Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹542Cr
Rev Gr TTM
Revenue Growth TTM
7.90%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MEGATHERM
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 12.5 | 17.8 | 0.7 | 8.3 | 7.5 |
| 116 | 122 | 133 | 137 | 133 | 152 | 143 |
Operating Profit Operating ProfitCr |
| 11.2 | 9.6 | 9.4 | 14.0 | 10.2 | 11.9 | 9.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 2 | 1 | 5 |
Interest Expense Interest ExpenseCr | 2 | 4 | 3 | 4 | 2 | 4 | 2 |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
| 13 | 10 | 12 | 19 | 15 | 18 | 18 |
| 3 | 2 | 2 | 4 | 2 | 4 | 4 |
|
Growth YoY PAT Growth YoY% | | | -1.8 | 109.4 | 22.7 | -8.6 | 29.3 |
| 5.9 | 4.6 | 5.2 | 8.2 | 6.3 | 7.0 | 7.6 |
| 0.0 | 0.0 | 0.0 | 8.5 | 4.9 | 6.4 | 6.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -17.2 | 72.3 | 41.5 | 15.2 | 4.7 | 3.5 |
| 116 | 96 | 180 | 238 | 270 | 285 | 295 |
Operating Profit Operating ProfitCr |
| 11.9 | 12.1 | 4.2 | 10.4 | 11.8 | 11.1 | 10.9 |
Other Income Other IncomeCr | 1 | 0 | 1 | 1 | 1 | 3 | 6 |
Interest Expense Interest ExpenseCr | 6 | 7 | 5 | 6 | 6 | 6 | 5 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 4 | 4 |
| 8 | 4 | 2 | 20 | 28 | 29 | 37 |
| 3 | 1 | 0 | 6 | 7 | 8 | 8 |
|
| | -44.1 | -64.4 | 1,171.9 | 48.0 | 2.8 | 12.8 |
| 4.2 | 2.8 | 0.6 | 5.3 | 6.8 | 6.7 | 7.3 |
| 6.0 | 2.3 | 0.8 | 10.1 | 14.1 | 11.3 | 12.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 19 | 19 |
| 23 | 26 | 27 | 41 | 102 | 123 |
Current Liabilities Current LiabilitiesCr | 70 | 90 | 123 | 123 | 139 | 135 |
Non Current Liabilities Non Current LiabilitiesCr | 22 | 21 | 13 | 18 | 11 | 10 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 80 | 102 | 129 | 124 | 194 | 195 |
Non Current Assets Non Current AssetsCr | 44 | 45 | 44 | 68 | 76 | 92 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 4 | 14 | 17 | 26 | 23 | 16 |
Investing Cash Flow Investing Cash FlowCr | -3 | -5 | -3 | -20 | -37 | -20 |
Financing Cash Flow Financing Cash FlowCr | 0 | -6 | -7 | -3 | 36 | -10 |
|
Free Cash Flow Free Cash FlowCr | 1 | 13 | 16 | 7 | 10 | -3 |
| 77.4 | 451.4 | 1,564.4 | 184.1 | 110.7 | 75.6 |
CFO To EBITDA CFO To EBITDA% | 27.3 | 106.0 | 217.0 | 93.6 | 63.6 | 45.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 485 | 512 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 23.4 | 24.1 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 1.6 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 3.6 |
| 2.2 | 2.5 | 2.8 | 0.8 | 12.8 | 13.8 |
Profitability Ratios Profitability Ratios |
| 22.9 | 30.3 | 19.6 | 24.4 | 26.7 | 27.2 |
| 11.9 | 12.1 | 4.2 | 10.4 | 11.8 | 11.1 |
| 4.2 | 2.8 | 0.6 | 5.3 | 6.8 | 6.7 |
| 19.8 | 14.4 | 8.5 | 27.5 | 21.6 | 20.1 |
| 17.0 | 8.8 | 3.0 | 27.7 | 17.2 | 15.0 |
| 4.5 | 2.1 | 0.6 | 7.3 | 7.7 | 7.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Megatherm Induction Limited (**MIL**) is a premier Indian engineering firm specializing in advanced thermal technology solutions. Established in **1989**, the company has evolved from a specialized equipment manufacturer into a comprehensive provider of end-to-end engineering solutions for the global metalworking and steelmaking ecosystems. With over **3,000 installations** across **52 countries**, MIL is a critical player in the transition toward energy-efficient "Green Steel" production.
---
### **Core Business Verticals & Revenue Mix**
MIL operates an integrated model that balances high-value capital equipment sales with high-margin recurring revenue.
* **Induction Division (Core):** Focuses on high-efficiency **"Green Furnaces"** for steel melting and induction heating/hardening equipment for the forging and auto-ancillary sectors. This segment contributes **~60-70%** of revenue.
* **Transformer Division (Growth Engine):** A rapidly scaling vertical producing **Inverter Duty (Solar)**, **Converter Duty**, and **Power Transformers** up to **50 MVA, 132 kV class**. Currently contributing **~10%**, it is the primary driver for future diversification.
* **After-Sales & Spares:** A high-margin segment contributing **20-22%** of turnover. MIL is leveraging its massive installed base by establishing a **"hyper-local"** service network in industrial hubs like **Durgapur, Raipur, and Mandi Gobindgarh**.
* **Turnkey Solutions:** Design, engineering, and commissioning of complete steel melt shops, including Ladle Refining Furnaces (**LRF**) and Continuous Casting Machines (**CCM**).
| Segment | Revenue Contribution | Key Market Drivers |
| :--- | :--- | :--- |
| **Induction Products** | **60-70%** | Energy efficiency, "Green Steel" ratings, replacement of coal-fired furnaces. |
| **Spares & Services** | **20-22%** | Recurring revenue from 3,000+ units; high-margin maintenance. |
| **Transformers** | **~10% (Scaling)** | Renewable energy (Solar), grid modernization, industrial expansion. |
| **Forging & Foundry** | **7-8%** | Market share gains from global competitors like Inductotherm. |
---
### **Technological Innovation & Product Portfolio**
MIL maintains a competitive edge through proprietary technology and a robust R&D pipeline, often in collaboration with **IIT Kharagpur**.
* **Induction Melting & Heating:** Offers **Induction Billet Heaters (1200-1250°C)** and **Static Frequency Converters** with a **98-99% Power Factor**.
* **Efficiency Benchmarks:** Achieved **465-475 kWh/t** for mild steel in "Green Furnaces," positioning MIL as a market leader in energy conservation.
* **Proprietary Tech:** Developed a novel **L-L-C-C Inverter topology** to increase productivity per KVA and reduce energy consumption.
* **Future Tech Pipeline:**
* **AI-integrated Panels** and **Dual Mode Inverters**.
* **Static Wireless Chargers** for EV missions (in collaboration with ANRF).
* **Rail Hardening Machines (200 kW - 300 kW)** for railway track treatment.
---
### **Manufacturing Infrastructure & Backward Integration**
The company operates a state-of-the-art facility in **Kharagpur, West Bengal**, spanning **8 acres** (with **5 acres** available for expansion).
* **Capacity Utilization:** The induction segment operates near **100% utilization**. The new transformer facility has an initial capacity of **INR 150 Crore**, scalable to **INR 200+ Crore**.
* **Strategic Backward Integration:** To protect margins and reduce import reliance, MIL has internalized:
* **Copper Extrusion:** In-house processing of hollow rectangular conductors.
* **CRGO Processing:** Slitting and lamination of silicon steel for transformer cores (aiming to meet **60%** of internal needs).
* **Fabrication:** In-house manufacturing of furnace structures and transformer tanks.
* **Testing Excellence:** Features a **CPRI-certified** setup for **13.2 MVA Inverter Duty Transformers**, essential for the renewable energy sector.
---
### **Strategic Growth Roadmap: The "₹1,000 Crore" Vision**
Following its **February 2024 IPO** (raising **₹53.91 Crore**), MIL is executing a multi-phase expansion to reach a **₹1,000 Crore turnover** within **4–5 years**.
* **Renewable Energy Foray:** Targeting the **₹30,000 Cr** Indian renewable market. MIL has secured or is pursuing vendor approvals from **Tata Power, Aditya Birla, Renew, Adani Green, and Reliance**.
* **Geographic Expansion:**
* **North America:** Formed a **49.99% JV** with **Cyprium Induction LLC (USA)** to target the retrofit market.
* **Europe/UK:** Establishing a UK office to leverage Free Trade Agreements and a European JV for high-frequency pipe welding tech.
* **Domestic Reach:** Increasing presence in **West and South India** to diversify beyond its Eastern India stronghold.
---
### **Financial Performance & Targets**
MIL has demonstrated consistent growth, with **FY24** marking record revenue and profitability.
| Metric (₹ in Lacs) | FY 2022-23 | FY 2023-24 | FY 2024-25 |
| :--- | :---: | :---: | :---: |
| **Total Revenue** | 26,588.15 | 30,625.46 | **32,370.95** |
| **EBITDA Margin** | 10.36% | 11.77% | **11.14%** |
| **Profit After Tax (PAT)** | 1,400.41 | 2,072.39 | **2,130.54** |
| **Total Borrowings** | 4,282.04 | 3,615.56 | **3,262.00** |
* **Order Book:** Stood at **INR 393 Crore** (Aug 2024), with recent major transformer orders totaling **INR 37.88 Crore**.
* **Margin Guidance:** Targeting **15% EBITDA** and **9-10% PAT** margins by **FY27**.
* **Credit Rating:** Re-affirmed by CRISIL as **CRISIL BBB/Stable** (Long Term) and **CRISIL A3+** (Short Term).
---
### **Risk Factors & Mitigation**
* **Cyclicality:** Profitability is tied to global steel and commodity cycles. MIL mitigates this by focusing on **upgradation orders** and high-margin **spares** which are less sensitive to new CapEx cycles.
* **Raw Material Volatility:** Exposure to **iron ore, coking coal, and copper** prices. Backward integration into CRGO and copper processing serves as a hedge.
* **Execution Delays:** The bidding and approval process for large power/solar transformers is time-intensive. MIL maintains a **3-4 month working capital cycle** and requires **5-10% retention** to manage cash flow.
* **Competitive Materials:** While steel faces competition from **Aluminum and Carbon Fiber**, MIL’s expansion into specialized heating for diverse alloys provides a hedge against material substitution.
* **Global Macro:** Sluggish demand in the US/China/EU is offset by targeting emerging markets in **Africa, the Middle East, and SAARC** nations where energy costs drive the need for MIL’s high-efficiency furnaces.