Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹14Cr
Engineering - Heavy - General
Rev Gr TTM
Revenue Growth TTM
9.85%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ISHAN
VS
| Quarter | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 38.0 | 67.2 | -32.6 | -5.5 | 232.4 | 102.2 | -55.3 |
| 9 | 13 | 14 | 22 | 9 | 20 | 29 | 43 | 13 |
Operating Profit Operating ProfitCr |
| 8.8 | 0.0 | -1.6 | 2.5 | -4.8 | 3.0 | 1.9 | -1.3 | 2.7 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | -1 | 1 | 0 | 1 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | -286.1 | 315.6 | 103.0 | -42.3 | 1,550.0 | -119.6 | -72.7 |
| 3.7 | -3.4 | -5.0 | 4.3 | 0.2 | 2.6 | 1.1 | -0.3 | 0.7 |
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 34.1 | -17.7 | 18.4 | -4.9 | 69.0 | -15.6 | 141.1 | -22.8 |
| 21 | 26 | 22 | 22 | 19 | 34 | 30 | 73 | 56 |
Operating Profit Operating ProfitCr |
| -22.6 | -13.0 | -15.9 | 2.9 | 11.4 | 3.7 | 0.7 | 0.1 | -0.3 |
Other Income Other IncomeCr | 5 | 4 | 4 | 1 | 0 | 0 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 1 | 0 | 0 | 2 | 1 | 1 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
|
| | 34.4 | -28.3 | -47.0 | 726.8 | -58.3 | 10.4 | -62.5 | -109.3 |
| 1.7 | 1.7 | 1.5 | 0.7 | 5.9 | 1.4 | 1.9 | 0.3 | 0.0 |
| 2.4 | 3.2 | 2.3 | 1.1 | 2.6 | 0.0 | 0.3 | 0.0 | 0.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 5 | 7 | 22 | 22 |
| 3 | 3 | 3 | 4 | 1 | 17 | 2 | 1 |
Current Liabilities Current LiabilitiesCr | 10 | 10 | 11 | 8 | 14 | 10 | 73 | 47 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 13 | 12 | 14 | 10 | 18 | 29 | 91 | 63 |
Non Current Assets Non Current AssetsCr | 3 | 3 | 3 | 4 | 3 | 6 | 7 | 7 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -1 | 2 | 0 | 0 | 0 | -6 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | -1 | 0 | -1 | 0 | 13 | 0 | -2 |
|
Free Cash Flow Free Cash FlowCr | -1 | 2 | 0 | 0 | -2 | -6 | 0 | 0 |
| -190.6 | 446.9 | -150.4 | -154.8 | -39.0 | -1,180.0 | 82.6 | -137.0 |
CFO To EBITDA CFO To EBITDA% | 14.7 | -59.8 | 14.3 | -36.6 | -20.1 | -461.4 | 224.9 | -308.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | | | 0 | 0 | 0 | 130 | 43 | 19 |
Price To Earnings Price To Earnings | | | 0.0 | 0.0 | 0.0 | 25.0 | 66.7 | 90.0 |
Price To Sales Price To Sales | | | 0.0 | 0.0 | 0.0 | 3.6 | 1.4 | 0.3 |
Price To Book Price To Book | | | 0.0 | 0.0 | 0.0 | 0.5 | 1.8 | 0.9 |
| | | -1.3 | 9.6 | 2.9 | 97.9 | 211.4 | 237.7 |
Profitability Ratios Profitability Ratios |
| 10.2 | 14.4 | 11.9 | 100.1 | 27.3 | 21.9 | 25.7 | 7.3 |
| -22.6 | -13.0 | -15.9 | 2.9 | 11.4 | 3.7 | 0.7 | 0.1 |
| 1.7 | 1.7 | 1.5 | 0.7 | 5.9 | 1.4 | 1.9 | 0.3 |
| 12.0 | 12.1 | 8.4 | 8.8 | 18.4 | 4.8 | 4.8 | 2.9 |
| 7.1 | 8.8 | 5.9 | 3.0 | 20.1 | 2.2 | 2.4 | 0.9 |
| 1.9 | 2.6 | 1.7 | 1.0 | 5.7 | 1.5 | 0.6 | 0.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Ishan International Limited is a **Government of India Certified Star Export House** and an **ISO 9001:2015** certified heavy engineering firm with over **29 years** of operational history. The company functions as a comprehensive **Engineering, Procurement, and Construction (EPC)** provider, specializing in the international marketing, supply, and commissioning of heavy engineering equipment and high-end technical services.
---
### **Core Business Verticals & Market Specialization**
The company provides end-to-end solutions—including machine supply, erection, installation, commissioning, and operational training—across four high-growth sectors:
* **Hydro Power Plants:** Specializing in small hydro projects ranging from **1 MW to 60 MW**. The company has promoted over **40 projects** in Southeast Asia since 2008.
* **Sugar Plants:** Supply of machinery and engineering solutions; the company aims to become the **largest Indian supplier** in the ASEAN region and has recently expanded its buyer base to the **USA**.
* **Renewable Energy & Solar:** Active participation in the **PM-KUSUM Yojna**, installing solar-powered agricultural pumps in **Maharashtra** with planned expansion into **Madhya Pradesh**.
* **Pollution Control & Climate Systems:** Focus on industrial environmental management systems and plastic waste recycling projects.
---
### **Strategic Growth Framework: The "GRIP" Strategy**
Ishan International is currently executing a **4-Dimensional Model** marketing strategy focused on **GRIP** (Growth, Reputation, Innovation, and Profits) to drive expansion through **2045**.
**Key Strategic Targets (FY 2025-26):**
* **Revenue Benchmark:** Target turnover of **₹100 crores** while maximizing **EBITDA** through cost-effective operations.
* **Market Leadership:** Aiming for the largest market share in the small **Hydro** sector in **Vietnam** and the **Sugar Machinery** sector in **ASEAN**.
* **Geographic Diversification:** Strengthening presence in the **Philippines, Vietnam, Indonesia, and USA**, while exploring new markets in **Mauritius and UAE**.
---
### **Financial Performance & Operational Scale**
The company witnessed a significant surge in revenue during the most recent fiscal year, driven by large-scale domestic contracts, though profitability was impacted by rising operational costs.
| Metric | FY 2024-25 | FY 2023-24 | Change (%) |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **₹72.65 crore** | **₹30.13 crore** | **+141.1%** |
| **Total Expenses** | **₹73.26 crore** | **₹30.67 crore** | **+138.9%** |
| **Profit After Tax (PAT)** | **₹23.16 Lakhs** | **₹61.29 Lakhs** | **-62.2%** |
**Major Project Performance:**
* **Reliance Industries Limited (RIL):** Successfully fulfilled a continuous supply arrangement for construction materials valued at **₹51.42 crore** (Total **₹60.68 crore** including taxes) as of **March 31, 2025**.
* **Supply Chain Efficiency:** Utilizes a **"Bill to Ship to"** model for large domestic contracts, where vendors deliver directly to the client to minimize logistical overhead.
---
### **Capital Structure & Shareholding Dynamics**
Following a corporate restructuring involving a **10:1 stock split** (Face Value **₹10** to **₹1**) and a **2:1 Bonus Issue** in early 2024, the capital structure is as follows:
* **Authorised Share Capital:** **₹23,00,00,000** (23 crore shares of **₹1** each).
* **Paid-Up Share Capital:** **₹7,20,78,430** (as of October 2025).
* **Managerial Remuneration:** Increased from **₹50 Lakhs** to **₹1 Crore** in March 2025 to align with director performance.
**Shareholding Pattern (Major Holders >5%):**
| Shareholder | Current Holding (%) | Previous Year (%) |
| :--- | :--- | :--- |
| **Shantanu Srivastava (Promoter)** | **32.00%** | **50.49%** |
| **Satyam Srivastava (Promoter)** | **16.33%** | **16.33%** |
| **Total Promoter Group** | **48.33%** | **66.81%** |
---
### **Asset Optimization & Capital Management**
The company is actively restructuring its balance sheet to improve liquidity and fund working capital:
* **Asset Disposal:** Seeking approval to sell two major properties: **Plot No. PYVB000199** (Jaypee Greens Sports City) and **1616, World Trade Tower** (Noida).
* **IPO Proceeds:** Reallocated **₹2.43 crore** from "General Corporate Expenses" to **Working Capital**. Approximately **₹3.33 crore** in unutilized funds were regularized through parking with **Kalyan Capital Private Limited** (an NBFC).
* **Strategic Reinvestment:** Recovered a **₹3.5 crore** investment from a dissolved JV with **SD Corporation** and reinvested **₹3.55 crore** into **Race Envision Private Limited**.
---
### **Risk Factors & Mitigation Challenges**
#### **1. Financial & Credit Risks**
* **Export Receivables:** Significant balances are outstanding for over **270 days**. The company is currently petitioning the **RBI** for extensions to regularize these accounts.
* **Supplier Advances:** The company holds **₹24.64 crore** in unsettled advances (down from **₹44.87 crore**) paid to suppliers for materials a primary customer eventually declined. Management is working to recover these through alternate vendors.
* **Credit Loss Provisions:** Recognized a total loss allowance of **₹1.09 crore** for FY25 under **Ind AS 109**.
#### **2. Regulatory & Compliance Risks**
* **SEBI Penalties:** Paid penalties totaling over **₹2.4 Lakhs** in 2024 for non-compliance with **Regulations 33, 44(3), and 295** (Quarterly results, voting results, and bonus issue delays).
* **Audit Observations:** Auditors noted deficiencies in **fixed asset records** and the absence of a formal physical verification program.
#### **3. Operational & Market Risks**
* **Trade Barriers:** New **US tariffs** are impacting export margins; management is developing "creative mitigation plans" to maintain competitiveness.
* **Vietnam Policy Shifts:** Changes in local government policies have delayed the finalization of new renewable energy projects in the ASEAN region.
* **Title Risk:** The Noida corporate office is held under sub-lease with the title transfer pending from the Lessor. The property is currently **mortgaged to the Bank of India**, posing a potential risk to operational stability if the bank invokes the mortgage.