Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:34 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 531155 | NSE: EPSOMPRO

Epsom Properties Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹4.28Overvalued by 36.59%vs CMP ₹6.75

P/E (15.0) × ROE (15.0%) × BV (₹2.33) × DY (2.00%)

Defaults: P/E=15, ROE=15%

₹4.29Overvalued by 36.44%vs CMP ₹6.75
MoS: -57.3% (Negative)Confidence: 78/100 (High)Models: All 1: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹4.29100%Over (-36.4%)
Consensus (1 models)₹4.29100%Overvalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 0.4% · Defaults: P/E=15, ROE=15%

*Investments are subject to market risks

Investment Snapshot

51
Epsom Properties Ltd scores 51/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health47/100 · Moderate
ROCE 271.0% ExcellentROE 0.0% WeakD/E -1.06 Low debtInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 56.3% Stable
Earnings Quality50/100 · Moderate
OPM stable around 0% Steady
Quarterly Momentum50/100 · Moderate
Industry Rank65/100 · Strong
ROCE 271.0% vs industry 16.4% Above peers

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:34 am

Market Cap 5.03 Cr.
Current Price 6.75
Intrinsic Value₹4.29
High / Low 10.2/5.41
Stock P/E
Book Value 2.33
Dividend Yield0.00 %
ROCE271 %
ROE%
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Epsom Properties Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Modern Engineering and Projects Ltd 53.3 Cr. 34.5 49.9/24.83.05 39.40.00 %20.5 %25.9 % 10.0
Modis Navnirman Ltd 588 Cr. 300 409/22071.7 46.50.00 %12.9 %9.88 % 10.0
Modulex Construction Technologies Ltd 130 Cr. 18.3 30.4/17.0 44.70.00 %2.51 %1.54 % 10.0
MPDL Ltd 25.6 Cr. 34.6 60.6/29.4 1270.00 %2.87 %4.16 % 10.0
IITL Projects Ltd 21.5 Cr. 43.0 73.9/36.015.6 2.120.00 %16.6 %% 10.0
Industry Average3,374.20 Cr159.1236.56125.440.20%16.37%21.40%21.58

All Competitor Stocks of Epsom Properties Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Expenses 0.050.120.100.070.060.140.090.060.040.160.080.040.04
Operating Profit -0.05-0.12-0.10-0.07-0.06-0.14-0.09-0.06-0.04-0.16-0.08-0.04-0.04
OPM %
Other Income 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Interest 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax -0.05-0.12-0.10-0.07-0.06-0.14-0.09-0.06-0.04-0.16-0.08-0.04-0.04
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -0.05-0.12-0.10-0.07-0.06-0.14-0.09-0.06-0.04-0.16-0.08-0.04-0.04
EPS in Rs -0.07-0.16-0.13-0.09-0.08-0.19-0.12-0.08-0.05-0.21-0.11-0.05-0.05

Last Updated: February 2, 2026, 2:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 3:46 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 0.000.000.000.000.000.000.110.000.000.000.000.000.00
Expenses 0.230.240.200.160.130.150.210.290.300.270.300.230.32
Operating Profit -0.23-0.24-0.20-0.16-0.13-0.15-0.10-0.29-0.30-0.27-0.30-0.23-0.32
OPM % -90.91%
Other Income 0.000.060.030.020.010.040.000.090.000.000.000.000.00
Interest 0.000.000.000.000.000.000.000.010.030.050.080.110.00
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax -0.23-0.18-0.17-0.14-0.12-0.11-0.10-0.21-0.33-0.32-0.38-0.34-0.32
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -0.23-0.18-0.17-0.14-0.12-0.11-0.10-0.21-0.33-0.32-0.38-0.34-0.32
EPS in Rs -0.31-0.24-0.23-0.19-0.16-0.15-0.13-0.28-0.44-0.43-0.51-0.46-0.42
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)21.74%5.56%17.65%14.29%8.33%9.09%-110.00%-57.14%3.03%-18.75%10.53%
Change in YoY Net Profit Growth (%)0.00%-16.18%12.09%-3.36%-5.95%0.76%-119.09%52.86%60.17%-21.78%29.28%

Epsom Properties Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:%
Compounded Profit Growth
10 Years:-20%
5 Years:%
3 Years:-1%
TTM:6%
Stock Price CAGR
10 Years:-2%
5 Years:-1%
3 Years:14%
1 Year:-22%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: September 5, 2025, 3:26 pm

Balance Sheet

Last Updated: March 3, 2026, 12:57 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 7.457.457.457.457.457.457.457.457.457.457.457.457.45
Reserves -6.66-6.84-7.01-7.15-7.27-7.39-7.49-7.70-8.03-8.35-8.73-9.07-9.19
Borrowings 0.000.000.000.000.000.000.070.280.630.961.361.711.85
Other Liabilities 0.030.030.040.040.040.020.030.010.010.010.020.020.01
Total Liabilities 0.820.640.480.340.220.080.060.040.060.070.100.110.12
Fixed Assets 0.000.000.000.000.000.000.000.000.000.000.000.000.00
CWIP 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Investments 0.030.030.030.030.030.030.030.030.030.030.030.030.03
Other Assets 0.790.610.450.310.190.050.030.010.030.040.070.080.09
Total Assets 0.820.640.480.340.220.080.060.040.060.070.100.110.12

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -0.08-0.17-0.16-0.13-0.11-0.14-0.08-0.24-0.34-0.33-0.41-0.35
Cash from Investing Activity + 0.160.160.170.160.110.15-0.00-0.00-0.00-0.00-0.00-0.00
Cash from Financing Activity + -0.07-0.00-0.00-0.00-0.00-0.000.070.210.350.330.410.35
Net Cash Flow 0.01-0.010.010.03-0.000.01-0.02-0.020.01-0.00-0.00-0.00
Free Cash Flow -0.08-0.17-0.16-0.13-0.11-0.14-0.08-0.24-0.34-0.33-0.41-0.35
CFO/OP 35%71%80%81%85%93%80%83%113%122%137%152%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-0.23-0.24-0.20-0.16-0.13-0.15-0.17-0.57-0.93-1.23-1.66-1.94

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 0.00
Inventory Days
Days Payable
Cash Conversion Cycle 0.00
Working Capital Days -99.55
ROCE %-16.04%-25.71%-32.38%-37.84%-50.00%-116.67%-222.22%-666.67%-750.00%-490.91%-428.57%-270.59%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 56.32%56.32%56.32%56.32%56.32%56.32%56.32%56.32%56.32%56.32%56.32%56.32%
FIIs 1.07%0.00%1.07%1.07%1.07%1.07%1.07%1.07%1.07%1.07%0.00%1.07%
DIIs 0.00%1.07%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%1.07%0.00%
Public 42.61%42.61%42.61%42.61%42.61%42.62%42.62%42.62%42.62%42.62%42.61%42.61%
No. of Shareholders 3,6403,6313,6933,6973,8203,8543,9373,9783,9904,0284,0454,067

Shareholding Pattern Chart

No. of Shareholders

Epsom Properties Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -0.05-0.05-0.04-0.44-0.28
Diluted EPS (Rs.) -0.05-0.05-0.04-0.44-0.28
Cash EPS (Rs.) -0.45-0.50-0.42-0.43-0.28
Book Value[Excl.RevalReserv]/Share (Rs.) -2.18-1.73-1.22-0.79-0.35
Book Value[Incl.RevalReserv]/Share (Rs.) -2.17-1.71-1.20-0.77-0.33
PBDIT / Share (Rs.) -0.31-0.40-0.35-0.43-0.28
PBIT / Share (Rs.) -0.31-0.40-0.35-0.43-0.28
PBT / Share (Rs.) -0.45-0.50-0.42-0.43-0.28
Net Profit / Share (Rs.) -0.45-0.50-0.42-0.43-0.28
Return on Capital Employeed (%) -234.02-337.23-423.23-617.53-731.72
Return On Assets (%) -319.17-367.89-433.92-553.12-580.65
Long Term Debt / Equity (X) -1.05-1.06-1.05-1.07-1.06
Total Debt / Equity (X) -1.05-1.06-1.05-1.07-1.06
Current Ratio (X) 17.527.266.679.594.84
Quick Ratio (X) 17.527.266.679.594.84
Interest Coverage Ratio (X) -2.24-3.77-4.850.000.00
Interest Coverage Ratio (Post Tax) (X) -2.24-3.77-4.850.000.00
Enterprise Value (Cr.) 8.227.333.484.163.32
EV / EBITDA (X) -34.83-24.44-13.19-12.75-15.73
Price / BV (X) -4.00-4.64-2.79-6.01-11.62
EarningsYield -0.05-0.06-0.12-0.09-0.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

EPSOM Properties Ltd. is a Public Limited Listed company incorporated on 04/03/1987 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L24231TN1987PLC014084 and registration number is 014084. Currently Company is involved in the business activities of Construction of buildings. Company's Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 7.45 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Construction, Contracting & EngineeringOld No. 249, New No. 339, Safi House, 2nd Floor, Chennai (Madras) Tamil Nadu 600006Contact not found
Management
NamePosition Held
Mr. Ramesh SatagopanNon Executive Chairman
Mr. K Bhaktavatsala ReddyNon Executive Director
Ms. Sravana Sudhamsa NimmarajuIndependent Woman Director
Mr. Sanga TejaswiWholeTime Director & CFO

FAQ

What is the intrinsic value of Epsom Properties Ltd and is it undervalued?

As of 10 April 2026, Epsom Properties Ltd's intrinsic value is ₹4.29, which is 36.44% lower than the current market price of ₹6.75, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹2.33), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Epsom Properties Ltd?

Epsom Properties Ltd is trading at ₹6.75 as of 10 April 2026, with a FY2026-2027 high of ₹10.2 and low of ₹5.41. The stock is currently in the middle of its 52-week range. Market cap stands at ₹5.03 Cr..

How does Epsom Properties Ltd's P/E ratio compare to its industry?

Epsom Properties Ltd has a P/E ratio of , which is below the industry average of 36.56. This is broadly in line with or below the industry average.

Is Epsom Properties Ltd financially healthy?

Key indicators for Epsom Properties Ltd: ROCE of 271 % indicates efficient capital utilization; ROE of % is below ideal levels (industry average: 21.40%). Dividend yield is 0.00 %.

Is Epsom Properties Ltd profitable and how is the profit trend?

Epsom Properties Ltd reported a net profit of ₹0 Cr in Mar 2025. Compared to ₹0 Cr in Mar 2022, the net profit shows a mixed trend.

Does Epsom Properties Ltd pay dividends?

Epsom Properties Ltd has a dividend yield of 0.00 % at the current price of ₹6.75. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Epsom Properties Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports