Market Cap ₹308 Cr.
Stock P/E 184.4
P/B 1.9
Current Price ₹110.3
Book Value ₹ 57.3
Face Value 10
52W High ₹178.3
Dividend Yield 0%
52W Low ₹ 107.1
Mahindra EPC Irrigation Ltd, previously EPC Industrie Ltd, affords micro irrigation structures, which includes drip and sprinklers, agricultural pumps, greenhouses and land scape products. The Company offers solutions for agriculture with a focus on micro-irrigation, pumps and inter-associated requirements of fertigation and agronomic help. Its products encompass drip irrigation system, which includes online drip irrigation, inline drip irrigation and drip irrigation components; sprinkler irrigation device, consisting of rain gun and nozzle; pumps, together with bore well, monoblock and open well submersible pumps; pipes, including high-density polyethylene pipe coils and pipes, and landscape and turf irrigation, along with valves, nozzles, rotors and spay our bodies for industrial landscaping, residential landscaping and play grounds. Its offerings consist of argonomy aid services and agri helpline for crop and farm advisory offerings.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2016 | Sep 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 57 | 45 | 56 | 60 | 15 | 54 | 76 | 52 | 56 | 77 |
| Other Income | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 58 | 46 | 56 | 60 | 15 | 54 | 77 | 53 | 56 | 77 |
| Total Expenditure | 52 | 46 | 51 | 55 | 21 | 49 | 68 | 49 | 54 | 71 |
| Operating Profit | 6 | -0 | 6 | 5 | -6 | 5 | 9 | 3 | 2 | 7 |
| Interest | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 5 | -2 | 5 | 5 | -7 | 4 | 8 | 2 | 1 | 6 |
| Provision for Tax | 1 | -1 | 1 | 2 | -2 | 2 | 4 | 1 | 0 | 2 |
| Profit After Tax | 4 | -1 | 3 | 3 | -5 | 3 | 4 | 1 | 1 | 4 |
| Adjustments | -4 | 1 | -3 | -3 | 5 | -3 | -4 | -1 | -0 | 0 |
| Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 |
| Adjusted Earnings Per Share | 1.4 | -0.4 | 1.2 | 1 | -1.8 | 0.9 | 1.6 | 0.5 | 0.2 | 1.4 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 175 | 169 | 203 | 201 | 205 | 260 | 284 | 254 | 212 | 210 | 262 | 261 |
| Other Income | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 3 | 0 | 3 | 3 | 0 |
| Total Income | 177 | 172 | 205 | 203 | 206 | 261 | 285 | 257 | 212 | 213 | 266 | 263 |
| Total Expenditure | 164 | 165 | 192 | 188 | 192 | 240 | 247 | 228 | 217 | 224 | 257 | 242 |
| Operating Profit | 13 | 7 | 13 | 14 | 14 | 21 | 38 | 29 | -5 | -10 | 9 | 21 |
| Interest | 2 | 1 | 0 | 2 | 1 | 1 | 2 | 1 | 2 | 2 | 3 | 0 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -0 | -0 | 0 |
| Profit Before Tax | 8 | 3 | 10 | 10 | 10 | 17 | 32 | 25 | -11 | -16 | 2 | 17 |
| Provision for Tax | 0 | 1 | 2 | -0 | 5 | 5 | 9 | 6 | -3 | -4 | 1 | 7 |
