Nifty

:

25910.05

Sensex

:

84562.78

30.90 (0.12%)
84.11 (0.10%)

Login

Nifty
Sensex

:
:

25910.05
84562.78

30.90 (0.12%)
84.11 (0.10%)

ISGEC Heavy Engineering Ltd.

Engineering - Industrial Equipments

Rating :

45/99

BSE: 533033 | NSE: ISGEC

Watchlist

NSE BSE

889.80

14-Nov-2025

Open
High
Low
Previous Close

858.75
897
851
865.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

47399
41589668
1675.55
840.3

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,528.69
34.84
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7,232.41
0.56%
2.33

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.60
3.43
0.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.50
4.92
4.77

PAT CAGR (%)

10 Years
5 Years
3 Years

6.32
6.60
20.17

P:E (Median)

8 Years
5 Years
3 Years

24.87
27.79
28.32

P:BV (Average)

8 Years
5 Years
3 Years

2.43
2.46
2.77

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.96
13.68
14.67

Earnings Forecasts:

(Updated: 08-11-2025)

Description 2024 2025 2026 2027
Adj EPS 33.89
P/E Ratio 26.26
Revenue 6422.28
EBITDA 592.46
Net Income 249.19
ROA 3.14
P/B Ratio 2.39
ROE 9.47
FCFF -220.48
FCFF Yield -3.08
Net Debt 630.83
BVPS 372.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 1,243.13 1,239.93 0.26% 983.80 1,215.40 -19.06% 1,443.73 1,549.76 -6.84% 1,119.20 1,066.98 4.89%
Expenses 1,150.13 1,125.55 2.18% 908.08 1,112.77 -18.39% 1,340.48 1,435.86 -6.64% 1,028.81 985.38 4.41%
EBITDA 93.00 114.38 -18.69% 75.72 102.63 -26.22% 103.25 113.90 -9.35% 90.39 81.60 10.77%
EBIDTM 7.48% 9.22% 7.70% 8.44% 7.15% 7.35% 8.08% 7.65%
Other Income 49.63 14.79 235.56% 61.11 27.94 118.72% 9.82 6.25 57.12% 8.56 4.95 72.93%
Interest 13.10 3.38 287.57% 7.51 3.36 123.51% 6.04 6.21 -2.74% 3.41 9.58 -64.41%
Depreciation 18.11 16.53 9.56% 17.41 15.84 9.91% 17.83 17.50 1.89% 17.07 17.27 -1.16%
PBT 111.42 109.26 1.98% 111.91 111.37 0.48% 89.20 96.44 -7.51% 78.47 59.70 31.44%
Tax 27.05 25.85 4.64% 25.32 22.87 10.71% 26.03 25.67 1.40% 19.81 15.54 27.48%
PAT 84.37 83.41 1.15% 86.59 88.50 -2.16% 63.17 70.77 -10.74% 58.66 44.16 32.84%
PATM 6.79% 6.73% 8.80% 7.28% 4.38% 4.57% 5.24% 4.14%
EPS 11.48 11.35 1.15% 11.78 12.04 -2.16% 8.59 9.63 -10.80% 7.98 6.01 32.78%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 1,691.09 1,643.89 2.87% 1,340.99 1,538.61 -12.84% 1,744.40 1,867.19 -6.58% 1,496.66 1,492.52 0.28%
Expenses 1,543.69 1,516.87 1.77% 1,220.79 1,388.79 -12.10% 1,592.35 1,719.27 -7.38% 1,378.45 1,369.18 0.68%
EBITDA 147.40 127.02 16.04% 120.20 149.82 -19.77% 152.05 147.92 2.79% 118.21 123.34 -4.16%
EBIDTM 8.72% 7.73% 8.96% 9.74% 8.72% 7.92% 7.90% 8.26%
Other Income 34.38 23.51 46.24% 17.80 8.87 100.68% 2.63 4.04 -34.90% 4.33 5.27 -17.84%
Interest 19.20 8.03 139.10% 16.36 9.46 72.94% 13.39 10.78 24.21% 19.62 12.96 51.39%
Depreciation 26.64 25.50 4.47% 25.91 24.69 4.94% 11.57 27.00 -57.15% 50.74 27.04 87.65%
PBT 135.94 117.00 16.19% 95.73 124.54 -23.13% 129.72 114.18 13.61% 52.18 88.61 -41.11%
Tax 37.94 31.93 18.82% 31.79 29.18 8.94% 31.66 29.95 5.71% 29.08 22.10 31.58%
PAT 98.00 85.07 15.20% 63.94 95.36 -32.95% 98.06 84.23 16.42% 23.10 66.51 -65.27%
PATM 5.80% 5.17% 4.77% 6.20% 5.62% 4.51% 1.54% 4.46%
EPS 5.98 12.59 -52.50% 7.11 8.90 -20.11% 9.67 9.70 -0.31% 2.73 8.42 -67.58%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 4,789.86 5,018.26 4,861.40 4,651.92 4,444.47 4,309.61 4,893.71 4,128.92 2,599.82 3,031.54 3,872.89 Net Sales Growth -5.56% 3.23% 4.50% 4.67% 3.13% -11.94% 18.52% 58.82% -14.24% -21.72% Cost Of Goods Sold 2,628.63 2,800.41 2,762.87 2,653.91 2,679.57 2,510.23 2,749.04 2,377.85 1,194.99 1,557.32 2,403.31 Gross Profit 2,161.23 2,217.85 2,098.53 1,998.01 1,764.89 1,799.38 2,144.66 1,751.07 1,404.83 1,474.22 1,469.58 GP Margin 45.12% 44.20% 43.17% 42.95% 39.71% 41.75% 43.82% 42.41% 54.04% 48.63% 37.95% Total Expenditure 4,427.50 4,593.67 4,478.32 4,336.73 4,215.21 3,957.51 4,597.74 3,863.69 2,419.10 2,759.65 3,555.97 Power & Fuel Cost - 41.97 46.58 41.92 34.97 30.82 33.04 31.65 31.29 27.55 29.74 % Of Sales - 0.84% 0.96% 0.90% 0.79% 0.72% 0.68% 0.77% 1.20% 0.91% 0.77% Employee Cost - 432.39 389.25 343.00 318.69 279.31 313.31 292.78 277.81 267.84 247.97 % Of Sales - 8.62% 8.01% 7.37% 7.17% 6.48% 6.40% 7.09% 10.69% 8.84% 6.40% Manufacturing Exp. - 955.31 986.41 979.50 894.63 865.43 1,065.94 732.88 600.08 547.06 500.67 % Of Sales - 19.04% 20.29% 21.06% 20.13% 20.08% 21.78% 17.75% 23.08% 18.05% 12.93% General & Admin Exp. - 211.55 184.08 174.84 147.34 130.48 215.08 207.93 158.10 169.40 160.92 % Of Sales - 4.22% 3.79% 3.76% 3.32% 3.03% 4.40% 5.04% 6.08% 5.59% 4.16% Selling & Distn. Exp. - 86.88 84.02 111.34 102.14 114.22 205.26 187.68 136.72 186.42 210.45 % Of Sales - 1.73% 1.73% 2.39% 2.30% 2.65% 4.19% 4.55% 5.26% 6.15% 5.43% Miscellaneous Exp. - 65.15 25.12 32.21 37.88 27.02 16.06 32.92 20.12 4.07 210.45 % Of Sales - 1.30% 0.52% 0.69% 0.85% 0.63% 0.33% 0.80% 0.77% 0.13% 0.08% EBITDA 362.36 424.59 383.08 315.19 229.26 352.10 295.97 265.23 180.72 271.89 316.92 EBITDA Margin 7.57% 8.46% 7.88% 6.78% 5.16% 8.17% 6.05% 6.42% 6.95% 8.97% 8.18% Other Income 129.12 61.12 44.74 34.99 26.04 35.61 18.58 36.89 72.34 93.24 60.99 Interest 30.06 30.14 57.30 52.67 42.84 35.34 33.38 33.12 17.97 33.64 30.77 Depreciation 70.42 67.27 66.62 63.11 65.39 67.84 73.71 65.93 67.15 63.82 64.30 PBT 391.00 388.30 303.90 234.40 147.06 284.54 207.47 203.08 167.93 267.66 282.84 Tax 98.21 94.56 72.19 56.47 34.24 66.31 54.37 74.76 48.95 79.03 92.92 Tax Rate 25.12% 24.35% 23.75% 24.09% 23.28% 23.30% 26.21% 36.81% 29.15% 29.53% 32.85% PAT 292.79 293.74 231.71 177.92 112.82 218.23 153.10 128.32 118.98 188.63 189.92 PAT before Minority Interest 292.79 293.74 231.71 177.92 112.82 218.23 153.10 128.32 118.98 188.63 189.92 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.11% 5.85% 4.77% 3.82% 2.54% 5.06% 3.13% 3.11% 4.58% 6.22% 4.90% PAT Growth 2.07% 26.77% 30.23% 57.70% -48.30% 42.54% 19.31% 7.85% -36.92% -0.68% EPS 39.84 39.96 31.53 24.21 15.35 29.69 20.83 17.46 16.19 25.66 25.84

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 6,273.14 6,422.28 6,218.31 6,399.04 5,499.34 5,425.57 5,882.06 5,050.66 3,790.92 3,916.79 4,509.85 Net Sales Growth -4.11% 3.28% -2.82% 16.36% 1.36% -7.76% 16.46% 33.23% -3.21% -13.15% Cost Of Goods Sold 3,550.91 3,715.33 3,673.21 3,875.02 3,353.75 3,260.89 3,445.31 3,076.41 2,089.05 2,091.48 2,837.11 Gross Profit 2,722.23 2,706.95 2,545.10 2,524.02 2,145.59 2,164.67 2,436.75 1,974.25 1,701.87 1,825.30 1,672.74 GP Margin 43.40% 42.15% 40.93% 39.44% 39.02% 39.90% 41.43% 39.09% 44.89% 46.60% 37.09% Total Expenditure 5,735.28 5,825.95 5,671.68 5,926.64 5,165.31 4,956.58 5,537.79 4,765.15 3,482.46 3,510.19 4,160.85 Power & Fuel Cost - 58.78 58.75 61.95 48.42 45.14 45.98 42.30 40.04 38.12 39.91 % Of Sales - 0.92% 0.94% 0.97% 0.88% 0.83% 0.78% 0.84% 1.06% 0.97% 0.88% Employee Cost - 555.56 510.00 462.55 433.03 384.04 421.97 375.49 340.01 327.25 303.19 % Of Sales - 8.65% 8.20% 7.23% 7.87% 7.08% 7.17% 7.43% 8.97% 8.36% 6.72% Manufacturing Exp. - 1,086.39 1,092.83 1,115.77 1,005.37 921.98 1,138.81 784.63 649.18 619.70 573.97 % Of Sales - 16.92% 17.57% 17.44% 18.28% 16.99% 19.36% 15.54% 17.12% 15.82% 12.73% General & Admin Exp. - 243.18 213.90 209.31 177.59 166.90 243.96 241.78 171.93 228.75 173.91 % Of Sales - 3.79% 3.44% 3.27% 3.23% 3.08% 4.15% 4.79% 4.54% 5.84% 3.86% Selling & Distn. Exp. - 107.89 101.48 155.37 125.50 148.03 221.02 209.98 170.74 200.73 227.71 % Of Sales - 1.68% 1.63% 2.43% 2.28% 2.73% 3.76% 4.16% 4.50% 5.12% 5.05% Miscellaneous Exp. - 58.82 21.52 46.66 21.65 29.59 20.75 34.57 21.50 4.15 227.71 % Of Sales - 0.92% 0.35% 0.73% 0.39% 0.55% 0.35% 0.68% 0.57% 0.11% 0.11% EBITDA 537.86 596.33 546.63 472.40 334.03 468.99 344.27 285.51 308.46 406.60 349.00 EBITDA Margin 8.57% 9.29% 8.79% 7.38% 6.07% 8.64% 5.85% 5.65% 8.14% 10.38% 7.74% Other Income 59.14 39.34 22.07 12.67 13.24 51.77 32.09 68.76 57.28 93.62 76.59 Interest 68.57 56.23 83.93 90.79 87.84 64.26 60.82 44.84 33.94 58.02 66.13 Depreciation 114.86 102.03 101.45 104.30 101.36 100.86 101.19 82.48 80.75 75.29 75.69 PBT 413.57 477.41 383.32 289.99 158.08 355.63 214.35 226.94 251.06 366.92 283.77 Tax 130.47 121.71 98.97 84.49 43.11 102.74 65.32 82.93 82.65 118.58 93.32 Tax Rate 31.55% 25.49% 25.82% 29.14% 27.27% 28.89% 30.47% 36.54% 32.92% 32.32% 32.89% PAT 283.10 340.97 273.16 196.49 108.82 247.67 144.41 142.77 157.28 242.10 184.74 PAT before Minority Interest 254.51 355.70 284.36 205.54 114.99 252.89 149.03 144.02 168.41 248.34 190.45 Minority Interest -28.59 -14.73 -11.20 -9.05 -6.17 -5.22 -4.62 -1.25 -11.13 -6.24 -5.71 PAT Margin 4.51% 5.31% 4.39% 3.07% 1.98% 4.56% 2.46% 2.83% 4.15% 6.18% 4.10% PAT Growth -14.52% 24.82% 39.02% 80.56% -56.06% 71.50% 1.15% -9.23% -35.04% 31.05% EPS 38.52 46.39 37.16 26.73 14.81 33.70 19.65 19.42 21.40 32.94 25.13

