Company Valuation: EPACK Durable Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 14,499 35,388 19,044 16,040 - -
Change - 144.07% -46.19% -15.77% - -
Enterprise Value (EV) 14,499 35,388 19,044 16,040 16,040 16,040
Change - 144.07% -46.19% -15.77% 0% 0%
P/E 34.8x 64.1x 582x 36x 17.2x 8.33x
PBR - 3.72x 1.98x 1.59x 1.44x 1.19x
PEG - 2x -6.2x 0x 0x 0x
Capitalization / Revenue - 1.63x 1.01x 0.62x 0.51x 0.4x
EV / Revenue - 0x 0x 0.62x 0.51x 0.4x
EV / EBITDA - 0x 0x 8.26x 6.33x 4.41x
EV / EBIT - 0x 0x 11.3x 8.14x 5.71x
EV / FCF - -0x -0x 35.4x -27.8x -
FCF Yield - -2.27% -23.8% 2.82% -3.6% -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 4.35 5.75 0.34 4.625 9.7 20
Distribution rate - - - - - -
Net sales 1 - 21,709 18,945 25,714 31,506 40,045
EBITDA 1 - 1,577 1,139 1,942 2,535 3,636
EBIT 1 - 1,073 599.4 1,416 1,970 2,809
Net income 1 353.7 551.4 32.59 491 931.2 1,923
Net Debt - - - - - -
Reference price 2 151.35 368.75 197.90 166.69 166.69 166.69
Nbr of stocks (in thousands) 95,799 95,968 96,228 96,228 - -
Announcement Date 5/28/24 5/27/25 5/20/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.93x - - - 168M
14.11x1.37x12.23x5.29% 103B
7.47x1.12x5.23x7.61% 31.12B
32.68x3.62x19.9x0.98% 27.98B
9.6x0.48x4.77x6.01% 25.53B
48.27x3.73x32.77x0.7% 11.57B
25.8x4.91x17.03x2.84% 7.87B
16.96x1.35x7.95x2.34% 7B
10.43x1.68x6.7x3.18% 5.49B
16.77x1.38x12.74x5.29% 5B
Average 21.80x 2.18x 13.26x 3.8% 22.5B
Weighted average by Cap. 17.23x 1.77x 12.33x 4.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EPACK Durable Limited

Historical PBR trend

Valuation ratios - PBR - EPACK Durable Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EPACK Durable Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EPACK Durable Limited

  1. Stock Market
  2. Stocks
  3. EPACK Stock
  4. Valuation EPACK Durable Limited