Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹2,733Cr
Consumer Electronics - EMS
Rev Gr TTM
Revenue Growth TTM
-5.20%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

EPACK
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | 1.3 | -17.7 | 77.2 | 111.7 | 35.0 | 22.4 | -14.4 | -43.5 | 13.5 |
| 578 | 407 | 170 | 255 | 470 | 722 | 367 | 353 | 571 | 608 | 213 | 396 |
Operating Profit Operating ProfitCr |
| 9.6 | 6.7 | 4.3 | 8.5 | 10.6 | 6.7 | 2.5 | 6.4 | 11.2 | 8.3 | 0.3 | 7.4 |
Other Income Other IncomeCr | 1 | 1 | 0 | 2 | 5 | 6 | 4 | 4 | 4 | 5 | 5 | 0 |
Interest Expense Interest ExpenseCr | 9 | 10 | 8 | 10 | 11 | 14 | 14 | 12 | 14 | 16 | 20 | 13 |
Depreciation DepreciationCr | 7 | 8 | 8 | 9 | 11 | 11 | 12 | 12 | 12 | 13 | 14 | 14 |
| 46 | 12 | -8 | 7 | 39 | 32 | -12 | 3 | 50 | 31 | -29 | 5 |
| 13 | 4 | -2 | 2 | 11 | 9 | -3 | 1 | 13 | 9 | -6 | 2 |
|
Growth YoY PAT Growth YoY% | | | | 178.2 | -16.6 | 168.2 | -39.6 | -48.7 | 35.5 | -2.2 | -162.1 | 3.2 |
| 5.2 | 2.0 | -3.4 | 1.8 | 5.3 | 3.0 | -2.3 | 0.7 | 5.9 | 3.5 | -10.4 | 0.6 |
| 5.1 | 1.1 | -0.8 | 0.6 | 3.1 | 2.4 | -0.9 | 0.3 | 3.9 | 2.4 | -2.3 | 0.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 25.5 | 66.5 | -7.8 | 52.9 | -10.3 |
| 694 | 855 | 1,436 | 1,303 | 2,013 | 1,788 |
Operating Profit Operating ProfitCr |
| 5.7 | 7.4 | 6.7 | 8.2 | 7.3 | 8.2 |
Other Income Other IncomeCr | 3 | 3 | -1 | 7 | 18 | 15 |
Interest Expense Interest ExpenseCr | 26 | 29 | 31 | 39 | 54 | 63 |
Depreciation DepreciationCr | 9 | 16 | 26 | 35 | 47 | 52 |
| 11 | 26 | 44 | 49 | 74 | 58 |
| 3 | 9 | 12 | 14 | 19 | 17 |
|
| | 123.4 | 83.4 | 10.6 | 55.9 | -25.7 |
| 1.1 | 1.9 | 2.1 | 2.5 | 2.5 | 2.1 |
| 1.6 | 3.5 | 4.7 | 4.3 | 5.8 | 4.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 48 | 52 | 52 | 96 | 96 | 96 |
| 21 | 70 | 243 | 796 | 856 | 861 |
Current Liabilities Current LiabilitiesCr | 357 | 855 | 994 | 753 | 973 | 878 |
Non Current Liabilities Non Current LiabilitiesCr | 94 | 100 | 156 | 123 | 88 | 181 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 401 | 727 | 871 | 1,000 | 1,008 | 1,008 |
Non Current Assets Non Current AssetsCr | 119 | 350 | 594 | 767 | 1,005 | 1,008 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 47 | -29 | 19 | 257 | 31 |
Investing Cash Flow Investing Cash FlowCr | -7 | -204 | -218 | -377 | -95 |
Financing Cash Flow Financing Cash FlowCr | -43 | 254 | 235 | 167 | -29 |
|
Free Cash Flow Free Cash FlowCr | 43 | -206 | -213 | 100 | -83 |
| 607.7 | -166.0 | 58.9 | 726.5 | 56.7 |
CFO To EBITDA CFO To EBITDA% | 112.8 | -42.1 | 18.4 | 221.2 | 19.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 1,451 | 3,534 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 41.0 | 64.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 1.0 | 1.6 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 1.6 | 3.7 |
| 6.0 | 5.2 | 4.4 | 14.9 | 24.8 |
Profitability Ratios Profitability Ratios |
| 11.8 | 14.1 | 14.0 | 16.2 | 16.3 |
| 5.7 | 7.4 | 6.7 | 8.2 | 7.3 |
| 1.1 | 1.9 | 2.1 | 2.5 | 2.5 |
| 11.0 | 10.4 | 9.2 | 6.9 | 9.4 |
| 11.3 | 14.3 | 10.8 | 4.0 | 5.8 |
| 1.5 | 1.6 | 2.2 | 2.0 | 2.7 |
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.