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,416.86 2,154.60 1,945.71 1,783.23 1,674.59 1,470.51 1,347.17 1,222.84 1,125.50 957.11 Share Capital 7.35 7.35 7.35 7.35 7.35 7.35 7.35 7.35 7.35 7.35 Total Reserves 2,409.51 2,147.25 1,938.36 1,775.88 1,667.23 1,463.16 1,339.82 1,215.49 1,118.15 949.75 Non-Current Liabilities 364.64 175.13 207.16 346.37 360.22 239.76 310.08 300.79 222.21 272.85 Secured Loans 21.69 7.21 0.00 100.00 87.39 0.92 0.00 0.00 0.00 0.00 Unsecured Loans 186.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 46.13 53.31 76.08 46.95 50.71 61.40 60.51 47.93 67.41 110.40 Current Liabilities 3,206.44 3,570.51 3,226.68 2,812.63 2,804.72 2,777.48 2,674.26 1,853.33 2,098.20 2,269.06 Trade Payables 1,133.45 1,267.66 1,331.32 1,221.73 1,451.44 1,224.85 1,290.01 1,025.25 1,311.97 1,346.48 Other Current Liabilities 1,765.70 2,037.22 1,384.47 1,176.94 1,040.85 1,034.45 1,130.76 555.15 452.39 423.66 Short Term Borrowings 20.18 22.02 346.77 233.66 86.17 340.04 74.71 82.27 109.56 296.51 Short Term Provisions 287.12 243.61 164.12 180.30 226.25 178.14 178.79 190.66 224.28 202.42 Total Liabilities 5,987.94 5,900.24 5,379.55 4,942.23 4,839.53 4,487.75 4,331.51 3,376.96 3,445.91 3,499.02 Net Block 494.61 455.58 471.05 474.61 482.61 518.61 507.48 455.48 464.37 460.13 Gross Block 1,120.09 1,027.94 982.54 930.33 876.71 847.74 764.35 1,019.31 970.00 906.33 Accumulated Depreciation 625.48 572.36 511.49 455.72 394.09 329.13 256.87 563.83 505.63 446.20 Non Current Assets 1,292.86 918.23 854.38 954.29 876.36 836.09 760.69 684.82 678.81 629.37 Capital Work in Progress 55.92 33.69 16.67 8.35 8.63 7.66 11.23 29.28 15.36 10.35 Non Current Investment 160.39 156.24 163.30 169.30 169.30 169.30 169.25 142.81 142.81 141.79 Long Term Loans & Adv. 531.32 246.15 181.87 289.00 209.30 124.05 56.32 56.13 56.27 16.11 Other Non Current Assets 50.62 26.56 21.49 13.03 6.52 16.48 16.42 1.12 0.00 0.99 Current Assets 4,695.09 4,982.01 4,525.17 3,987.94 3,963.16 3,651.66 3,570.82 2,692.14 2,767.11 2,869.65 Current Investments 83.33 11.45 16.60 118.72 43.32 81.99 155.46 366.01 688.46 551.27 Inventories 795.59 777.64 641.11 551.55 475.67 511.05 611.13 466.10 404.48 303.19 Sundry Debtors 3,014.38 3,106.86 2,788.18 2,279.10 2,359.36 1,990.44 1,803.81 1,107.73 1,071.09 1,388.06 Cash & Bank 81.84 80.92 136.22 78.23 121.06 135.56 92.06 207.00 121.80 289.64 Other Current Assets 719.95 20.87 31.18 29.35 963.75 932.63 908.37 545.31 481.28 337.49 Short Term Loans & Adv. 690.65 984.27 911.88 930.99 928.86 877.87 757.20 480.79 425.08 281.91 Net Current Assets 1,488.65 1,411.50 1,298.49 1,175.31 1,158.44 874.17 896.56 838.81 668.90 600.58 Total Assets 5,987.95 5,900.24 5,379.55 4,942.23 4,839.52 4,487.75 4,331.51 3,376.96 3,445.92 3,499.02

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,738.77 2,522.56 2,304.32 2,120.93 2,021.50 1,784.60 1,515.20 1,381.13 1,253.64 1,028.83 Share Capital 7.35 7.35 7.35 7.35 7.35 7.35 7.35 7.35 7.35 7.35 Total Reserves 2,731.42 2,515.21 2,296.96 2,113.58 2,014.15 1,777.24 1,507.85 1,373.78 1,246.29 1,021.48 Non-Current Liabilities 476.27 690.57 751.05 795.74 813.93 671.29 382.70 313.45 265.47 346.08 Secured Loans 34.24 406.49 432.86 465.21 463.51 385.94 55.98 0.00 19.79 63.00 Unsecured Loans 186.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17.22 24.87 Long Term Provisions 53.94 54.29 79.00 56.71 60.08 68.41 69.26 54.06 71.52 113.21 Current Liabilities 4,454.11 4,676.13 4,015.71 3,790.62 3,606.36 3,549.74 3,293.69 2,173.32 2,641.05 2,779.34 Trade Payables 1,249.35 1,422.75 1,497.07 1,445.26 1,621.84 1,408.69 1,482.29 1,109.95 1,416.66 1,423.74 Other Current Liabilities 2,321.61 2,617.02 1,671.10 1,576.04 1,321.58 1,323.86 1,310.86 661.76 666.32 608.70 Short Term Borrowings 564.35 269.61 620.76 576.70 416.82 552.32 247.73 143.20 299.79 533.82 Short Term Provisions 318.79 366.75 226.78 192.62 246.12 264.87 252.83 258.41 258.28 213.08 Total Liabilities 7,779.20 7,985.24 7,158.86 6,788.46 6,519.57 6,080.30 5,263.24 3,939.73 4,220.67 4,207.57 Net Block 973.25 956.14 947.42 977.10 803.11 833.19 748.54 628.79 622.72 615.21 Gross Block 1,819.64 1,753.61 1,651.83 1,582.41 1,307.19 1,239.45 1,057.53 1,330.84 1,272.95 1,196.60 Accumulated Depreciation 846.39 797.47 704.41 605.31 504.07 406.27 308.98 702.05 650.24 581.39 Non Current Assets 1,074.94 2,067.71 1,890.43 1,923.57 1,898.36 1,690.83 845.10 727.90 712.02 650.25 Capital Work in Progress 66.37 959.42 804.79 701.54 893.06 706.43 18.76 31.55 19.11 10.35 Non Current Investment 1.60 16.57 16.75 15.91 16.74 16.19 0.01 5.23 8.26 3.23 Long Term Loans & Adv. 21.24 106.07 94.34 215.24 173.71 106.95 59.83 58.10 59.35 18.92 Other Non Current Assets 12.49 29.52 27.14 13.79 11.75 28.08 17.96 4.23 2.59 2.54 Current Assets 5,975.99 5,917.52 5,268.43 4,864.90 4,621.21 4,389.48 4,418.14 3,211.83 3,508.64 3,557.33 Current Investments 83.79 11.95 16.60 118.72 43.32 81.99 155.46 366.01 688.46 551.27 Inventories 1,477.47 1,410.34 1,163.84 1,403.45 1,152.81 1,196.10 1,208.73 839.97 1,075.75 895.39 Sundry Debtors 2,832.64 2,928.69 2,819.50 2,151.84 2,145.03 1,793.09 1,892.74 1,136.00 1,133.35 1,430.08 Cash & Bank 146.50 191.87 210.52 136.46 179.34 214.36 140.38 240.27 141.73 310.41 Other Current Assets 1,435.59 47.36 73.13 53.18 1,100.70 1,103.93 1,020.83 629.58 469.35 370.18 Short Term Loans & Adv. 1,395.85 1,327.32 984.82 1,001.26 1,000.95 985.50 852.79 554.98 406.61 317.45 Net Current Assets 1,521.89 1,241.40 1,252.71 1,074.27 1,014.85 839.74 1,124.45 1,038.51 867.60 777.99 Total Assets 7,050.93 7,985.23 7,158.86 6,788.47 6,519.57 6,080.31 5,263.24 3,939.73 4,220.66 4,207.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 365.49 518.54 44.22 -134.30 151.35 -190.76 -162.12 -113.08 155.08 201.38 PBT 388.30 303.90 234.40 147.06 284.54 207.47 203.08 167.93 267.66 282.84 Adjustment 78.22 82.23 60.13 87.00 80.69 37.73 66.10 7.61 29.61 43.18 Changes in Working Capital -23.99 211.27 -201.48 -309.64 -151.58 -370.67 -350.54 -238.05 -72.76 -27.17 Cash after chg. in Working capital 442.53 597.40 93.05 -75.58 213.65 -125.48 -81.37 -62.51 224.51 298.85 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -77.04 -78.85 -48.83 -58.72 -62.30 -65.28 -80.74 -50.57 -69.43 -97.46 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -541.71 -91.73 55.62 -107.57 36.29 22.86 99.55 309.82 -182.68 -284.55 Net Fixed Assets -114.38 -62.42 -60.53 -53.34 -29.94 -79.82 273.01 -63.23 -68.68 -119.89 Net Investments -76.03 12.21 108.12 -75.40 38.67 73.42 184.11 322.45 -138.21 -215.91 Others -351.30 -41.52 8.03 21.17 27.56 29.26 -357.57 50.60 24.21 51.25 Cash from Financing Activity 180.77 -485.97 -43.64 201.16 -208.35 219.29 -27.33 -56.99 -235.93 1.46 Net Cash Inflow / Outflow 4.55 -59.16 56.20 -40.70 -20.70 51.39 -89.89 139.75 -263.53 -81.71 Opening Cash & Equivalents 62.99 122.15 65.95 106.65 127.36 75.97 165.86 26.11 289.64 371.35 Closing Cash & Equivalent 67.53 62.99 122.15 65.95 106.65 127.36 75.97 165.86 26.11 289.64

