Last Update 26 Jun 26
Fair value Decreased 31%EPACK: Board Reshuffle And Margin Outlook Will Drive Future Upside Potential
Analysts have reset their price target for EPACK Durable from ₹381.25 to ₹263.00. This reflects updated assumptions around discount rate, revenue growth, profit margin, and future P/E expectations.
What's in the News for EPACK Durable
- EPACK Durable has scheduled a board meeting on May 20, 2026 at 16:16 Indian Standard Time to review and approve the audited standalone and consolidated financial statements for the quarter and financial year ended March 31, 2026. (Source: Key Developments)
- The same board meeting agenda includes considering the reappointment of the cost auditor for the company. (Source: Key Developments)
- Directors are also set to review the appointment of a company secretary and compliance officer, along with an update on senior management personnel, at the May 20, 2026 board meeting. (Source: Key Developments)
- The board will consider the reappointment of Mr. Ajay DD Singhania as managing director of EPACK Durable during the May 20, 2026 session. (Source: Key Developments)
- EPACK Durable has announced that Group CFO Narayan Lodha has resigned from his position effective from the close of business on April 30, 2026 to pursue another professional opportunity. (Source: Key Developments)
Valuation Changes for EPACK Durable
- Fair Value: The intrinsic value estimate has been revised from ₹381.25 to ₹263.00, indicating a materially lower assessed valuation for EPACK Durable.
- Discount Rate: The rate applied to future cash flows has shifted from 16.22% to 15.63%, reflecting a slightly lower required return in the updated model.
- Revenue Growth: The projected top line growth assumption has moved from 31.04% to 28.07%, pointing to a more moderate revenue outlook in the latest inputs.
- Net Profit Margin: The margin assumption has changed from 3.80% to 4.90%, indicating a higher expected level of profitability on revenue in the revised estimates.
- Future P/E: The assumed forward P/E multiple has adjusted from 34.76x to 13.34x, suggesting a materially lower valuation multiple applied to EPACK Durable's future earnings.
Catalysts
About EPACK Durable
EPACK Durable is a leading Indian manufacturer of room air conditioners and an emerging diversified player in small and large domestic appliances as well as electronic components.
What are the underlying business or industry changes driving this perspective?
- Recovery in air conditioner demand, supported by a GST cut from 28% to 18% that improves affordability and channel sentiment, is likely to translate into stronger volumes in calendar 2026 and drive revenue growth back toward historical trends.
- Rapid scale up in small domestic appliances, including air fryers, vacuum cleaners, nutri blenders and coffee makers, along with more than 10 new OEM client additions, should deepen customer wallet share and smooth seasonality, supporting resilient topline and EBITDA margins.
- Expansion of the components business into non AC categories such as energy meters and audio components under the ECMS regime can structurally lift margins, given higher value add and more stable demand, thereby improving consolidated earnings quality.
- New capacities at Sri City, the dedicated Hisense facility and the Epavo BLDC motor plant position the company to benefit from rising outsourcing by global and domestic brands, enhancing operating leverage and return on invested capital as utilization ramps up.
- Strong backward integration across 65% to 70% of component value, combined with PLI benefits until FY 2027 and domestic substitution of imports such as copper tubes and motors, should help offset commodity and currency pressures and gradually restore net margins.
Assumptions
How have these above catalysts been quantified?
- Analysts are assuming EPACK Durable's revenue will grow by 28.1% annually over the next 3 years.
- Analysts assume that profit margins will increase from 0.2% today to 4.9% in 3 years time.
- Analysts expect earnings to reach ₹2.0 billion (and earnings per share of ₹20.3) by about June 2029, up from ₹32.6 million today.
- In order for the above numbers to justify the price target of the analysts, the company would need to trade at a PE ratio of 13.5x on those 2029 earnings, down from 690.6x today. This future PE is lower than the current PE for the IN Consumer Durables industry at 35.2x.
- Analysts expect the number of shares outstanding to decline by 7.0% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 15.63%, as per the Simply Wall St company report.
Risks
What could happen that would invalidate this narrative?
- Prolonged weather volatility, including La Nina and unseasonal rains, could turn what management currently calls a flattish year for the AC industry into a multi year demand slowdown, pressuring RAC volumes and limiting the anticipated recovery in revenue.
- Successive rounds of price increases driven by higher copper and commodity costs, BEE rating upgrades and eventual loss of PLI subsidies after FY 2027 could erode end consumer affordability, slowing industry growth and constraining net margins.
- If diversification into SDA, LDA, components, BLDC motors and new ECMS verticals ramps up more slowly than planned due to delays in client approvals, qualification cycles or weaker category demand, the company may remain overexposed to a muted RAC cycle, capping consolidated earnings growth.
- Heavy ongoing CapEx at Sri City, the Hisense facility, new Bhiwadi plants and component subsidiaries, combined with elevated working capital from high inventory, could keep net debt high and depress returns on invested capital, putting sustained pressure on net profit.
- Industry wide overcapacity from capacity doubling plans, including the dedicated Hisense facility and expanded washing machine lines, could coincide with only modest AC and appliance demand growth, intensifying price competition and compressing EBITDA margins.
Valuation
How have all the factors above been brought together to estimate a fair value?
- The analysts have a consensus price target of ₹263.0 for EPACK Durable based on their expectations of its future earnings growth, profit margins and other risk factors.
- However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ₹310.0, and the most bearish reporting a price target of just ₹220.0.
- In order for you to agree with the analysts, you'd need to believe that by 2029, revenues will be ₹39.8 billion, earnings will come to ₹2.0 billion, and it would be trading on a PE ratio of 13.5x, assuming you use a discount rate of 15.6%.
- Given the current share price of ₹233.85, the analyst price target of ₹263.0 is 11.1% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on EPACK Durable?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.
