EPACK DURABLE
|
EPACK DURABLE Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹96 Cr | ₹96 Cr | ₹71 Cr | ₹52 Cr | ₹48 Cr |
| Equity - Authorised | ₹137 Cr | ₹137 Cr | ₹102 Cr | ₹70 Cr | ₹50 Cr |
| Equity - Issued | ₹96 Cr | ₹96 Cr | ₹52 Cr | ₹52 Cr | ₹48 Cr |
| Equity Paid Up | ₹96 Cr | ₹96 Cr | ₹52 Cr | ₹52 Cr | ₹48 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | ₹19 Cr | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹3.48 Cr | ₹2.53 Cr | - | - | - |
| Total Reserves | ₹852 Cr | ₹794 Cr | ₹243 Cr | ₹70 Cr | ₹21 Cr |
| Securities Premium | ₹692 Cr | ₹689 Cr | ₹173 Cr | ₹32 Cr | - |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹160 Cr | ₹105 Cr | ₹70 Cr | ₹38 Cr | ₹21 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹852 Cr | ₹794 Cr | ₹243 Cr | ₹70 Cr | ₹21 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹952 Cr | ₹892 Cr | ₹314 Cr | ₹122 Cr | ₹69 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹33 Cr | ₹62 Cr | ₹114 Cr | ₹60 Cr | ₹68 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹61 Cr | ₹93 Cr | ₹141 Cr | ₹84 Cr | ₹80 Cr |
| Term Loans - Institutions | - | - | - | ₹1.58 Cr | - |
| Other Secured | ₹-29 Cr | ₹-31 Cr | ₹-27 Cr | ₹-26 Cr | ₹-13 Cr |
| Unsecured Loans | - | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹22 Cr | ₹19 Cr | ₹14 Cr | ₹12 Cr | ₹6.89 Cr |
| Deferred Tax Assets | ₹8.00 Cr | ₹5.18 Cr | ₹11 Cr | ₹9.14 Cr | ₹6.54 Cr |
| Deferred Tax Liability | ₹30 Cr | ₹24 Cr | ₹25 Cr | ₹22 Cr | ₹13 Cr |
| Other Long Term Liabilities | ₹28 Cr | ₹39 Cr | ₹26 Cr | ₹26 Cr | ₹18 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹5.38 Cr | ₹3.80 Cr | ₹2.82 Cr | ₹1.97 Cr | ₹0.95 Cr |
| Total Non-Current Liabilities | ₹88 Cr | ₹123 Cr | ₹156 Cr | ₹100 Cr | ₹94 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹539 Cr | ₹416 Cr | ₹389 Cr | ₹334 Cr | ₹152 Cr |
| Sundry Creditors | ₹539 Cr | ₹416 Cr | ₹389 Cr | ₹334 Cr | ₹152 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹124 Cr | ₹98 Cr | ₹255 Cr | ₹221 Cr | ₹46 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹5.26 Cr | ₹0.99 Cr | ₹0.36 Cr | ₹0.54 Cr | ₹0.31 Cr |
| Interest Accrued But Not Due | ₹1.83 Cr | ₹1.03 Cr | ₹1.61 Cr | ₹0.26 Cr | ₹0.48 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹117 Cr | ₹96 Cr | ₹253 Cr | ₹220 Cr | ₹45 Cr |
| Short Term Borrowings | ₹308 Cr | ₹237 Cr | ₹350 Cr | ₹299 Cr | ₹158 Cr |
| Secured ST Loans repayable on Demands | ₹308 Cr | ₹237 Cr | ₹350 Cr | ₹299 Cr | ₹158 Cr |
| Working Capital Loans- Sec | ₹141 Cr | ₹43 Cr | ₹188 Cr | ₹35 Cr | ₹37 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-141 Cr | ₹-43 Cr | ₹-188 Cr | ₹-35 Cr | ₹-37 Cr |
| Short Term Provisions | ₹2.12 Cr | ₹1.57 Cr | ₹0.63 Cr | ₹1.17 Cr | ₹1.65 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | ₹0.10 Cr | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹2.12 Cr | ₹1.57 Cr | ₹0.63 Cr | ₹1.07 Cr | ₹1.65 Cr |
| Total Current Liabilities | ₹973 Cr | ₹753 Cr | ₹994 Cr | ₹855 Cr | ₹357 Cr |
| Total Liabilities | ₹2,013 Cr | ₹1,768 Cr | ₹1,464 Cr | ₹1,077 Cr | ₹520 Cr |
| ASSETS | |||||
| Gross Block | ₹835 Cr | ₹779 Cr | ₹488 Cr | ₹370 Cr | ₹143 Cr |
| Less: Accumulated Depreciation | ₹144 Cr | ₹101 Cr | ₹68 Cr | ₹43 Cr | ₹27 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹691 Cr | ₹678 Cr | ₹419 Cr | ₹327 Cr | ₹116 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹58 Cr | ₹27 Cr | ₹92 Cr | ₹8.49 Cr | - |
| Non Current Investments | ₹20 Cr | ₹8.55 Cr | ₹4.82 Cr | ₹3.06 Cr | - |
| Long Term Investment | ₹20 Cr | ₹8.55 Cr | ₹4.82 Cr | ₹3.06 Cr | - |
| Quoted | - | - | - | - | - |
| Unquoted | ₹20 Cr | ₹8.55 Cr | ₹4.82 Cr | ₹3.06 Cr | - |
| Long Term Loans & Advances | ₹68 Cr | ₹53 Cr | ₹78 Cr | ₹11 Cr | ₹2.01 Cr |
| Other Non Current Assets | ₹168 Cr | ₹1.23 Cr | ₹0.36 Cr | ₹0.31 Cr | ₹0.98 Cr |
| Total Non-Current Assets | ₹1,005 Cr | ₹767 Cr | ₹593 Cr | ₹350 Cr | ₹119 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹581 Cr | ₹378 Cr | ₹294 Cr | ₹277 Cr | ₹140 Cr |
| Raw Materials | ₹459 Cr | ₹282 Cr | ₹256 Cr | ₹243 Cr | ₹113 Cr |
| Work-in Progress | ₹38 Cr | ₹19 Cr | ₹13 Cr | ₹5.78 Cr | ₹5.97 Cr |
| Finished Goods | ₹84 Cr | ₹77 Cr | ₹25 Cr | ₹28 Cr | ₹21 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹298 Cr | ₹212 Cr | ₹479 Cr | ₹356 Cr | ₹234 Cr |
| Debtors more than Six months | ₹36 Cr | ₹4.31 Cr | ₹5.33 Cr | ₹5.24 Cr | ₹1.55 Cr |
| Debtors Others | ₹267 Cr | ₹212 Cr | ₹478 Cr | ₹353 Cr | ₹233 Cr |
| Cash and Bank | ₹44 Cr | ₹107 Cr | ₹75 Cr | ₹59 Cr | ₹12 Cr |
| Cash in hand | ₹0.05 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.02 Cr |
| Balances at Bank | ₹44 Cr | ₹107 Cr | ₹75 Cr | ₹57 Cr | ₹12 Cr |
| Other cash and bank balances | - | - | - | ₹2.31 Cr | - |
| Other Current Assets | ₹9.75 Cr | ₹14 Cr | ₹5.32 Cr | ₹5.10 Cr | ₹5.34 Cr |
| Interest accrued on Investments | ₹0.44 Cr | ₹2.90 Cr | ₹0.09 Cr | ₹0.14 Cr | ₹0.03 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹9.16 Cr | ₹8.69 Cr | ₹5.08 Cr | ₹4.14 Cr | ₹3.06 Cr |
| Other current_assets | ₹0.16 Cr | ₹2.04 Cr | ₹0.15 Cr | ₹0.82 Cr | ₹2.26 Cr |
| Short Term Loans and Advances | ₹75 Cr | ₹289 Cr | ₹17 Cr | ₹29 Cr | ₹9.91 Cr |
| Advances recoverable in cash or in kind | ₹12 Cr | ₹14 Cr | ₹6.09 Cr | ₹7.29 Cr | ₹2.64 Cr |
| Advance income tax and TDS | - | - | - | ₹0.64 Cr | ₹0.15 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹63 Cr | ₹276 Cr | ₹11 Cr | ₹21 Cr | ₹7.12 Cr |
| Total Current Assets | ₹1,008 Cr | ₹1,000 Cr | ₹871 Cr | ₹727 Cr | ₹401 Cr |
| Net Current Assets (Including Current Investments) | ₹35 Cr | ₹248 Cr | ₹-124 Cr | ₹-128 Cr | ₹44 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,013 Cr | ₹1,768 Cr | ₹1,464 Cr | ₹1,077 Cr | ₹520 Cr |
| Contingent Liabilities | ₹29 Cr | ₹9.05 Cr | ₹64 Cr | ₹0.36 Cr | ₹0.81 Cr |
| Total Debt | ₹370 Cr | ₹331 Cr | ₹492 Cr | ₹384 Cr | ₹239 Cr |
| Book Value | - | 92.87 | 56.59 | 23.40 | 14.31 |
| Adjusted Book Value | 98.82 | 92.87 | 56.59 | 23.40 | 14.31 |
Compare Balance Sheet of peers of EPACK DURABLE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EPACK DURABLE | ₹3,273.2 Cr | 0.3% | -2.2% | -17.5% | Stock Analytics | |
| VOLTAS | ₹45,801.1 Cr | -3.6% | 2.4% | -19.5% | Stock Analytics | |
| BLUE STAR | ₹39,817.3 Cr | -2.2% | 3% | 7.6% | Stock Analytics | |
| AMBER ENTERPRISES INDIA | ₹28,221.3 Cr | -5.2% | -0.8% | 29.8% | Stock Analytics | |
| JOHNSON CONTROLS HITACHI AIR CONDITIONING INDIA | ₹4,689.5 Cr | 0.6% | -0.3% | -14.5% | Stock Analytics | |
EPACK DURABLE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EPACK DURABLE | 0.3% |
-2.2% |
-17.5% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses