EPACK Durable Limited (EPACK.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-801.5%

-₹1,076.83

vs ₹153.50 price

Levered DCF

-₹1,072.00

After debt service

Piotroski score

0 / 9

Weak

Altman Z-score

1.73

Distress zone

Rating

C-

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
P/E	582.06×	65.37×	36.49×	44.08×	59.83×	128.15×	902.61×
P/B	1.98×	3.81×	1.45×	6.34×	16.32×	28.86×	32.04×
P/S	1×	1.67×	0.91×	1.29×	2.15×	2.72×	2.37×
EV / EBITDA	21.17×	22.38×	13.52×	24.15×	33.06×	49.45×	51.96×
Gross margin	8.6%	10.9%	16.2%	14.0%	6.7%	5.2%	10.2%
Operating margin	3.2%	3.4%	12.6%	10.9%	5.7%	3.8%	4.2%
Net margin	0.2%	2.5%	2.5%	2.1%	1.9%	1.1%	0.3%
Current ratio	1.02×	1.04×	1.33×	0.88×	0.85×	1.12×	0.99×
Debt / equity	0.77×	0.44×	0.43×	1.67×	3.41×	3.81×	2×
Interest coverage	0.98×	1.35×	4.58×	5.33×	1.81×	1.09×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020
Return on equity	0.3%	5.8%	4.0%	10.2%	14.3%	11.3%	3.5%
Return on invested capital	1.3%	3.8%	9.9%	14.2%	6.4%	5.9%	3.3%
Return on assets	0.1%	2.7%	2.0%	2.2%	1.6%	1.5%	0.6%
Free cash flow yield	-26.3%	-3.1%	7.8%	-10.7%	-10.4%	2.1%	1.5%
Earnings yield	0.2%	1.5%	2.7%	1.6%	0.9%	0.4%	0.1%
Enterprise value	₹26.2B	₹40B	₹15.7B	₹24.5B	₹23.8B	₹22.5B	₹21B
Net debt / EBITDA	5.84×	2.08×	2.4×	4.58×	5.44×	5.69×	2.81×
Cash conversion cycle (days)	94	58	43	87	115	112	27