EPIGRAL | DAI-ICHI KAR | EPIGRAL/ DAI-ICHI KAR |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 23.2 | 31.6 | 73.5% | View Chart |
P/BV | x | 4.3 | 2.2 | 190.3% | View Chart |
Dividend Yield | % | 0.5 | 0.8 | 58.2% |
EPIGRAL DAI-ICHI KAR |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
EPIGRAL Mar-23 |
DAI-ICHI KAR Mar-23 |
EPIGRAL/ DAI-ICHI KAR |
5-Yr Chart Click to enlarge
|
||
High | Rs | 1,737 | 448 | 387.6% | |
Low | Rs | 811 | 255 | 317.9% | |
Sales per share (Unadj.) | Rs | 526.7 | 246.9 | 213.3% | |
Earnings per share (Unadj.) | Rs | 85.0 | 24.8 | 343.0% | |
Cash flow per share (Unadj.) | Rs | 111.3 | 34.8 | 319.8% | |
Dividends per share (Unadj.) | Rs | 5.00 | 4.00 | 125.0% | |
Avg Dividend yield | % | 0.4 | 1.1 | 34.5% | |
Book value per share (Unadj.) | Rs | 257.3 | 228.1 | 112.8% | |
Shares outstanding (eoy) | m | 41.55 | 7.45 | 557.7% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 2.4 | 1.4 | 169.8% | |
Avg P/E ratio | x | 15.0 | 14.2 | 105.6% | |
P/CF ratio (eoy) | x | 11.4 | 10.1 | 113.3% | |
Price / Book Value ratio | x | 4.9 | 1.5 | 321.1% | |
Dividend payout | % | 5.9 | 16.1 | 36.4% | |
Avg Mkt Cap | Rs m | 52,918 | 2,619 | 2,020.5% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 689 | 157 | 439.1% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 21,884 | 1,839 | 1,189.7% | |
Other income | Rs m | 93 | 64 | 144.3% | |
Total revenues | Rs m | 21,977 | 1,904 | 1,154.4% | |
Gross profit | Rs m | 6,889 | 262 | 2,633.5% | |
Depreciation | Rs m | 1,090 | 75 | 1,462.5% | |
Interest | Rs m | 668 | 30 | 2,197.8% | |
Profit before tax | Rs m | 5,225 | 221 | 2,363.0% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 1,692 | 36 | 4,647.5% | |
Profit after tax | Rs m | 3,533 | 185 | 1,912.8% | |
Gross profit margin | % | 31.5 | 14.2 | 221.4% | |
Effective tax rate | % | 32.4 | 16.5 | 196.7% | |
Net profit margin | % | 16.1 | 10.0 | 160.8% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 4,195 | 685 | 612.8% | |
Current liabilities | Rs m | 6,477 | 577 | 1,122.3% | |
Net working cap to sales | % | -10.4 | 5.8 | -178.4% | |
Current ratio | x | 0.6 | 1.2 | 54.6% | |
Inventory Days | Days | 8 | 117 | 7.2% | |
Debtors Days | Days | 277 | 530 | 52.3% | |
Net fixed assets | Rs m | 20,127 | 1,984 | 1,014.6% | |
Share capital | Rs m | 416 | 75 | 557.7% | |
"Free" reserves | Rs m | 10,276 | 1,625 | 632.5% | |
Net worth | Rs m | 10,691 | 1,699 | 629.3% | |
Long term debt | Rs m | 5,446 | 173 | 3,157.3% | |
Total assets | Rs m | 24,322 | 2,668 | 911.5% | |
Interest coverage | x | 8.8 | 8.3 | 106.6% | |
Debt to equity ratio | x | 0.5 | 0.1 | 501.8% | |
Sales to assets ratio | x | 0.9 | 0.7 | 130.5% | |
Return on assets | % | 17.3 | 8.1 | 214.3% | |
Return on equity | % | 33.0 | 10.9 | 304.0% | |
Return on capital | % | 36.5 | 13.4 | 271.7% | |
Exports to sales | % | 5.2 | 51.2 | 10.2% | |
Imports to sales | % | 0 | 15.0 | 0.0% | |
Exports (fob) | Rs m | 1,142 | 942 | 121.2% | |
Imports (cif) | Rs m | NA | 275 | 0.0% | |
Fx inflow | Rs m | 1,142 | 942 | 121.2% | |
Fx outflow | Rs m | 3,295 | 275 | 1,196.8% | |
Net fx | Rs m | -2,153 | 667 | -322.9% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 6,262 | 232 | 2,700.1% | |
From Investments | Rs m | -4,372 | -326 | 1,342.0% | |
From Financial Activity | Rs m | -1,998 | 135 | -1,485.4% | |
Net Cashflow | Rs m | -108 | 39 | -278.8% |
Indian Promoters | % | 71.4 | 63.9 | 111.7% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 1.2 | 0.0 | - | |
FIIs | % | 1.2 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 28.6 | 36.1 | 79.2% | |
Shareholders | 92,959 | 5,555 | 1,673.4% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare EPIGRAL With: PIDILITE INDUSTRIES SRF BALAJI AMINES YASHO INDUSTRIES GHCL
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | EPIGRAL | DAI-ICHI KAR |
---|---|---|
1-Day | -0.27% | 3.16% |
1-Month | -8.52% | 0.34% |
1-Year | 34.03% | 42.72% |
3-Year CAGR | 39.28% | 19.01% |
5-Year CAGR | 21.99% | 19.48% |
* Compound Annual Growth Rate
Here are more details on the EPIGRAL share price and the DAI-ICHI KAR share price.
Moving on to shareholding structures...
The promoters of EPIGRAL hold a 71.4% stake in the company. In case of DAI-ICHI KAR the stake stands at 63.9%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of EPIGRAL and the shareholding pattern of DAI-ICHI KAR.
Finally, a word on dividends...
In the most recent financial year, EPIGRAL paid a dividend of Rs 5.0 per share. This amounted to a Dividend Payout ratio of 5.9%.
DAI-ICHI KAR paid Rs 4.0, and its dividend payout ratio stood at 16.1%.
You may visit here to review the dividend history of EPIGRAL, and the dividend history of DAI-ICHI KAR.
After opening the day on positive note, Indian share markets gained the momentum as the session progressed and ended on firm footing.