| Profit After Tax | 8 | 2 | 9 | 10 | 5 | 11 | 23 | 19 | -9 | -12 | 2 | 10 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 |
| Profit After Adjustments | 8 | 2 | 9 | 10 | 5 | 11 | 23 | 19 | -9 | -12 | 2 | 5 |
| Adjusted Earnings Per Share | 2.8 | 0.6 | 3.2 | 3.6 | 1.8 | 4.1 | 8.4 | 6.9 | -3.1 | -4.4 | 0.6 | 3.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 25% | 1% | 0% | 4% |
| Operating Profit CAGR | 0% | -32% | -16% | -4% |
| PAT CAGR | 0% | -53% | -29% | -13% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -7% | -3% | 3% | -3% |
| ROE Average | 1% | -4% | 3% | 5% |
| ROCE Average | 3% | -3% | 5% | 7% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 113 | 114 | 124 | 134 | 140 | 150 | 171 | 187 | 175 | 163 | 165 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 3 | 4 | -3 | -3 | -1 | -3 | -5 | -5 | -8 | -12 | -10 |
| Total Current Liabilities | 48 | 36 | 45 | 48 | 55 | 70 | 93 | 81 | 104 | 89 | 91 |
| Total Liabilities | 164 | 155 | 166 | 179 | 194 | 218 | 259 | 262 | 271 | 241 | 246 |
| Fixed Assets | 32 | 30 | 27 | 25 | 25 | 24 | 28 | 26 | 23 | 22 | 21 |
| Other Non-Current Assets | 8 | 9 | 9 | 9 | 16 | 31 | 41 | 39 | 45 | 23 | 11 |
| Total Current Assets | 124 | 115 | 131 | 144 | 153 | 163 | 190 | 198 | 203 | 196 | 214 |
| Total Assets | 164 | 155 | 166 | 179 | 194 | 218 | 259 | 262 | 271 | 241 | 246 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 9 | 10 | 14 | 16 | 7 | 1 | 0 | 11 | 4 | 0 | 4 |
| Cash Flow from Operating Activities | -14 | 19 | -3 | -5 | -15 | 5 | 10 | 11 | -23 | 19 | 2 |
| Cash Flow from Investing Activities | 15 | 2 | 6 | -4 | 6 | -3 | -2 | -1 | -1 | -2 | -2 |
| Cash Flow from Financing Activities | 1 | -17 | -0 | -1 | 3 | -3 | 3 | -17 | 20 | -12 | -4 |
| Net Cash Inflow / Outflow | 1 | 4 | 2 | -9 | -6 | -0 | 11 | -7 | -4 | 4 | -4 |
| Closing Cash & Cash Equivalent | 10 | 14 | 16 | 7 | 1 | 0 | 11 | 4 | 0 | 4 | 0 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.79 | 0.65 | 3.16 | 3.58 | 1.78 | 4.12 | 8.38 | 6.89 | -3.09 | -4.39 | 0.6 |
| CEPS(Rs) | 3.8 | 1.64 | 4.12 | 4.68 | 2.92 | 5.23 | 9.75 | 8.01 | -1.96 | -3.28 | 1.73 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0.5 | 1 | 1.2 | 1.2 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 39.85 | 40.26 | 44.59 | 48.23 | 50.16 | 53.79 | 61.09 | 66.84 | 62.52 | 58.35 | 59.06 |
| Core EBITDA Margin(%) | 5.89 | 2.39 | 5.49 | 6.29 | 5.99 | 7.82 | 12.98 | 10.21 | -2.52 | -6.14 | 2.13 |
| EBIT Margin(%) | 5.76 | 2.29 | 5.29 | 5.56 | 5.31 | 7.05 | 12.11 | 10.21 | -4.29 | -6.38 | 1.92 |
| Pre Tax Margin(%) | 4.41 | 1.58 | 5.06 | 4.8 | 5.06 | 6.51 | 11.41 | 9.95 | -5.21 | -7.41 | 0.91 |
| PAT Margin (%) | 4.41 | 1.06 | 4.31 | 4.92 | 2.41 | 4.4 | 8.2 | 7.55 | -4 | -5.69 | 0.62 |
| Cash Profit Margin (%) | 6.01 | 2.68 | 5.62 | 6.43 | 3.94 | 5.58 | 9.54 | 8.77 | -2.53 | -4.25 | 1.8 |
| ROA(%) | 4.98 | 1.13 | 5.45 | 5.73 | 2.65 | 5.56 | 9.78 | 7.37 | -3.23 | -4.78 | 0.69 |
| ROE(%) | 7.25 | 1.62 | 7.45 | 7.71 | 3.63 | 7.94 | 14.6 | 10.79 | -4.78 | -7.27 | 1.02 |
| ROCE(%) | 8.29 | 3.24 | 9.07 | 8.66 | 7.81 | 12.34 | 20.39 | 14.02 | -4.77 | -7.25 | 2.86 |
| Receivable days | 105.32 | 124.47 | 119.29 | 151.16 | 176.76 | 162.7 | 162.88 | 192.6 | 235.49 | 213.48 | 176.32 |
| Inventory Days | 62.53 | 69.27 | 50.45 | 54.65 | 59.88 | 42.68 | 39.86 | 50.37 | 59.65 | 64.65 | 57.63 |
| Payable days | 58.41 | 74.61 | 76.19 | 95.57 | 117.95 | 117.75 | 160.39 | 177.99 | 172.63 | 171.43 | 154.65 |
| PER(x) | 36.8 | 249.04 | 38.27 | 40.33 | 72.32 | 27.57 | 8.85 | 20.76 | 0 | 0 | 199.45 |
| Price/Book(x) | 2.58 | 4.02 | 2.71 | 2.99 | 2.57 | 2.11 | 1.21 | 2.14 | 1.45 | 1.48 | 2.02 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.39 | 0.88 | 1.62 | 0.84 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.58 | 2.49 | 1.54 | 1.93 | 1.74 | 1.21 | 0.73 | 1.54 | 1.3 | 1.18 | 1.32 |
| EV/Core EBITDA(x) | 21.45 | 63.67 | 23.28 | 27.21 | 25.44 | 14.76 | 5.4 | 13.5 | -55.3 | -23.79 | 39.48 |
| Net Sales Growth(%) | 8.25 | -3.17 | 19.88 | -0.89 | 1.81 | 27.09 | 9.17 | -10.47 | -16.63 | -0.74 | 24.76 |
| EBIT Growth(%) | 28.92 | -61.54 | 177.14 | 4.49 | -3.06 | 68.73 | 87.53 | -24.49 | -135.59 | -48.7 | 137.41 |
| PAT Growth(%) | 44.32 | -76.72 | 387.22 | 13.26 | -50.14 | 131.72 | 103.48 | -17.57 | -144.86 | -42.16 | 113.64 |
| EPS Growth(%) | 44.28 | -76.72 | 386.94 | 13.21 | -50.21 | 131.42 | 103.22 | -17.74 | -144.86 | -41.91 | 113.64 |
| Debt/Equity(x) | 0.15 | 0.01 | 0 | 0 | 0.03 | 0.02 | 0.08 | 0 | 0.14 | 0.09 | 0.09 |
| Current Ratio(x) | 2.61 | 3.23 | 2.91 | 3.01 | 2.77 | 2.31 | 2.05 | 2.44 | 1.96 | 2.2 | 2.35 |
| Quick Ratio(x) | 1.85 | 2.44 | 2.29 | 2.33 | 2.14 | 1.94 | 1.66 | 2.01 | 1.61 | 1.75 | 1.86 |
| Interest Cover(x) | 4.28 | 3.24 | 23.34 | 7.33 | 21.68 | 13.17 | 17.37 | 39.71 | -4.67 | -6.19 | 1.9 |
| Total Debt/Mcap(x) | 0.06 | 0 | 0 | 0 | 0.01 | 0.01 | 0.06 | 0 | 0.1 | 0.06 | 0.05 |
| # | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 54.31 | 54.31 | 54.31 | 54.31 | 54.26 | 54.26 | 54.26 | 54.26 | 54.21 | 54.21 |
| FII | 0 | 0.11 | 0.01 | 0.01 | 0.13 | 0.19 | 0.05 | 0.11 | 0.6 | 0.2 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 45.69 | 45.59 | 45.69 | 45.68 | 45.62 | 45.55 | 45.7 | 45.64 | 45.19 | 45.58 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 | 1.51 |
| FII | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.02 | 0.01 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.28 | 1.27 | 1.26 | 1.27 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
