Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹164Cr
Rev Gr TTM
Revenue Growth TTM
-47.48%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ISHANCH
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -56.4 | -51.1 | 51.4 | 41.1 | 86.3 | 173.8 | 29.9 | 45.8 | -37.0 | -50.6 | -78.0 | -11.8 |
| 17 | 13 | 23 | 15 | 22 | 31 | 28 | 19 | 16 | 14 | 8 | 21 |
Operating Profit Operating ProfitCr |
| -21.2 | -9.4 | 2.9 | -5.6 | 16.9 | 5.8 | 7.8 | 10.0 | 1.8 | 11.3 | -25.1 | -10.6 |
Other Income Other IncomeCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| -4 | -2 | 0 | -1 | 4 | 1 | 1 | 1 | -1 | 0 | -4 | -4 |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 |
|
Growth YoY PAT Growth YoY% | -148.8 | -353.9 | -1,500.0 | -166.5 | 222.3 | 149.7 | 512.5 | 103.4 | -131.5 | -65.9 | -374.2 | -10,600.0 |
| -21.1 | -14.7 | -1.4 | -10.1 | 13.9 | 2.7 | 4.3 | 0.2 | -6.9 | 1.8 | -53.7 | -28.1 |
| -1.6 | -0.8 | -0.1 | -0.7 | 1.8 | 0.4 | 0.6 | 0.0 | -0.6 | 0.1 | -1.7 | -2.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -33.2 | 23.1 | 8.6 | 8.1 | -7.4 | 20.0 | 2.0 | 6.9 | -26.0 | 18.5 | 32.4 | -42.4 |
| 47 | 55 | 56 | 67 | 59 | 70 | 64 | 72 | 64 | 73 | 95 | 60 |
Operating Profit Operating ProfitCr |
| 5.0 | 10.3 | 16.6 | 7.3 | 11.3 | 12.9 | 21.5 | 17.3 | 1.7 | 4.2 | 6.6 | -2.6 |
Other Income Other IncomeCr | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 3 | 2 | 3 | 3 | 2 |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 5 | 5 |
Depreciation DepreciationCr | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 2 | 3 |
| 1 | 5 | 10 | 6 | 7 | 10 | 17 | 14 | -1 | 0 | 2 | -8 |
| -1 | 1 | 4 | 3 | 2 | 2 | 4 | 4 | 0 | 0 | 1 | 2 |
|
| -66.2 | 79.4 | 44.2 | -40.0 | 28.7 | 89.7 | 56.0 | -21.1 | -111.9 | 109.8 | 825.0 | -996.8 |
| 4.3 | 6.3 | 8.4 | 4.7 | 6.5 | 10.2 | 15.7 | 11.6 | -1.9 | 0.1 | 1.1 | -16.6 |
| 1.8 | 3.2 | 4.6 | 2.8 | 3.5 | 5.8 | 8.0 | 6.3 | -0.7 | 0.1 | 0.5 | -4.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 8 | 8 | 11 | 11 | 11 | 16 | 16 | 17 | 21 | 21 | 21 | 26 |
| 10 | 14 | 16 | 18 | 22 | 38 | 49 | 63 | 82 | 82 | 83 | 114 |
Current Liabilities Current LiabilitiesCr | 13 | 11 | 15 | 15 | 16 | 10 | 22 | 25 | 26 | 50 | 78 | 61 |
Non Current Liabilities Non Current LiabilitiesCr | 3 | 4 | 2 | 4 | 5 | 2 | 3 | 4 | 2 | 27 | 40 | 38 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 18 | 20 | 30 | 27 | 28 | 35 | 56 | 74 | 64 | 78 | 77 | 67 |
Non Current Assets Non Current AssetsCr | 16 | 16 | 14 | 21 | 27 | 32 | 34 | 40 | 67 | 101 | 145 | 172 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 4 | -1 | 4 | 7 | 5 | 3 | -2 | -9 | 20 | -9 | 12 |
Investing Cash Flow Investing Cash FlowCr | -4 | -2 | -2 | -8 | -7 | -5 | -3 | -8 | -41 | -25 | -39 |
Financing Cash Flow Financing Cash FlowCr | 0 | 3 | -2 | 0 | 2 | 3 | 5 | 16 | 20 | 34 | 28 |
|
Free Cash Flow Free Cash FlowCr | 0 | -3 | 2 | -1 | -2 | -1 | -6 | -16 | -9 | -43 | -31 |
