Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Engineering - Industrial Equipments

Rating :
68/99

BSE: 533033 | NSE: ISGEC

1001.05
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  986.15
  •  1019.20
  •  980.00
  •  986.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  118743
  •  1187.77
  •  1178.25
  •  470.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,363.61
  • 28.49
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,045.97
  • 0.30%
  • 2.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.43%
  • 3.92%
  • 18.10%
  • FII
  • DII
  • Others
  • 3.53%
  • 8.04%
  • 3.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.31
  • 4.85
  • 5.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.83
  • 10.60
  • 0.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.62
  • 6.60
  • -7.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.04
  • 23.36
  • 26.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.51
  • 1.89
  • 2.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.65
  • 10.78
  • 12.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,492.52
1,597.06
-6.55%
1,473.10
1,512.53
-2.61%
1,385.76
1,246.71
11.15%
2,042.74
1,596.15
27.98%
Expenses
1,369.18
1,469.31
-6.81%
1,339.52
1,421.83
-5.79%
1,282.22
1,174.94
9.13%
1,878.35
1,489.63
26.10%
EBITDA
123.34
127.75
-3.45%
133.58
90.70
47.28%
103.54
71.77
44.27%
164.39
106.52
54.33%
EBIDTM
8.26%
8.00%
9.07%
6.00%
7.47%
5.76%
8.05%
6.67%
Other Income
5.27
0.91
479.12%
3.56
2.56
39.06%
13.06
3.55
267.89%
5.65
1.13
400.00%
Interest
12.96
17.44
-25.69%
20.46
18.22
12.29%
19.25
19.84
-2.97%
17.49
31.82
-45.03%
Depreciation
27.04
26.20
3.21%
25.90
25.86
0.15%
25.10
25.47
-1.45%
26.77
27.41
-2.33%
PBT
88.61
85.02
4.22%
90.78
49.18
84.59%
72.25
30.01
140.75%
125.78
48.42
159.77%
Tax
22.10
19.22
14.98%
27.10
20.66
31.17%
19.73
11.97
64.83%
32.64
9.21
254.40%
PAT
66.51
65.80
1.08%
63.68
28.52
123.28%
52.52
18.04
191.13%
93.14
39.21
137.54%
PATM
4.46%
4.12%
4.32%
1.89%
3.79%
1.45%
4.56%
2.46%
EPS
8.42
8.57
-1.75%
8.13
4.02
102.24%
6.89
2.43
183.54%
11.72
5.12
128.91%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
6,394.12
6,399.04
5,499.34
5,425.57
5,882.06
5,050.66
3,790.92
3,916.79
4,509.85
3,953.83
1,680.54
Net Sales Growth
7.42%
16.36%
1.36%
-7.76%
16.46%
33.23%
-3.21%
-13.15%
14.06%
135.27%
 
Cost Of Goods Sold
3,779.95
3,875.02
3,353.75
3,260.89
3,445.31
3,076.41
2,089.05
2,091.48
2,837.11
2,449.13
1,010.65
Gross Profit
2,614.17
2,524.02
2,145.59
2,164.67
2,436.75
1,974.25
1,701.87
1,825.30
1,672.74
1,504.70
669.88
GP Margin
40.88%
39.44%
39.02%
39.90%
41.43%
39.09%
44.89%
46.60%
37.09%
38.06%
39.86%
Total Expenditure
5,869.27
5,926.64
5,165.31
4,956.58
5,537.79
4,765.15
3,482.46
3,510.19
4,160.85
3,680.46
1,596.39
Power & Fuel Cost
-
61.95
48.42
45.14
45.98
42.30
40.04
38.12
39.91
39.27
15.39
% Of Sales
-
0.97%
0.88%
0.83%
0.78%
0.84%
1.06%
0.97%
0.88%
0.99%
0.92%
Employee Cost
-
462.55
433.03
384.04
421.97
375.49
340.01
327.25
303.19
278.08
129.84
% Of Sales
-
7.23%
7.87%
7.08%
7.17%
7.43%
8.97%
8.36%
6.72%
7.03%
7.73%
Manufacturing Exp.
-
1,115.77
1,005.37
921.98
1,138.81
784.63
649.18
619.70
573.97
445.52
224.41
% Of Sales
-
17.44%
18.28%
16.99%
19.36%
15.54%
17.12%
15.82%
12.73%
11.27%
13.35%
General & Admin Exp.
-
209.31
177.59
166.90
243.96
241.78
171.93
228.75
173.91
123.00
57.29
% Of Sales
-
3.27%
3.23%
3.08%
4.15%
4.79%
4.54%
5.84%
3.86%
3.11%
3.41%
Selling & Distn. Exp.
-
155.37
125.50
148.03
221.02
209.98
170.74
200.73
227.71
282.31
129.86
% Of Sales
-
2.43%
2.28%
2.73%
3.76%
4.16%
4.50%
5.12%
5.05%
7.14%
7.73%
Miscellaneous Exp.
-
46.66
21.65
29.59
20.75
34.57
21.50
4.15
5.06
63.15
129.86
% Of Sales
-
0.73%
0.39%
0.55%
0.35%
0.68%
0.57%
0.11%
0.11%
1.60%
1.72%
EBITDA
524.85
472.40
334.03
468.99
344.27
285.51
308.46
406.60
349.00
273.37
84.15
EBITDA Margin
8.21%
7.38%
6.07%
8.64%
5.85%
5.65%
8.14%
10.38%
7.74%
6.91%
5.01%
Other Income
27.54
12.67
13.24
51.77
32.09
68.76
57.28
93.62
76.59
47.38
29.96
Interest
70.16
90.79
87.84
64.26
60.82
44.84
33.94
58.02
66.13
50.66
22.75
Depreciation
104.81
104.30
101.36
100.86
101.19
82.48
80.75
75.29
75.69
82.51
33.59
PBT
377.42
289.99
158.08
355.63
214.35
226.94
251.06
366.92
283.77
187.57
57.77
Tax
101.57
84.49
43.11
102.74
65.32
82.93
82.65
118.58
93.32
64.24
19.07
Tax Rate
26.91%
29.14%
27.27%
28.89%
30.47%
36.54%
32.92%
32.32%
32.89%
34.25%
33.01%
PAT
275.85
196.49
108.82
247.67
144.41
142.77
157.28
242.10
184.74
117.80
42.22
PAT before Minority Interest
258.38
205.54
114.99
252.89
149.03
144.02
168.41
248.34
190.45
123.33
38.70
Minority Interest
-17.47
-9.05
-6.17
-5.22
-4.62
-1.25
-11.13
-6.24
-5.71
-5.53
3.52
PAT Margin
4.31%
3.07%
1.98%
4.56%
2.46%
2.83%
4.15%
6.18%
4.10%
2.98%
2.51%
PAT Growth
82.00%
80.56%
-56.06%
71.50%
1.15%
-9.23%
-35.04%
31.05%
56.83%
179.01%
 
EPS
37.53
26.73
14.81
33.70
19.65
19.42
21.40
32.94
25.13
16.03
5.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
2,304.32
2,120.93
2,021.50
1,784.60
1,515.20
1,381.13
1,253.64
1,028.83
844.77
751.11
Share Capital
7.35
7.35
7.35
7.35
7.35
7.35
7.35
7.35
7.35
7.35
Total Reserves
2,296.96
2,113.58
2,014.15
1,777.24
1,507.85
1,373.78
1,246.29
1,021.48
837.42
743.76
Non-Current Liabilities
751.05
795.74
813.93
671.29
382.70
313.45
265.47
346.08
359.49
374.34
Secured Loans
432.86
465.21
463.51
385.94
55.98
0.00
19.79
63.00
65.87
68.70
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
17.22
24.87
7.88
41.21
Long Term Provisions
79.00
56.71
60.08
68.41
69.26
54.06
71.52
113.21
145.09
137.65
Current Liabilities
4,015.71
3,790.62
3,606.36
3,549.74
3,293.69
2,173.32
2,641.05
2,779.34
2,305.54
1,963.64
Trade Payables
1,497.07
1,445.26
1,621.84
1,408.69
1,482.29
1,109.95
1,416.66
1,423.74
1,199.14
847.18
Other Current Liabilities
1,671.10
1,576.04
1,321.58
1,323.86
1,310.86
661.76
666.32
608.70
536.12
651.41
Short Term Borrowings
620.76
576.70
416.82
552.32
247.73
143.20
299.79
533.82
412.28
370.99
Short Term Provisions
226.78
192.62
246.12
264.87
252.83
258.41
258.28
213.08
157.99
94.06
Total Liabilities
7,158.86
6,788.46
6,519.57
6,080.30
5,263.24
3,939.73
4,220.67
4,207.57
3,556.29
3,130.04
Net Block
947.42
977.10
803.11
833.19
748.54
628.79
622.72
615.21
554.15
532.23
Gross Block
1,651.83
1,582.41
1,307.19
1,239.45
1,057.53
1,330.84
1,272.95
1,196.60
1,068.58
960.09
Accumulated Depreciation
704.41
605.31
504.07
406.27
308.98
702.05
650.24
581.39
514.42
427.86
Non Current Assets
1,890.43
1,923.57
1,898.36
1,690.83
845.10
727.90
712.02
650.25
588.00
592.88
Capital Work in Progress
804.79
701.54
893.06
706.43
18.76
31.55
19.11
10.35
14.31
40.71
Non Current Investment
16.75
15.91
16.74
16.19
0.01
5.23
8.26
3.23
3.11
3.11
Long Term Loans & Adv.
94.34
215.24
173.71
106.95
59.83
58.10
59.35
18.92
16.16
16.70
Other Non Current Assets
27.14
13.79
11.75
28.08
17.96
4.23
2.59
2.54
0.26
0.13
Current Assets
5,268.43
4,864.90
4,621.21
4,389.48
4,418.14
3,211.83
3,508.64
3,557.33
2,968.16
2,536.93
Current Investments
16.60
118.72
43.32
81.99
155.46
366.01
688.46
551.27
345.31
140.33
Inventories
1,163.84
1,403.45
1,152.81
1,196.10
1,208.73
839.97
1,075.75
895.39
839.78
860.22
Sundry Debtors
2,819.51
2,151.84
2,145.03
1,793.09
1,892.74
1,136.00
1,133.35
1,430.08
1,037.95
796.76
Cash & Bank
210.52
136.46
179.34
214.36
140.38
240.27
141.73
310.41
381.94
425.78
Other Current Assets
1,057.95
53.18
99.75
118.43
1,020.83
629.58
469.35
370.18
363.18
313.84
Short Term Loans & Adv.
984.82
1,001.26
1,000.95
985.50
852.79
554.98
406.61
317.45
317.25
250.75
Net Current Assets
1,252.71
1,074.27
1,014.85
839.74
1,124.45
1,038.51
867.60
777.99
662.63
573.29
Total Assets
7,158.86
6,788.47
6,519.57
6,080.31
5,263.24
3,939.73
4,220.66
4,207.58
3,556.28
3,130.04

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
207.65
-70.30
227.82
103.53
-237.63
100.73
236.45
122.69
260.95
-192.82
PBT
290.03
158.10
355.81
214.45
226.94
251.06
366.92
283.77
187.57
57.77
Adjustment
149.68
143.29
159.90
83.75
62.72
34.40
26.89
56.65
67.18
16.10
Changes in Working Capital
-160.90
-297.72
-200.81
-122.67
-437.65
-101.13
-47.41
-120.90
84.07
-242.39
Cash after chg. in Working capital
278.81
3.67
314.91
175.54
-147.99
184.33
346.39
219.52
338.82
-168.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-71.16
-73.97
-87.09
-72.01
-89.64
-83.59
-109.94
-96.83
-77.88
-24.29
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
-58.44
-141.43
-186.02
-347.00
70.13
276.13
-141.44
-260.51
-238.97
65.91
Net Fixed Assets
-60.53
-53.34
-29.94
-79.82
273.01
-63.23
-68.68
-119.89
-40.73
-31.94
Net Investments
108.12
-75.40
38.67
73.42
184.11
322.45
-138.21
-215.91
-210.26
66.81
Others
-106.03
-12.69
-194.75
-340.60
-386.99
16.91
65.45
75.29
12.02
31.04
Cash from Financing Activity
-97.76
175.75
-89.16
295.43
93.31
-232.88
-369.72
66.29
-65.82
149.58
Net Cash Inflow / Outflow
51.44
-35.97
-47.36
51.95
-74.19
143.98
-274.71
-71.52
-43.84
22.68
Opening Cash & Equivalents
101.28
154.55
179.73
108.44
179.68
35.70
310.41
381.94
425.78
403.10
Closing Cash & Equivalent
168.15
101.28
154.55
179.73
108.44
179.68
35.70
310.41
381.94
425.78

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
313.39
288.45
274.93
242.71
206.07
187.83
170.50
139.92
114.87
102.12
ROA
2.95%
1.73%
4.01%
2.63%
3.13%
4.13%
5.89%
4.91%
3.69%
1.32%
ROE
9.29%
5.55%
13.29%
9.03%
9.94%
12.78%
21.76%
20.33%
15.46%
5.28%
ROCE
11.15%
7.81%
14.70%
12.06%
16.11%
18.01%
25.76%
22.88%
17.93%
6.80%
Fixed Asset Turnover
3.96
3.81
4.26
5.12
4.23
2.94
3.28
4.09
3.97
1.82
Receivable days
141.78
142.59
132.47
114.36
109.44
108.25
115.35
97.29
83.12
164.89
Inventory Days
73.22
84.83
79.01
74.61
74.03
91.38
88.69
68.40
77.02
143.56
Payable days
138.57
166.90
169.61
96.53
102.40
143.52
153.27
113.55
101.97
160.33
Cash Conversion Cycle
76.43
60.53
41.87
92.44
81.07
56.12
50.77
52.14
58.17
148.12
Total Debt/Equity
0.52
0.57
0.47
0.54
0.20
0.13
0.28
0.64
0.62
0.72
Interest Cover
4.19
2.80
6.53
4.52
6.06
8.40
7.32
5.29
4.70
3.54

News Update:


  • Isgec Heavy Engineering’s step-down arm starts commercial operation in new ethanol plant in Philippines
    12th Apr 2024, 11:08 AM

    Cavite Biofuel Producers has started commercial operation on April 11, 2024

    Read More
  • ISGEC Heavy Engg. - Quarterly Results
    13th Feb 2024, 14:05 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.