ISGEC Heavy Eng Peer Comparison

NSE: ISGEC | BSE: 533033

₹921.85

₹20.10 (2.23%)

As on 08-Oct-2026 10:24IST

Market cap

₹6,623 Cr

Revenue (TTM)

₹7,458 Cr

P/E Ratio

33.8

P/B Ratio

2.4

Div. Yield

0.7 %

Edit

	ISGEC Heavy Eng	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Market cap (₹ Cr)	6,623	32,464	24,352	15,959	15,678
Revenue (₹ Cr)	7,458	7,937	2,191	3,059	1,611
Net Profit (₹ Cr)	243.19	534.60	321.72	-6.53	193.81
Net Margin (%)	4.12	6.69	14.39	-0.21	11.64
RoE (%)	9.88	16.32	16.79	0.87	15.65
Price to Earnings	33.81	59.44	75.69	755.29	70.09
Price-To-Book	2.40	8.77	11.83	4.84	9.09

Income Statement (₹ Cr)

	ISGEC Heavy Eng	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Operating Revenue	7,457.93	7,936.74	2,191.43	3,059.29	1,611.28
Total Income	7,586.26	7,987.41	2,235.39	3,142.79	1,665.40
Total Expenditure	6,837.42	6,547.67	1,656.06	2,828.17	1,382.41
EBITDA	620.51	1,389.07	535.37	231.12	228.87
Depreciation	186.93	182.89	53.01	145.65	25.98
EBIT	433.58	1,206.18	482.36	85.46	202.89
Interest	75.40	499.37	82.00	133.13	14.85
Other Income	128.33	50.67	43.96	83.50	54.12
Exceptional Items	-16.49	-32.45	0.00	0.00	0.00
Profit before Tax	470.02	725.03	444.32	35.83	242.16
Provision for Tax	157.38	190.43	122.60	42.36	48.35
Profit after Tax	312.64	534.60	321.72	-6.53	193.81

	ISGEC Heavy Eng	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Shareholder's Funds	2,736.58	3,620.19	2,001.33	3,407.18	1,670.85
Minority Interest	-47.28	11.55	0.00	22.06	-12.10
Non-Current Liabilities	842.02	3,377.71	435.62	186.06	82.98
Current Liabilities	4,347.45	3,899.60	1,178.38	721.27	602.79
Total Liabilities	8,179.34	10,845.90	3,615.33	4,309.94	--

	ISGEC Heavy Eng	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Non-Current Assets	1,936.36	5,062.29	847.95	675.20	507.30
Current Assets	6,034.34	5,428.11	2,657.87	3,400.92	1,668.76
Total Assets	8,179.34	10,845.90	3,615.33	4,309.94	--
Total Debt*	918.07	5,313.78	849.63	317.61	--
Net Current Assets	1,686.89	1,528.51	1,479.49	2,679.65	1,065.97
Contingent Liabilities	895.84	234.24	463.04	9.10	--

	ISGEC Heavy Eng	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Cash From Operating Activities	764.97	932.21	54.39	350.34	--
Cash Flow from Investing Activities	-130.60	-320.68	-302.05	-1,004.42	--
Cash from Financing Activities	-341.25	-588.96	287.15	1,689.91	--
Net Cash Inflow / Outflow	293.12	22.57	39.49	1,035.83	--

	ISGEC Heavy Eng	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
ROCE (%)	11.38	14.46	21.34	8.37	--
ROE (%)	9.88	16.32	16.79	0.87	15.65
ROA (%)	3.88	5.01	10.04	-0.20	11.54
EBIT Margin (%)	5.81	15.20	22.01	2.79	12.59
Net Margin (%)	4.12	6.69	14.39	-0.21	11.64
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	ISGEC Heavy Eng	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Revenue Growth (%)	19.51	22.88	17.44	84.88	55.31
EBIT Growth (%)	35.95	15.98	5.61	-62.75	35.30
Net Profit Growth (%)	78.67	18.37	-4.40	-103.36	49.92
EPS Growth (%)	75.36	28.45	-4.40	-88.00	22.17
Book Value Growth (%)	2.14	17.20	18.69	143.95	--

	ISGEC Heavy Eng	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Price / Earnings	24.26	56.80	75.69	592.55	66.75
Price / Book Value	2.40	8.77	11.83	4.84	9.09
Dividend Yield (%)	0.67	0.31	0.00	0.09	0.25
EV/EBITDA	11.44	26.06	46.82	60.38	66.92
Market Cap (₹ Cr)	6,343.20	19,284.87	16,421.65	12,440.13	--

	ISGEC Heavy Eng	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debt to Equity	0.19	0.86	0.20	0.04	0.01
Short term debt to equity ratio	0.08	0.21	0.19	0.05	--
Current Ratio	1.39	1.39	2.26	4.72	2.77
Quick Ratio	1.01	1.20	1.27	4.11	2.05
Interest Coverage	7.23	2.45	6.42	1.27	17.31

	ISGEC Heavy Eng	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debtors to sales (%)	36.89	12.01	27.34	14.77	14.89
Asset Turnover	0.93	0.74	0.68	0.95	0.96
Receivable days	150.12	39.08	94.66	102.78	--
Inventory Days	84.52	31.64	180.17	91.84	--
Payable days	120.74	65.92	178.73	144.55	--
Cash Conversion Cycle	113.89	4.80	96.10	50.08	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.