ISGEC Heavy Engineering Ltd

ISGEC Heavy Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

ISGEC Heavy Engineering Ltd

₹ 1,001 1.51%
19 Apr - close price
isgec.com BSE: 533033 NSE : ISGEC
About

ISGEC Heavy Engineering Ltd is a diversified heavy engineering company engaged in manufacturing and project business with an extensive global presence. It manufactures process plant equipment, presses, Iron & Steel castings & Boiler pressure parts.
It also undertakes turnkey projects for setting-up boilers, power plants, sugar plants, distilleries, factories and others. It also has strengths in the business of construction.[1]
It is also engaged in the business of manufacture of sugar and its by-products through a subsidiary.[2]

Key Points

History
Established in 1933, the company initially offered Sugar Machinery and Boilers. Over the years, it evolved into a diversified heavy engineering company involved in manufacturing and project businesses, with a strong global presence. [1]

Website BSE NSE
  • Market Cap ₹ 7,358 Cr.
  • Current Price ₹ 1,001
  • High / Low ₹ 1,178 / 465
  • Stock P/E 33.0
  • Book Value ₹ 278
  • Dividend Yield 0.30 %
  • ROCE 12.4 %
  • ROE 9.58 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.

Cons

  • Stock is trading at 3.60 times its book value
  • Company has a low return on equity of 9.86% over last 3 years.
  • Dividend payout has been low at 11.8% of profits over last 3 years
  • Company has high debtors of 219 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Infrastructure Developers & Operators Industry: Engineering - Turnkey Services

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
1,184 1,321 811 1,155 1,115 1,363 993 1,141 1,098 1,420 1,131 1,114 1,067
1,091 1,224 775 1,120 1,045 1,295 936 1,078 1,024 1,314 1,054 1,020 985
Operating Profit 93 97 36 35 70 68 57 62 75 106 77 94 82
OPM % 8% 7% 4% 3% 6% 5% 6% 5% 7% 7% 7% 8% 8%
2 21 2 18 3 3 6 19 5 6 28 6 5
Interest 3 9 4 5 7 6 7 9 10 11 11 14 10
Depreciation 17 17 16 16 17 17 15 16 16 16 16 16 17
Profit before tax 75 93 19 31 50 47 40 57 53 84 78 70 60
Tax % 26% 21% 27% 13% 26% 26% 25% 19% 26% 26% 18% 24% 26%
55 74 14 27 37 35 30 46 40 62 64 53 44
EPS in Rs 7.52 10.03 1.86 3.70 5.00 4.79 4.09 6.24 5.42 8.45 8.67 7.21 6.01
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Sep 2012 Sep 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
2,662 2,512 1,439 3,276 3,870 3,032 2,600 4,129 4,894 4,310 4,444 4,652 4,731
2,515 2,359 1,345 2,996 3,553 2,759 2,419 3,860 4,597 3,957 4,215 4,335 4,373
Operating Profit 148 152 94 280 317 272 181 268 296 352 230 317 358
OPM % 6% 6% 7% 9% 8% 9% 7% 6% 6% 8% 5% 7% 8%
37 42 23 42 61 93 72 34 18 35 25 34 44
Interest 38 36 19 33 31 34 18 33 33 35 43 53 45
Depreciation 45 54 28 72 64 64 67 66 74 68 65 63 65
Profit before tax 101 105 70 218 283 268 168 203 207 285 147 234 292
Tax % 30% 31% 34% 34% 33% 30% 29% 37% 26% 23% 23% 24%
70 72 46 143 190 189 119 128 153 218 113 178 223
EPS in Rs 9.50 9.83 6.29 19.48 25.84 25.66 16.19 17.45 20.82 29.68 15.34 24.20 30.34
Dividend Payout % 11% 10% 11% 10% 8% 12% 10% 37% 10% 10% 13% 12%
Compounded Sales Growth
10 Years: 6%
5 Years: 12%
3 Years: -2%
TTM: 3%
Compounded Profit Growth
10 Years: 11%
5 Years: 10%
3 Years: 6%
TTM: 48%
Stock Price CAGR
10 Years: 25%
5 Years: 12%
3 Years: 23%
1 Year: 111%
Return on Equity
10 Years: 12%
5 Years: 10%
3 Years: 10%
Last Year: 10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Sep 2012 Sep 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 7 7 7 7 7 7 7 7 7 7 7 7 7
Reserves 537 602 641 762 950 1,118 1,215 1,340 1,463 1,667 1,776 1,938 2,036
268 329 394 272 313 110 82 75 354 209 443 463 264
1,288 1,460 1,518 1,807 2,136 2,129 2,024 2,840 2,609 2,904 2,695 2,945 3,460
Total Liabilities 2,100 2,398 2,561 2,848 3,406 3,364 3,329 4,262 4,433 4,787 4,921 5,354 5,767
370 428 414 399 460 464 455 507 519 483 475 471 473
CWIP 46 8 27 10 10 15 29 11 8 9 8 17 13
Investments 271 334 267 477 693 831 509 325 251 213 288 180 241
1,413 1,628 1,853 1,962 2,243 2,053 2,335 3,418 3,656 4,083 4,150 4,686 5,040
Total Assets 2,100 2,398 2,561 2,848 3,406 3,364 3,329 4,262 4,433 4,787 4,921 5,354 5,767

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Sep 2012 Sep 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-10 333 -27 345 201 155 -113 -162 -191 151 -134 44
-89 -104 41 -207 -285 -183 310 100 23 36 -108 56
30 26 43 -157 1 -236 -57 -27 219 -208 201 -44
Net Cash Flow -70 256 57 -19 -82 -264 140 -90 51 -21 -41 56

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Sep 2012 Sep 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 95 111 200 103 131 129 156 159 148 200 187 219
Inventory Days 111 86 184 76 46 97 138 93 67 69 75 88
Days Payable 139 164 328 195 204 315 303 195 160 211 166 183
Cash Conversion Cycle 67 33 56 -15 -28 -89 -10 57 55 58 96 124
Working Capital Days 22 -0 35 3 5 -4 49 64 75 94 108 125
ROCE % 17% 14% 9% 23% 26% 21% 14% 16% 15% 17% 9% 12%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
62.43% 62.43% 62.43% 62.43% 62.43% 62.43% 62.43% 62.43% 62.43% 62.43% 62.43% 62.43%
1.94% 1.95% 2.00% 2.29% 2.29% 2.35% 2.45% 2.81% 2.45% 2.77% 3.48% 3.53%
6.95% 7.25% 6.97% 6.86% 7.03% 7.39% 7.10% 7.14% 7.80% 8.17% 8.33% 8.73%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
28.67% 28.35% 28.59% 28.41% 28.23% 27.82% 27.99% 27.60% 27.30% 26.61% 25.75% 25.30%
No. of Shareholders 13,82317,98037,11637,56135,54834,28634,01433,17033,30930,68632,60132,484

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls