40–60%** by August 2025. - Two **greenfield projects** are underway: 1. **EPAVO Electricals Private Limited (JV with Ram Ratna Group)** – Greenfield BLDC motor plant in Bhiwadi (Production start: Q2 FY26). 2. **EPACK Manufacturing Technologies Pvt. Ltd. (EMTPL)** – Wholly-owned subsidiary for **Hisense-branded AC and LDA production** in Sri City (Production start: Q4 FY26). --- #### **Product Portfolio & Revenue Streams** EPACK offers a **diversified product portfolio**, mitigating seasonality and reducing dependence on RACs: | **Segment** | **Key Products / Components** | **Revenue Contribution (FY25)** | |-------------------------|------------------------------------------------------------------------------------------------|------------------| | **Room Air Conditioners (RAC)** | Indoor/Outdoor Units (Split & Inverter), Window ACs, Chassis (9K–48K BTU), up to 2.5-ton models | **70–75%** | | **Small Domestic Appliances (SDA)** | Induction Cooktops (up to 3.5kW), Nutri Blenders, Mixer Grinders, Air Fryers, Coffee Makers, Vacuum Cleaners, Water Dispensers, Hair Dryers, Tower Fans | **11%** | | **Large Domestic Appliances (LDA)** | Air Coolers (>70,000 units/month), Washing Machines (planned capacity: 1 million units/year) | **3%** | | **Components** | PCBAs, Heat Exchangers, Copper Tubing, Cross-Flow Fans, Sheet Metal Parts, BLDC/Universal Motors, Injection Moulded Parts | **8%** | - **Exports:** Contribute **2.95%** of revenue, with plans to increase via **Hisense partnership** (India-made products exported globally). - EPACK supplies **indoor & outdoor units** as fully built or separately packaged (IDU/ODU), offering **flexible delivery solutions**. --- #### **Backward Integration & Supply Chain Resilience** EPACK has achieved the **highest level of backward integration for RACs in India**, with **75% of key components** (e.g., PCBAs, heat exchangers, fans, copper parts, sheet metal, plastic injection) manufactured **in-house**. This integration: - **Reduces import dependence** from **45–50%** to ~25%. - **Improves cost efficiency, quality control, and lead times**. - Enhances resilience against global supply shocks and forex volatility. --- #### **Strategic Partnerships & Expansions** EPACK has launched multiple transformative partnerships to drive diversification and scale: 1. **Hisense Global Alliance (ODM & Manufacturing JV)** - Jointly manufacture **Hisense-branded RACs and LDAs** in India using Hisense’s technology. - A new **₹1,000 million facility** is under construction in **Sri City** (via EMTPL). - ODM supply started in **March 2025**; volume production from **Q4 FY26**. - Expected to generate **$1 billion in revenue over 5 years**, with **export potential**. 2. **Panasonic & Daikin Component Supply Agreements** - Enables **entry into the EMS space**. - EPACK to produce **PCBAs, heat exchangers, cross-flow fans, and copper parts** for inverter RACs. - Production to be carried out at **Bhiwadi and Sri City**. - First **non-captive component supply** to global MNCs, unlocking new revenue streams. 3. **EPAVO Joint Venture (50:50 with Ram Ratna Group)** - Focus: **Localization of BLDC motors** for ACs, ceiling fans, and HVLS fans. - Installed capacity: **3 million BLDC motors (ACs) + 1 million (fans)** by FY26–27. - Strengthens **backward integration**, aligns with **BIS and QCO regulations**, and reduces import reliance in critical components. 4. **Bumjin Audio JV (July 2025)** - Expanded into **smart audio segment** (soundbars, TV speakers, Bluetooth devices). - Leverages **Bumjin’s speaker tech** and EPACK’s **manufacturing, R&D, and distribution**. - Aims to become a full **electronics manufacturing partner** across audio and visual components. 5. **Acquisition of Display Module Entity (July 2025)** - Entry into **electronic sub-systems**: FOG/COG display modules, camera module assembly. - Supports **vertical expansion** in PCB, camera, and sensor manufacturing. --- #### **Growth Strategy & Market Positioning** EPACK’s growth is driven by five key levers: 1. **Diversification Beyond RACs** - Actively shifting revenue mix: from **85% RAC (FY23)** to projected **65% by FY26**, increasing SDA, LDA & component share from **23% to 35%**. - New high-margin products: **coffee makers, vacuum cleaners, nutri blenders, washing machines, air fryers, infrared cooktops, tower fans, hair dryers**. 2. **Capacity Expansion & Capex** - **INR 4,500–5,000 million** capex planned over 12–18 months: - **Dehradun**: INR 200M - **Bhiwadi**: INR 1,250M - **Sri City**: INR 2,250M - Expected to take total sites from 3 to **6 facilities by FY26**. - Funded by **IPO proceeds (INR 2,300M)**, **term loans (INR 700–1,000M)**, and **internal accruals (INR 1,000–1,500M)**. 3. **Domestic Manufacturing & Government Incentives** - **PLI Scheme Beneficiary** (₹375M recognized in FY25). - PLI has enabled **50% capacity expansion** and accelerated component localization. - Investing in **PCBA, PCB, and EMS infrastructure**. - Preparing for **ECMS (Electronics Component Manufacturing Scheme)**. - Mandatory **BIS certification** across RAC, SDA, LDA, and components creates **import barriers**, boosting EPACK’s **competitive advantage**. 4. **Customer & Product Diversification Strategy** - **Multi-pronged approach**: - **NCNP**: New Customer New Product - **NCEP**: New Customer Existing Product - **ECNP**: Existing Customer New Product - Targeting **70 customers by FY26** (from 55 in FY25). - Top clients include: **Voltas, Haier, Philips, Panasonic, Daikin, Havells, Godrej, Blue Star, Carrier, Bosch & Siemens, Bajaj, Crompton, Hisense, M., and Energy Meter brands**. 5. **R&D & Innovation** - Secured **4 registered patents, 3 filed patents, and 12 registered designs** in FY25. - Innovations in **R32 refrigerant-based WACs**, **5 mm copper tubing for heat exchangers**, and **inverter RACs**. - Investment in **IoT and smart appliances**, with focus on **regulatory compliance and energy efficiency**. --- #### **Financial and Operational Performance** - **Total Revenue (FY25): ₹21,919 million** - **Revenue Growth (YoY): 53%** - **Profit Growth (FY24–25): 56%** - **Revenue CAGR (FY21–24): 24.47%** - **RAC Capacity**: - **Indoor Units**: 1.6 million - **Outdoor Units**: 2.05 million - **Window ACs**: 0.62 million - **SDA/LDA Capacity**: - Induction Cooktops: 2.0M - Mixer Grinders: 0.62M - Air Coolers: 0.75M - Washing Machines: 0.8M (after expansion) - **Customer Concentration**: Reduced from **72% (FY23)** to **48% (FY25)**. - **ROE/ROCE Target**: 15–16% by FY27–28.