Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹6616 Cr.
Stock P/E
42.9
P/B
2.4
Current Price
₹899.8
Book Value
₹ 374.6
Face Value
1
52W High
₹1124
52W Low
₹ 682.8
Dividend Yield
0.67%

ISGEC Heavy Engg. Overview

Business

ISGEC Heavy Engineering Ltd. is a diversified heavy engineering company based in India. Its core business involves the manufacturing of specialized process equipment, industrial boilers, and undertaking turnkey (EPC) projects for various industries. The company manufactures a wide range of capital goods including reactors, pressure vessels, heat exchangers, columns, storage tanks, and industrial presses. It also provides comprehensive solutions for sugar plants, power plants (balance of plant), and air pollution control systems. ISGEC generates revenue through the sale of its manufactured equipment and the execution of engineering, procurement, and construction (EPC) contracts.

Revenue Mix

ISGEC's operations are primarily divided into two broad segments:

Manufacturing (Heavy Engineering & Others): This segment involves the design and manufacturing of specialized process equipment for refineries, petrochemicals, fertilizers, steel, and other core industries, as well as industrial presses and castings. As per FY23 data, this segment contributed approximately 52.8% to the total revenue.

Projects (Boilers & EPC): This segment includes the design, manufacturing, supply, erection, and commissioning of industrial boilers, and undertaking turnkey EPC projects for sugar plants, power plants, and associated infrastructure. As per FY23 data, Boilers contributed ~21.8% and Projects (Sugar & Power) contributed ~25.4% to the total revenue.

Industry

ISGEC operates in the Indian capital goods and heavy engineering sector, which is highly cyclical and dependent on industrial CAPEX cycles. The company is positioned as a specialized manufacturer of critical, high-end process equipment and a reliable EPC contractor for industrial boilers and sugar/power plants. It caters to industries like oil & gas, petrochemicals, fertilizers, cement, steel, and power. ISGEC competes with larger diversified engineering conglomerates like Larsen & Toubro, BHEL (for some boiler segments), and Thermax (for boilers), as well as other specialized domestic and international engineering firms. Its positioning is built on technical expertise, quality manufacturing, and custom solutions for complex projects.

MOAT

ISGEC possesses several durable advantages:

Specialized Manufacturing & Technical Expertise: The company has long-standing expertise and advanced facilities to manufacture large, complex, and high-pressure equipment adhering to stringent international codes (e.g., ASME, TEMA, API). This high barrier to entry for complex equipment fabrication limits competition.

Accreditations and Certifications: A comprehensive set of national and international accreditations validates its quality standards and allows it to bid for global projects.

Established Client Relationships: A track record of successful project execution and quality delivery has fostered long-term relationships with marquee domestic and global clients in core sectors, leading to repeat business.

Integrated Manufacturing Facilities: Large, integrated facilities enable better control over the manufacturing process, cost efficiencies, and timely project delivery.

Growth Drivers

Domestic Industrial CAPEX Cycle: A potential resurgence in private sector capital expenditure, especially in core sectors like refining, petrochemicals, fertilizers, steel, and cement, will drive demand for ISGEC's equipment and project services.

Energy Transition & Decarbonization: Opportunities from demand for efficient industrial boilers, waste-to-energy solutions, flue gas desulphurization (FGD) systems, and equipment for emerging sectors like green hydrogen production.

Government Infrastructure Push: Continued government focus on infrastructure development indirectly stimulates industrial growth and related CAPEX.

Export Opportunities: Growing global demand for specialized process equipment, particularly from the Middle East, Southeast Asia, and developed economies, leveraging its international accreditations.

Diversified Order Book: A healthy and diversified order book provides revenue visibility and mitigates risks from a single sector slowdown.

Risks

Cyclicality: The company's performance is highly sensitive to the global and domestic industrial capital expenditure cycles, which can lead to volatility in order inflows and revenue.

Project Execution Risks: Large and complex EPC projects carry inherent risks of delays, cost overruns, and contractual disputes, which can impact profitability and reputation.

Raw Material Price Volatility: Fluctuations in the prices of key raw materials like steel, alloys, and other metals can impact project costs and margins, especially for fixed-price contracts.

Intense Competition: The sector faces competition from both domestic and international players, which can lead to pricing pressures and impact order win rates and margins.

Foreign Exchange Fluctuations: Exposure to international trade (imports of components and exports of equipment) makes the company susceptible to adverse movements in foreign currency exchange rates.

Management & Ownership

ISGEC Heavy Engineering Ltd. is promoted by the Saraswati family. Mr. S.K. Saraswati serves as the Chairman, with other family members holding key management positions. The management is generally perceived as experienced, with a long track record in the heavy engineering industry. The promoter group maintains a significant ownership stake (approximately 60.9% as of December 2023), indicating strong alignment of interests between the promoters and the public shareholders.

Outlook

ISGEC's outlook is tied to the industrial CAPEX cycle both in India and globally. The company is well-positioned to benefit from a potential upturn in domestic industrial spending, particularly in the refining, petrochemical, and power sectors, driven by government policies and private sector investments. Its specialized manufacturing capabilities and established client relationships also support its expansion in export markets and participation in emerging areas like energy transition. However, the inherent cyclicality of its business, potential project execution challenges, and raw material price volatility remain key concerns. While a strong order book and niche expertise provide a buffer, sustained growth will depend on robust industrial activity and effective risk management.

ISGEC Heavy Engg. Share Price

Live · BSE / NSE · Inception: 1933
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

ISGEC Heavy Engg. Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 1867 1539 1644 1495 1745 1356 1691 1739 2048 1980
Other Income 4 9 24 4 3 18 34 18 63 13
Total Income 1871 1547 1667 1500 1747 1374 1725 1756 2111 1993
Total Expenditure 1719 1389 1517 1364 1600 1232 1544 1545 1892 1856
Operating Profit 152 159 151 136 147 142 182 211 219 137
Interest 11 9 8 8 26 26 19 17 20 19
Depreciation 27 25 26 40 71 71 27 28 68 65
Exceptional Income / Expenses 0 0 0 0 0 0 0 -16 0 0
Profit Before Tax 114 125 117 87 50 45 136 150 131 53
Provision for Tax 30 29 32 29 32 32 38 38 46 35
Profit After Tax 84 95 85 58 18 13 98 112 85 17
Adjustments -13 -30 8 -38 -7 -6 -54 -42 -12 -9
Profit After Adjustments 71 65 93 20 12 7 44 70 73 9
Adjusted Earnings Per Share 9.7 8.9 12.6 2.7 1.6 0.9 6 9.5 10 1.2

ISGEC Heavy Engg. Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 4510 3917 3791 5051 5882 5426 5499 6399 6218 6425 6789 7458
Other Income 80 94 57 69 32 52 13 13 22 39 133 128
Total Income 4590 4010 3848 5119 5914 5477 5513 6412 6240 6464 6922 7585
Total Expenditure 4164 3510 3482 4765 5538 4957 5165 5927 5672 5881 6206 6837
Operating Profit 426 500 366 354 376 521 347 485 569 583 716 749
Interest 66 58 34 45 61 64 88 91 84 82 113 75
Depreciation 76 75 81 82 101 101 101 104 101 175 278 188
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 -16 -16
Profit Before Tax 284 367 251 227 214 356 158 290 383 326 308 470
Provision for Tax 93 119 83 83 65 103 43 84 99 122 154 157
Profit After Tax 190 248 168 144 149 253 115 206 284 204 154 312
Adjustments -6 -6 -11 -1 -5 -5 -6 -9 -41 -15 -45 -117
Profit After Adjustments 185 242 157 143 145 248 109 196 244 190 109 196
Adjusted Earnings Per Share 25.1 32.9 21.4 19.4 19.7 33.7 14.8 26.7 33.1 25.8 14.8 26.7

ISGEC Heavy Engg. Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 1029 1254 1381 1515 1785 2022 2121 2304 2523 2679 2737
Minority's Interest 53 61 72 72 75 78 81 88 96 110 151
Borrowings 88 37 0 56 386 464 465 433 406 402 517
Other Non-Current Liabilities 258 228 313 327 285 350 331 318 284 311 281
Total Current Liabilities 2779 2641 2173 3294 3550 3606 3791 4016 4676 4539 4487
Total Liabilities 4208 4221 3940 5263 6080 6520 6788 7159 7985 8041 8173
Fixed Assets 615 623 629 749 833 803 977 947 956 1914 1790
Other Non-Current Assets 35 89 99 97 858 1095 946 943 1112 132 209
Total Current Assets 3557 3509 3212 4418 4389 4621 4865 5268 5918 5995 6174
Total Assets 4208 4221 3940 5263 6080 6520 6788 7159 7985 8041 8173

ISGEC Heavy Engg. Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 382 310 36 180 108 180 155 101 168 143 93
Cash Flow from Operating Activities 123 236 101 -238 104 228 -70 208 735 116 765
Cash Flow from Investing Activities -261 -141 276 70 -347 -186 -141 -58 -232 -304 -131
Cash Flow from Financing Activities 66 -370 -233 93 295 -89 176 -98 -487 108 -341
Net Cash Inflow / Outflow -72 -275 144 -74 52 -47 -36 51 16 -80 293
Closing Cash & Cash Equivalent 310 36 180 108 180 155 101 168 143 93 324

ISGEC Heavy Engg. Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 25.12 32.92 21.39 19.42 19.65 33.71 14.8 26.72 33.14 25.79 14.81
CEPS(Rs) 36.2 44.01 33.89 30.8 34.04 48.14 29.42 42.14 52.47 51.55 58.8
DPS(Rs) 2 3 1.6 2 2 3 2 3 4 5 6
Book NAV/Share(Rs) 139.92 170.5 187.83 206.07 242.71 274.93 288.45 313.39 343.07 364.38 372.18
Core EBITDA Margin(%) 7.46 10.02 8.06 5.65 5.85 8.64 6.07 7.38 8.79 8.46 8.59
EBIT Margin(%) 7.56 10.48 7.45 5.38 4.68 7.74 4.47 5.95 7.51 6.36 6.21
Pre Tax Margin(%) 6.13 9.05 6.56 4.49 3.65 6.56 2.87 4.53 6.16 5.08 4.54
PAT Margin (%) 4.11 6.12 4.4 2.85 2.54 4.66 2.09 3.21 4.57 3.18 2.27
Cash Profit Margin (%) 5.75 7.98 6.51 4.48 4.26 6.52 3.93 4.84 6.2 5.9 6.37
ROA(%) 4.91 5.89 4.13 3.13 2.63 4.02 1.73 2.95 3.76 2.55 1.9
ROE(%) 20.33 21.76 12.78 9.94 9.04 13.3 5.55 9.29 11.78 7.86 5.69
ROCE(%) 22.88 25.76 18.01 16.11 12.07 14.7 7.81 11.15 13.71 11.57 11.38
Receivable days 97.29 115.35 108.25 109.44 114.36 132.47 142.59 141.78 168.7 163.67 150.12
Inventory Days 68.4 88.69 91.38 74.03 74.61 79.01 84.83 73.22 75.55 82.43 84.52
Payable days 168.72 247.85 220.73 153.78 153.14 169.61 166.9 138.57 145.07 131.44 120.74
PER(x) 16.3 18.3 30.42 31.16 12.99 14.83 34.73 16.29 27.07 40.65 58.24
Price/Book(x) 2.93 3.53 3.46 2.94 1.05 1.82 1.78 1.39 2.62 2.88 2.32
Dividend Yield(%) 0.49 0.5 0.25 0.33 0.78 0.6 0.39 0.69 0.45 0.48 0.7
EV/Net Sales(x) 0.75 1.19 1.24 0.91 0.45 0.82 0.88 0.65 1.16 1.34 1.01
EV/Core EBITDA(x) 7.9 9.28 12.9 13.02 6.97 8.54 13.96 8.64 12.65 14.81 9.59
Net Sales Growth(%) 14.06 -13.15 -3.21 33.23 16.46 -7.76 1.36 16.36 -2.82 3.32 5.67
EBIT Growth(%) 46.87 21.45 -32.93 -4.64 1.29 52.6 -41.45 54.84 22.7 -12.59 3.15
PAT Growth(%) 54.43 30.39 -32.19 -14.48 3.55 69.69 -54.56 78.75 38.35 -28.12 -24.64
EPS Growth(%) 56.83 31.05 -35.03 -9.23 1.22 71.51 -56.1 80.58 24.01 -22.17 -42.57
Debt/Equity(x) 0.64 0.28 0.13 0.2 0.54 0.47 0.57 0.52 0.31 0.4 0.34
Current Ratio(x) 1.28 1.33 1.48 1.34 1.24 1.28 1.28 1.31 1.27 1.32 1.38
Quick Ratio(x) 0.96 0.92 1.09 0.97 0.9 0.96 0.91 1.02 0.96 0.99 1.01
Interest Cover(x) 5.29 7.32 8.4 6.06 4.53 6.54 2.8 4.19 5.57 4.97 3.72
Total Debt/Mcap(x) 0.22 0.08 0.04 0.07 0.51 0.26 0.32 0.38 0.12 0.14 0.14

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +6% +2% +5% +4%
Operating Profit CAGR +23% +14% +7% +5%
PAT CAGR -25% -9% -9% -2%
Share Price CAGR +1% +7% +5% +7%
ROE Average +6% +8% +8% +12%
ROCE Average +11% +12% +11% +15%

ISGEC Heavy Engg. Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 62.43 %
FII 3.86 %
DII (MF + Insurance) 9.99 %
Public (retail) 23.72 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 62.4362.4362.4362.4362.4362.4362.4362.4362.4362.43
FII 3.823.94.23.473.543.483.613.853.763.86
DII 8.8311.2711.5711.1210.6410.4110.4810.3210.259.99
Public 24.9122.3921.822.9823.3923.6823.4923.423.5623.72
Others 0000000000
Total 100100100100100100100100100100

ISGEC Heavy Engg. Peer Comparison

Engineering - Construction Edit Columns

ISGEC Heavy Engg. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

ISGEC Heavy Engg. Pros & Cons

Pros

  • Debtor days have improved from 131.44 to 120.74days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 8% over the last 3 years.
  • The company has delivered a poor profit growth of -9% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp