Valuation EPL Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:07 2026-07-17 EDT			5-day change	1st Jan Change
239.52 ^INR	+2.08%		+0.83%	+11.30%

05-26	India competition regulator approves merger of Indovida India with and into EPL Limited	RE
05-18	Nomura Adjusts EPL's Price Target to INR300 from INR350, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	74,376	61,148	51,518	56,703	64,599	76,595	-	-
Change	-	-17.79%	-15.75%	10.06%	13.92%	18.57%	-	-
Enterprise Value (EV) ¹	77,699	65,793	56,760	62,670	69,357	70,689	80,326	78,606
Change	-	-15.32%	-13.73%	10.41%	10.67%	1.92%	-1.17%	-2.14%
P/E	31.1x	28.6x	22.6x	26.7x	18x	16.9x	16.5x	13.7x
PBR	4.29x	3.36x	2.59x	2.71x	2.74x	2.3x	2.42x	2.17x
PEG	-	-2.7x	4.03x	-4.06x	0.3x	2.11x	1.3x	0.7x
Capitalization / Revenue	2.41x	1.78x	1.39x	1.45x	1.53x	1.38x	1.43x	1.3x
EV / Revenue	2.51x	1.92x	1.54x	1.6x	1.65x	1.48x	1.5x	1.34x
EV / EBITDA	12.7x	11.4x	9.82x	8.73x	8.3x	7.32x	7.54x	6.56x
EV / EBIT	20.6x	20.3x	19.1x	16.3x	14.1x	12.2x	12.6x	10.6x
EV / FCF	22.4x	182x	26.4x	29.6x	16.1x	29.3x	17.5x	14x
FCF Yield	4.46%	0.55%	3.78%	3.38%	6.23%	3.41%	5.72%	7.17%
Dividend per Share ²	4.1	4.3	4.3	4.45	5	5	5.898	6.308
Rate of return	1.74%	2.22%	2.66%	2.5%	2.47%	2.44%	2.47%	2.64%
EPS ²	7.57	6.77	7.15	6.68	11.23	12.13	14.5	17.5
Distribution rate	54.2%	63.5%	60.1%	66.6%	44.5%	41.2%	40.7%	36%
Net sales ¹	30,916	34,328	36,941	39,161	42,133	47,631	53,655	58,760
EBITDA ¹	6,111	5,761	5,778	7,178	8,359	9,656	10,654	11,978
EBIT ¹	3,765	3,247	2,973	3,850	4,932	5,806	6,365	7,406
Net income ¹	2,391	2,144	2,267	2,132	3,590	3,889	4,657	5,603
Net Debt ¹	3,323	4,645	5,242	5,967	4,758	5,054	3,731	2,011
Reference price ²	235.65	193.55	161.90	178.10	202.15	239.15	239.15	239.15
Nbr of stocks (in thousands)	315,623	315,928	318,210	318,379	319,560	320,280	-	-
Announcement Date	5/20/21	5/10/22	5/19/23	5/28/24	5/8/25	5/14/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMCOR PLC	17.91x	1.45x	9.2x	5.75%	20.31B
APTARGROUP, INC.	24.63x	2.22x	10.67x	1.47%	8.46B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.82x	-	-	-	1.45B
SCIENTEX	9.81x	-	-	3.62%	1.41B
FP CORPORATION	14.12x	1.04x	7.28x	2.85%	1.27B
MYERS INDUSTRIES, INC.	27.53x	-	-	-	1.17B
Average	17.47x	1.57x	9.05x	3.42%	5.68B
Weighted average by Cap.	19.13x	1.65x	9.53x	4.38%