Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Ishan International Ltd

ISHAN
NSE
0.65
7.14%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Ishan International Ltd

ISHAN
NSE
0.65
7.14%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
14Cr
Close
Close Price
0.65
Industry
Industry
Engineering - Heavy - General
PE
Price To Earnings
PS
Price To Sales
0.25
Revenue
Revenue
56Cr
Rev Gr TTM
Revenue Growth TTM
9.85%
PAT Gr TTM
PAT Growth TTM
-102.25%
Peer Comparison
How does ISHAN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ISHAN
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
10131322921304313
Growth YoY
Revenue Growth YoY%
38.067.2-32.6-5.5232.4102.2-55.3
Expenses
ExpensesCr
9131422920294313
Operating Profit
Operating ProfitCr
1001011-10
OPM
OPM%
8.80.0-1.62.5-4.83.01.9-1.32.7
Other Income
Other IncomeCr
000111010
Interest Expense
Interest ExpenseCr
000000000
Depreciation
DepreciationCr
000000000
PBT
PBTCr
00-1101100
Tax
TaxCr
000000000
PAT
PATCr
00-1101000
Growth YoY
PAT Growth YoY%
-286.1315.6103.0-42.31,550.0-119.6-72.7
NPM
NPM%
3.7-3.4-5.04.30.22.61.1-0.30.7
EPS
EPS
0.00.00.00.00.00.30.00.00.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
172319222136307356
Growth
Revenue Growth%
34.1-17.718.4-4.969.0-15.6141.1-22.8
Expenses
ExpensesCr
212622221934307356
Operating Profit
Operating ProfitCr
-4-3-3121000
OPM
OPM%
-22.6-13.0-15.92.911.43.70.70.1-0.3
Other Income
Other IncomeCr
544100111
Interest Expense
Interest ExpenseCr
111111110
Depreciation
DepreciationCr
000000000
PBT
PBTCr
010021100
Tax
TaxCr
000010000
PAT
PATCr
000011100
Growth
PAT Growth%
34.4-28.3-47.0726.8-58.310.4-62.5-109.3
NPM
NPM%
1.71.71.50.75.91.41.90.30.0
EPS
EPS
2.43.22.31.12.60.00.30.00.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
1111572222
Reserves
ReservesCr
333411721
Current Liabilities
Current LiabilitiesCr
101011814107347
Non Current Liabilities
Non Current LiabilitiesCr
11221111
Total Liabilities
Total LiabilitiesCr
1515171522359870
Current Assets
Current AssetsCr
1312141018299163
Non Current Assets
Non Current AssetsCr
33343677
Total Assets
Total AssetsCr
1515171522359870

Cash Flow

Consolidated
Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-12000-600
Investing Cash Flow
Investing Cash FlowCr
00000-400
Financing Cash Flow
Financing Cash FlowCr
0-10-10130-2
Net Cash Flow
Net Cash FlowCr
000-1030-2
Free Cash Flow
Free Cash FlowCr
-1200-2-600
CFO To PAT
CFO To PAT%
-190.6446.9-150.4-154.8-39.0-1,180.082.6-137.0
CFO To EBITDA
CFO To EBITDA%
14.7-59.814.3-36.6-20.1-461.4224.9-308.4

Ratios

Consolidated
Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0001304319
Price To Earnings
Price To Earnings
0.00.00.025.066.790.0
Price To Sales
Price To Sales
0.00.00.03.61.40.3
Price To Book
Price To Book
0.00.00.00.51.80.9
EV To EBITDA
EV To EBITDA
-1.39.62.997.9211.4237.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
10.214.411.9100.127.321.925.77.3
OPM
OPM%
-22.6-13.0-15.92.911.43.70.70.1
NPM
NPM%
1.71.71.50.75.91.41.90.3
ROCE
ROCE%
12.012.18.48.818.44.84.82.9
ROE
ROE%
7.18.85.93.020.12.22.40.9
ROA
ROA%
1.92.61.71.05.71.50.60.3
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.