| 184.4 | -28.1 | 71.1 | 214.1 | 115.2 | 32.3 | -18.1 | -84.3 | -1,681.7 | -7,890.1 | 1,069.7 |
CFO To EBITDA CFO To EBITDA% | 160.2 | -17.1 | 36.1 | 136.7 | 66.2 | 25.7 | -13.2 | -56.3 | 1,832.3 | -286.1 | 172.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 12 | 22 | 55 | 48 | 38 | 32 | 79 | 241 | 109 | 96 | 83 |
Price To Earnings Price To Earnings | 5.5 | 5.7 | 9.9 | 14.4 | 8.8 | 3.9 | 6.2 | 23.9 | 0.0 | 759.2 | 76.1 |
Price To Sales Price To Sales | 0.2 | 0.4 | 0.8 | 0.7 | 0.6 | 0.4 | 1.0 | 2.8 | 1.7 | 1.3 | 0.8 |
Price To Book Price To Book | 0.7 | 1.1 | 2.2 | 1.7 | 1.2 | 0.6 | 1.2 | 3.1 | 1.1 | 0.9 | 0.8 |
| 6.1 | 4.6 | 5.5 | 10.7 | 6.5 | 3.2 | 5.0 | 17.2 | 118.7 | 47.9 | 26.0 |
Profitability Ratios Profitability Ratios |
| 37.4 | 41.4 | 47.5 | 37.9 | 43.2 | 43.9 | 53.1 | 48.0 | 38.2 | 36.5 | 37.9 |
| 5.0 | 10.3 | 16.6 | 7.3 | 11.3 | 12.9 | 21.5 | 17.3 | 1.7 | 4.2 | 6.6 |
| 4.3 | 6.3 | 8.4 | 4.7 | 6.5 | 10.2 | 15.7 | 11.6 | -1.9 | 0.1 | 1.1 |
| 9.2 | 21.4 | 32.3 | 17.6 | 16.9 | 19.4 | 23.9 | 15.8 | 0.3 | 2.0 | 3.7 |
| 12.2 | 18.4 | 20.9 | 11.6 | 12.9 | 15.2 | 19.6 | 12.7 | -1.2 | 0.1 | 1.0 |
| 6.4 | 10.7 | 12.8 | 7.0 | 7.9 | 12.3 | 14.2 | 8.8 | -0.9 | 0.1 | 0.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Ishan Dyes and Chemicals Limited is an established Indian chemical manufacturer specializing in the production of **Copper Phthalocyanine Crude Blue (CPC Blue)** and **Pigment Blues**. The company is currently undergoing a strategic transformation, transitioning from a specialized pigment manufacturer into an integrated chemical player through significant capital expenditure in backward integration and bulk chemical intermediates.
---
### **Strategic Pivot: Vertical Integration & Capacity Expansion**
The company’s core strategy focuses on enhancing margins and mitigating global supply chain volatility by diversifying into **bulk chemical intermediates**.
* **The Sulphuric Acid Project (Unit 2):** A major new facility located at **Vatva, Ahmedabad**, focused on **Sulphur-based derivative products**.
* **Capacity:** **450 MT per day** of **Sulphuric Acid** (**98.5% purity**).
* **Operational Status:** Commercial sales commenced on **January 31, 2026**.
* **Strategic Value:** This plant provides raw material security for existing pigment operations while creating a new revenue stream through commercial merchant sales.
* **Integration of Unit 1 & 2:** As of **January 23, 2026**, the core Phthalocyanine Pigment business (Unit 1) was fully integrated with the new Sulphuric Acid plant.
* **Modernization Initiatives:** Ongoing Capex is directed toward plant and building upgrades to achieve **increased tonnage**, **energy conservation**, and **yield enhancement**.
---
### **Product Portfolio & Industrial Applications**
The company operates a single reportable segment—**Chemicals**—with a focus on the **Phthalocyanine Blue** range. These products are essential colorants for a wide variety of global industries.
**Core Products:**
* **CPC Blue** (Copper Phthalocyanine Blue)
* **Pigment Alpha Blue**
* **Pigment Beta Blue**
**Primary End-User Markets:**
* **Paints and Coatings**
* **Textiles**
* **Printing Inks**
* **Plastics and Rubber**
* **Specialized Industrial Applications**
---
### **Financial Performance & Growth Trajectory**
Following a period of global demand contraction, the company demonstrated a robust recovery in **FY 2024-25**, characterized by significant top-line and bottom-line growth.
| Metric | FY 2024-25 (Actual) | FY 2023-24 (Actual) | Y-o-Y Change (%) |
| :--- | :--- | :--- | :--- |
| **Total Revenue** | **₹101.47 Crore** | **₹76.67 Crore** | **+32.34%** |
| **EBITDA** | **₹9.71 Crore** | **₹6.15 Crore** | **+57.88%** |
| **Profit Before Tax (PBT)** | **₹2.12 Crore** | **₹0.48 Crore** | **+336.68%** |
| **Net Profit (PAT)** | **₹1.08 Crore** | **₹0.11 Crore** | **+824.97%** |
| **Export Turnover** | **₹41.30 Crore** | **₹28.45 Crore** | **+45.17%** |
---
### **Capital Structure & Fundraising Activities**
To fund its expansion and general corporate purposes, the company has aggressively restructured its capital base.
* **NSE Listing:** The company’s entire equity capital of **2,09,68,147 shares** was listed on the **National Stock Exchange (NSE)** on **March 24, 2025**, complementing its existing **BSE** listing.
* **Preferential Issue (July 2025):** A **₹63 Crore** fund-raising exercise was approved:
* **Public/Non-Promoters:** **5,415,128 Fully Paid-Up Equity Shares** issued at **₹63.00** (including a **₹53 premium**), totaling **₹34.11 Crore**.
* **Promoter Group:** **4,584,872 Convertible Equity Warrants** issued at **₹63.00**. Holders paid **25%** upfront, with the remaining **75%** due by **September 20, 2025**.
* **Authorized Capital:** Increased from **₹25 Crore** to **₹35 Crore** in **August 2025**.
* **Demat Shareholding:** Increased significantly to **93.48%** as of **FY 2024-25**.
---
### **Operational Infrastructure & Efficiency**
* **Manufacturing Base:** A fully integrated, **ISO 9001** and **ISO 14001** certified facility at **GIDC Estate, Vatva, Ahmedabad**.
* **R&D and Technology:** Focuses on **process improvement** and **effluent reduction**. Recent technology absorption has prioritized automated systems in the new Sulphuric Acid plant to reduce dependency on external suppliers.
* **Human Capital:** Employs **112 permanent employees**. Notably, the median remuneration increased by **77.59%** in the most recent fiscal year.
* **Strategic Investments:** Maintains a strategic advance of **₹10.71 Crore** (including interest) in **Cluster Enviro Private Limited** at **9% p.a.** to support environmental infrastructure.
---
### **Banking Relations & Debt Profile**
The company utilizes a mix of secured term loans and working capital facilities:
* **The Kalupur Commercial Co-Op Bank:** Total facilities of **₹36.67 Crore** (Cash Credit and Machinery Loans) at **9.50% p.a.**
* **HDFC Bank:** Term loans at **9.50% p.a.** with tenures of **70 to 84 months**.
* **Kotak Mahindra Bank:** Term loan at **9.00% p.a.** (Repo + 2.5%).
* **Related Party Loans:** Unsecured loans from related parties are **interest-free** and repayable on demand.
---
### **Risk Management & Macroeconomic Headwinds**
Management identifies several critical risks requiring proactive mitigation:
* **Market Volatility:** High inflation, rising interest rates, and the **Russia-Ukraine war** have pressured margins and industrial demand.
* **Input Costs:** Sharp increases in **Gas**, **Coal**, and **Petro-product** prices are primary operational risks.
* **Regulatory & Geopolitical Barriers:** The industry faces challenges from **anti-dumping duties** imposed by China and increasingly stringent environmental norms.
* **Foreign Exchange Risk:** Managed by hedging **net exposures** via **forward exchange contracts** with maturities of **less than one year**.
* **Contingent Liabilities:** The company is currently contesting a **₹2.15 Crore** Income Tax demand (AY 2013-14) and a **₹4.53 Crore** CGST demand.
### **Outlook**
Despite global recessionary trends and high interest rates expected to persist through **2025-26**, Ishan Dyes and Chemicals is positioned for growth through its **backward integration strategy**. The synergy between the new **Sulphuric Acid plant** and the core **Pigment business** is expected to provide a competitive cost advantage and support the company's expansion into new global markets.