Engineering - Construction · Founded 1933 · www.isgec.com · BSE 533033 · NSE ISGEC · ISIN INE858B01029
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1493 | 1867 | 1539 | 1644 | 1495 | 1745 | 1341 | 1691 | 1739 | 2048 |
| Other Income | 5 | 4 | 9 | 24 | 4 | 3 | 18 | 34 | 18 | 63 |
| Total Income | 1498 | 1871 | 1547 | 1667 | 1500 | 1747 | 1359 | 1725 | 1756 | 2111 |
| Total Expenditure | 1369 | 1719 | 1389 | 1517 | 1364 | 1600 | 1221 | 1544 | 1545 | 1892 |
| Operating Profit | 129 | 152 | 159 | 151 | 136 | 147 | 138 | 182 | 211 | 219 |
| Interest | 13 | 11 | 9 | 8 | 8 | 26 | 16 | 19 | 17 | 20 |
| Depreciation | 27 | 27 | 25 | 26 | 40 | 71 | 26 | 27 | 28 | 68 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | 0 |
| Profit Before Tax | 89 | 114 | 125 | 117 | 87 | 50 | 96 | 136 | 150 | 131 |
| Provision for Tax | 22 | 30 | 29 | 32 | 29 | 32 | 32 | 38 | 38 | 46 |
| Profit After Tax | 67 | 84 | 95 | 85 | 58 | 18 | 64 | 98 | 112 | 85 |
| Adjustments | -5 | -13 | -30 | 8 | -38 | -7 | -12 | -54 | -42 | -12 |
| Profit After Adjustments | 62 | 71 | 65 | 93 | 20 | 12 | 52 | 44 | 70 | 73 |
| Adjusted Earnings Per Share | 8.4 | 9.7 | 8.9 | 12.6 | 2.7 | 1.6 | 7.1 | 6 | 9.5 | 10 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 3954 | 4510 | 3917 | 3791 | 5051 | 5882 | 5426 | 5499 | 6399 | 6218 | 6422 | 6819 |
| Other Income | 47 | 80 | 94 | 57 | 69 | 32 | 52 | 13 | 13 | 22 | 39 | 133 |
| Total Income | 4001 | 4590 | 4010 | 3848 | 5119 | 5914 | 5477 | 5513 | 6412 | 6240 | 6462 | 6951 |
| Total Expenditure | 3680 | 4164 | 3510 | 3482 | 4765 | 5538 | 4957 | 5165 | 5927 | 5672 | 5826 | 6202 |
| Operating Profit | 321 | 426 | 500 | 366 | 354 | 376 | 521 | 347 | 485 | 569 | 636 | 750 |
| Interest | 51 | 66 | 58 | 34 | 45 | 61 | 64 | 88 | 91 | 84 | 56 | 72 |
| Depreciation | 83 | 76 | 75 | 81 | 82 | 101 | 101 | 101 | 104 | 101 | 102 | 149 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 |
| Profit Before Tax | 188 | 284 | 367 | 251 | 227 | 214 | 356 | 158 | 290 | 383 | 477 | 513 |
| Provision for Tax | 64 | 93 | 119 | 83 | 83 | 65 | 103 | 43 | 84 | 99 | 122 | 154 |
| Profit After Tax | 123 | 190 | 248 | 168 | 144 | 149 | 253 | 115 | 206 | 284 | 356 | 359 |
| Adjustments | -6 | -6 | -6 | -11 | -1 | -5 | -5 | -6 | -9 | -41 | -107 | -120 |
| Profit After Adjustments | 118 | 185 | 242 | 157 | 143 | 145 | 248 | 109 | 196 | 244 | 249 | 239 |
| Adjusted Earnings Per Share | 16 | 25.1 | 32.9 | 21.4 | 19.4 | 19.7 | 33.7 | 14.8 | 26.7 | 33.1 | 33.9 | 32.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 3% | 5% | 2% | 5% |
| Operating Profit CAGR | 12% | 22% | 11% | 7% |
| PAT CAGR | 25% | 46% | 19% | 11% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -28% | 14% | 8% | 7% |
| ROE Average | 14% | 12% | 11% | 13% |
| ROCE Average | 15% | 13% | 13% | 16% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 845 | 1029 | 1254 | 1381 | 1515 | 1785 | 2022 | 2121 | 2304 | 2523 | 2739 |
| Minority's Interest | 46 | 53 | 61 | 72 | 72 | 75 | 78 | 81 | 88 | 96 | 110 |
| Borrowings | 74 | 88 | 37 | 0 | 56 | 386 | 464 | 465 | 433 | 406 | 221 |
| Other Non-Current Liabilities | 286 | 258 | 228 | 313 | 327 | 285 | 350 | 331 | 318 | 284 | 255 |
| Total Current Liabilities | 2306 | 2779 | 2641 | 2173 | 3294 | 3550 | 3606 | 3791 | 4016 | 4676 | 4454 |
| Total Liabilities | 3556 | 4208 | 4221 | 3940 | 5263 | 6080 | 6520 | 6788 | 7159 | 7985 | 8101 |
| Fixed Assets | 554 | 615 | 623 | 629 | 749 | 833 | 803 | 977 | 947 | 956 | 973 |
| Other Non-Current Assets | 34 | 35 | 89 | 99 | 97 | 858 | 1095 | 946 | 943 | 1112 | 102 |
| Total Current Assets | 2968 | 3557 | 3509 | 3212 | 4418 | 4389 | 4621 | 4865 | 5268 | 5918 | 5976 |
| Total Assets | 3556 | 4208 | 4221 | 3940 | 5263 | 6080 | 6520 | 6788 | 7159 | 7985 | 8101 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 426 | 382 | 310 | 36 | 180 | 108 | 180 | 155 | 101 | 168 | 143 |
| Cash Flow from Operating Activities | 261 | 123 | 236 | 101 | -238 | 104 | 228 | -70 | 208 | 735 | 116 |
| Cash Flow from Investing Activities | -239 | -261 | -141 | 276 | 70 | -347 | -186 | -141 | -58 | -232 | -304 |
| Cash Flow from Financing Activities | -66 | 66 | -370 | -233 | 93 | 295 | -89 | 176 | -98 | -487 | 108 |
| Net Cash Inflow / Outflow | -44 | -72 | -275 | 144 | -74 | 52 | -47 | -36 | 51 | 16 | -80 |
| Closing Cash & Cash Equivalent | 382 | 310 | 36 | 180 | 108 | 180 | 155 | 101 | 168 | 143 | 93 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 16.02 | 25.12 | 32.92 | 21.39 | 19.42 | 19.65 | 33.71 | 14.8 | 26.72 | 33.14 | 33.89 |
| CEPS(Rs) | 27.99 | 36.2 | 44.01 | 33.89 | 30.8 | 34.04 | 48.14 | 29.42 | 42.14 | 52.47 | 62.25 |
| DPS(Rs) | 2 | 2 | 3 | 1.6 | 2 | 2 | 3 | 2 | 3 | 4 | 5 |
| Book NAV/Share(Rs) | 114.87 | 139.92 | 170.5 | 187.83 | 206.07 | 242.71 | 274.93 | 288.45 | 313.39 | 343.07 | 372.48 |
| Core EBITDA Margin(%) | 6.79 | 7.46 | 10.02 | 8.06 | 5.65 | 5.85 | 8.64 | 6.07 | 7.38 | 8.79 | 9.29 |
| EBIT Margin(%) | 5.91 | 7.56 | 10.48 | 7.45 | 5.38 | 4.68 | 7.74 | 4.47 | 5.95 | 7.51 | 8.31 |
| Pre Tax Margin(%) | 4.66 | 6.13 | 9.05 | 6.56 | 4.49 | 3.65 | 6.56 | 2.87 | 4.53 | 6.16 | 7.43 |
| PAT Margin (%) | 3.06 | 4.11 | 6.12 | 4.4 | 2.85 | 2.54 | 4.66 | 2.09 | 3.21 | 4.57 | 5.54 |
| Cash Profit Margin (%) | 5.11 | 5.75 | 7.98 | 6.51 | 4.48 | 4.26 | 6.52 | 3.93 | 4.84 | 6.2 | 7.13 |
| ROA(%) | 3.69 | 4.91 | 5.89 | 4.13 | 3.13 | 2.63 | 4.02 | 1.73 | 2.95 | 3.76 | 4.42 |
| ROE(%) | 15.46 | 20.33 | 21.76 | 12.78 | 9.94 | 9.04 | 13.3 | 5.55 | 9.29 | 11.78 | 13.52 |
| ROCE(%) | 17.93 | 22.88 | 25.76 | 18.01 | 16.11 | 12.07 | 14.7 | 7.81 | 11.15 | 13.71 | 15.49 |
| Receivable days | 83.12 | 97.29 | 115.35 | 108.25 | 109.44 | 114.36 | 132.47 | 142.59 | 141.78 | 168.7 | 163.72 |
| Inventory Days | 77.02 | 68.4 | 88.69 | 91.38 | 74.03 | 74.61 | 79.01 | 84.83 | 73.22 | 75.55 | 82.06 |
| Payable days | 152.48 | 168.72 | 247.85 | 220.73 | 153.78 | 153.14 | 169.61 | 166.9 | 138.57 | 145.07 | 131.26 |
| PER(x) | 35.11 | 16.3 | 18.3 | 30.42 | 31.16 | 12.99 | 14.83 | 34.73 | 16.29 | 27.07 | 30.94 |
| Price/Book(x) | 4.9 | 2.93 | 3.53 | 3.46 | 2.94 | 1.05 | 1.82 | 1.78 | 1.39 | 2.62 | 2.82 |
| Dividend Yield(%) | 0.36 | 0.49 | 0.5 | 0.25 | 0.33 | 0.78 | 0.6 | 0.39 | 0.69 | 0.45 | 0.48 |
| EV/Net Sales(x) | 1.08 | 0.75 | 1.19 | 1.24 | 0.91 | 0.45 | 0.82 | 0.88 | 0.65 | 1.16 | 1.31 |
| EV/Core EBITDA(x) | 13.34 | 7.9 | 9.28 | 12.9 | 13.02 | 6.97 | 8.54 | 13.96 | 8.64 | 12.65 | 13.22 |
| Net Sales Growth(%) | 135.27 | 14.06 | -13.15 | -3.21 | 33.23 | 16.46 | -7.76 | 1.36 | 16.36 | -2.82 | 3.28 |
| EBIT Growth(%) | 195.89 | 46.87 | 21.45 | -32.93 | -4.64 | 1.29 | 52.6 | -41.45 | 54.84 | 22.7 | 14.21 |
| PAT Growth(%) | 218.7 | 54.43 | 30.39 | -32.19 | -14.48 | 3.55 | 69.69 | -54.56 | 78.75 | 38.35 | 25.09 |
| EPS Growth(%) | 179.03 | 56.83 | 31.05 | -35.03 | -9.23 | 1.22 | 71.51 | -56.1 | 80.58 | 24.01 | 2.27 |
| Debt/Equity(x) | 0.62 | 0.64 | 0.28 | 0.13 | 0.2 | 0.54 | 0.47 | 0.57 | 0.52 | 0.31 | 0.31 |
| Current Ratio(x) | 1.29 | 1.28 | 1.33 | 1.48 | 1.34 | 1.24 | 1.28 | 1.28 | 1.31 | 1.27 | 1.34 |
| Quick Ratio(x) | 0.92 | 0.96 | 0.92 | 1.09 | 0.97 | 0.9 | 0.96 | 0.91 | 1.02 | 0.96 | 1.01 |
| Interest Cover(x) | 4.7 | 5.29 | 7.32 | 8.4 | 6.06 | 4.53 | 6.54 | 2.8 | 4.19 | 5.57 | 9.49 |
| Total Debt/Mcap(x) | 0.13 | 0.22 | 0.08 | 0.04 | 0.07 | 0.51 | 0.26 | 0.32 | 0.38 | 0.12 | 0.11 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.43 | 62.43 | 62.43 | 62.43 | 62.43 | 62.43 | 62.43 | 62.43 | 62.43 | 62.43 |
| FII | 3.53 | 3.51 | 3.82 | 3.9 | 4.2 | 3.47 | 3.54 | 3.48 | 3.61 | 3.85 |
| DII | 8.74 | 8.83 | 8.83 | 11.27 | 11.57 | 11.12 | 10.64 | 10.41 | 10.48 | 10.32 |
| Public | 25.29 | 25.23 | 24.91 | 22.39 | 21.8 | 22.98 | 23.39 | 23.68 | 23.49 | 23.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 |
| FII | 0.26 | 0.26 | 0.28 | 0.29 | 0.31 | 0.25 | 0.26 | 0.26 | 0.27 | 0.28 |
| DII | 0.64 | 0.65 | 0.65 | 0.83 | 0.85 | 0.82 | 0.78 | 0.77 | 0.77 | 0.76 |
| Public | 1.86 | 1.86 | 1.83 | 1.65 | 1.6 | 1.69 | 1.72 | 1.74 | 1.73 | 1.72 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +3% | +5% | +2% | +5% |
| Operating Profit CAGR | +12% | +22% | +11% | +7% |
| PAT CAGR | +25% | +46% | +19% | +11% |
| Share Price CAGR | -28% | +14% | +8% | +7% |
| ROE Average | +14% | +12% | +11% | +13% |
| ROCE Average | +15% | +13% | +13% | +16% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 62.43 | 62.43 | 62.43 | 62.43 | 62.43 | 62.43 | 62.43 | 62.43 | 62.43 | 62.43 |
| FII | 3.53 | 3.51 | 3.82 | 3.9 | 4.2 | 3.47 | 3.54 | 3.48 | 3.61 | 3.85 |
| DII | 8.74 | 8.83 | 8.83 | 11.27 | 11.57 | 11.12 | 10.64 | 10.41 | 10.48 | 10.32 |
| Public | 37.57 | 37.57 | 37.57 | 37.57 | 37.57 | 37.57 | 37.57 | 37.57 | 37.57 | 37.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 | 4.59 |
| FII | 0.26 | 0.26 | 0.28 | 0.29 | 0.31 | 0.25 | 0.26 | 0.26 | 0.27 | 0.28 |
| DII | 0.64 | 0.65 | 0.65 | 0.83 | 0.85 | 0.82 | 0.78 | 0.77 | 0.77 | 0.76 |
| Public | 2.76 | 2.76 | 2.76 | 2.76 | 2.76 | 2.76 | 2.76 | 2.76 | 2.76 | 2.76 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 | 7.35 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.