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 116.18 735.16 207.65 -70.30 227.82 103.53 -237.63 100.73 236.45 122.69 PBT 385.81 354.16 290.03 158.10 355.81 214.45 226.94 251.06 366.92 283.77 Adjustment 205.68 169.44 149.68 143.29 159.90 83.75 62.72 34.40 26.89 56.65 Changes in Working Capital -375.43 318.79 -160.90 -297.72 -200.81 -122.67 -437.65 -101.13 -47.41 -120.90 Cash after chg. in Working capital 216.07 842.39 278.81 3.67 314.91 175.54 -147.99 184.33 346.39 219.52 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -99.89 -107.23 -71.16 -73.97 -87.09 -72.01 -89.64 -83.59 -109.94 -96.83 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -304.10 -232.37 -58.44 -141.43 -186.02 -347.00 70.13 276.13 -141.44 -260.51 Net Fixed Assets -114.38 -62.42 -60.53 -53.34 -29.94 -79.82 273.01 -63.23 -68.68 -119.89 Net Investments -76.03 12.21 108.12 -75.40 38.67 73.42 184.11 322.45 -138.21 -215.91 Others -113.69 -182.16 -106.03 -12.69 -194.75 -340.60 -386.99 16.91 65.45 75.29 Cash from Financing Activity 108.40 -486.83 -97.76 175.75 -89.16 295.43 93.31 -232.88 -369.72 66.29 Net Cash Inflow / Outflow -79.52 15.97 51.44 -35.97 -47.36 51.95 -74.19 143.98 -274.71 -71.52 Opening Cash & Equivalents 142.62 168.15 101.28 154.55 179.73 108.44 179.68 35.70 310.41 381.94 Closing Cash & Equivalent 93.12 142.62 168.15 101.28 154.55 179.73 108.44 179.68 35.70 310.41

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 328.70 293.03 264.62 242.52 227.75 199.99 183.22 166.31 153.07 130.17 ROA 4.94% 4.11% 3.45% 2.31% 4.68% 3.47% 3.33% 3.49% 5.43% 5.91% ROE 12.85% 11.30% 9.54% 6.53% 13.88% 10.87% 9.99% 10.13% 18.12% 22.00% ROCE 17.21% 15.79% 12.46% 9.29% 17.36% 14.90% 17.32% 14.64% 24.05% 27.13% Fixed Asset Turnover 4.67 4.84 4.86 4.92 5.00 6.07 4.63 2.63 3.32 4.67 Receivable days 222.61 221.30 198.79 190.47 184.20 141.50 128.69 152.04 144.26 106.81 Inventory Days 57.21 53.26 46.79 42.18 41.78 41.85 47.61 60.75 41.51 32.65 Payable days 156.48 171.67 175.56 182.06 194.57 102.54 113.56 182.96 180.75 124.24 Cash Conversion Cycle 123.35 102.89 70.02 50.58 31.41 80.81 62.75 29.83 5.02 15.21 Total Debt/Equity 0.11 0.01 0.23 0.24 0.12 0.23 0.06 0.07 0.10 0.33 Interest Cover 13.89 6.30 5.45 4.43 9.05 7.22 7.13 10.34 8.96 10.19

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 372.48 343.07 313.39 288.45 274.93 242.71 206.07 187.83 170.50 139.92 ROA 4.42% 3.76% 2.95% 1.73% 4.01% 2.63% 3.13% 4.13% 5.89% 4.91% ROE 13.52% 11.78% 9.29% 5.55% 13.29% 9.03% 9.94% 12.78% 21.76% 20.33% ROCE 15.49% 13.71% 11.15% 7.81% 14.70% 12.06% 16.11% 18.01% 25.76% 22.88% Fixed Asset Turnover 3.59 3.65 3.96 3.81 4.26 5.12 4.23 2.94 3.28 4.09 Receivable days 163.72 168.70 141.78 142.59 132.47 114.36 109.44 108.25 115.35 97.29 Inventory Days 82.06 75.55 73.22 84.83 79.01 74.61 74.03 91.38 88.69 68.40 Payable days 131.26 145.07 138.57 166.90 169.61 96.53 102.40 143.52 153.27 113.55 Cash Conversion Cycle 114.52 99.18 76.43 60.53 41.87 92.44 81.07 56.12 50.77 52.14 Total Debt/Equity 0.31 0.31 0.52 0.57 0.47 0.54 0.20 0.13 0.28 0.64 Interest Cover 9.49 5.57 4.19 2.80 6.53 4.52 6.06 8.40 7.32 5.29

Top Investors:

nippon life india trustee ltd-a/c nippon india small cap fund

shri parasram holdings private limited

3p india equity fund 1

investor education and protection fund (iepf)

Annual Reports:

News Update:

Isgec Heavy Engineering inks pact to acquire 26% stake in FPEL HR1 Energy
7th Oct 2025, 12:22 PM

The acquisition of shares is for the purposes of meeting the company's green energy needs, and optimizing energy cost
Read More
ISGEC Heavy Engg. - Quarterly Results
13th Aug 2025, 16:54 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback