Results     01-Jun-22
Analysis
ISGEC Heavy Engineering
Net down 41%
Consolidated net sales (including other operating income) of ISGEC Heavy Engineering for the quarter ended Mar 2022 has declined 1.33% to Rs 1596.15 crore.  Operating profit margin has declined from 7.52% to 6.67%, leading to 12.43% decline in operating profit to Rs 106.52 crore.  Raw material cost as a % of total sales (net of stock adjustments) increased from 27.85% to 35.14%.   Purchase of finished goods cost fell from 32.08% to 29.50%.   Employee cost increased from 6.15% to 6.45%.   Other expenses fell from 26.51% to 23.07%.   Other direct service cost fell from 12.07% to 10.54%.   Other income fell 88.42% to Rs 1.13 crore.  PBIDT fell 18.07% to Rs 107.65 crore.  Provision for interest rose 124.08% to Rs 31.82 crore.  Loan funds rose to Rs 1,233.19 crore as of 31 March 2022 from Rs 982.59 crore as of 31 March 2021.  Inventories rose to Rs 1,403.45 crore as of 31 March 2022 from Rs 1,152.81 crore as of 31 March 2021.  Sundry debtors were higher at Rs 2,151.83 crore as of 31 March 2022 compared to Rs 2,145.03 crore as of 31 March 2021.  Cash and bank balance declined from Rs 179.34 crore as of 31 March 2021 to Rs 136.46 crore as of 31 March 2022.  Investments rose to Rs 134.61 crore as of 31 March 2022 from Rs 60.06 crore as of 31 March 2021 .  PBDT fell 35.30% to Rs 75.83 crore.  Provision for depreciation rose 26.72% to Rs 27.41 crore.  Fixed assets declined from Rs 1,673.59 crore as of 31 March 2021 to Rs 1,614.33 crore as of 31 March 2022.  Intangible assets increased from Rs 22.59 crore to Rs 64.31 crore.  Profit before tax down 49.34% to Rs 48.42 crore.  Provision for tax was expense of Rs 9.21 crore, compared to Rs 27.09 crore.  Effective tax rate was 19.03% compared to 28.33%. Minority interest decreased 69.61% to Rs 1.55 crore.  Net profit attributable to owners of the company decreased 40.65% to Rs 37.64 crore.  

Sales of Manufactuirng of Machinery & Equipment segment has gone down 3.10% to Rs 541.93 crore (accounting for 31.15% of total sales).  Sales of Engineering, Procurement and Construction segment has gone down 1.85% to Rs 981.50 crore (accounting for 56.42% of total sales).  Sales of Sugar segment fell 24.66% to Rs 168.66 crore (accounting for 9.70% of total sales).  Inter-segment sales came down from Rs 160.73 crore to Rs 145.46 crore.  

Profit before interest, tax and other unallocable items (PBIT) has slumped 37.00% to Rs 79.54 crore.  PBIT of Manufactuirng of Machinery & Equipment segment fell 44.58% to Rs 41.86 crore (accounting for 52.63% of total PBIT).  PBIT of Engineering, Procurement and Construction segment fell 13.03% to Rs 40.72 crore (accounting for 51.19% of total PBIT).  PBIT of Sugar segment fell 24.31% to Rs 9.53 crore (accounting for 11.98% of total PBIT).  PBIT of Ethanol (Plant Under Construction) segment fell 44.65% to Rs -12.57 crore (accounting for -15.80% of total PBIT).  

PBIT margin of Manufactuirng of Machinery & Equipment segment fell from 13.51% to 7.72%.  PBIT margin of Engineering, Procurement and Construction segment fell from 4.68% to 4.15%.  PBIT margin of Sugar segment rose from 5.62% to 5.65%.  PBIT margin of Ethanol (Plant Under Construction) segment fell from 197.50% to 26.44%.  Overall PBIT margin fell from 7.10% to 4.57%.  


Full year results analysis.


  • Net sales (including other operating income) of ISGEC Heavy Engineering has increased 1.36% to Rs 5499.34 crore.  Operating profit margin has declined from 8.39% to 5.66%, leading to 31.56% decline in operating profit to Rs 311.36 crore.  Raw material cost as a % of total sales (net of stock adjustments) increased from 23.02% to 27.96%.   Purchase of finished goods cost fell from 36.91% to 35.13%.   Employee cost increased from 7.22% to 7.60%.   Other expenses fell from 24.29% to 23.85%.   Other direct service cost fell from 11.19% to 10.93%.   Other income fell 74.42% to Rs 13.24 crore.  PBIDT fell 35.94% to Rs 324.6 crore.  Provision for interest rose 29.70% to Rs 65.16 crore.  Loan funds rose to Rs 1,233.19 crore as of 31 March 2022 from Rs 982.59 crore as of 31 March 2021.  Inventories rose to Rs 1,403.45 crore as of 31 March 2022 from Rs 1,152.81 crore as of 31 March 2021.  Sundry debtors were higher at Rs 2,151.83 crore as of 31 March 2022 compared to Rs 2,145.03 crore as of 31 March 2021.  Cash and bank balance declined from Rs 179.34 crore as of 31 March 2021 to Rs 136.46 crore as of 31 March 2022.  Investments rose to Rs 134.61 crore as of 31 March 2022 from Rs 60.06 crore as of 31 March 2021.  PBDT fell 43.17% to Rs 259.44 crore.  Provision for depreciation rose 0.50% to Rs 101.36 crore.  Fixed assets declined from Rs 1,673.59 crore as of 31 March 2021 to Rs 1,614.33 crore as of 31 March 2022.  Intangible assets increased from Rs 22.59 crore to Rs 64.31 crore.  Profit before tax down 55.55% to Rs 158.08 crore.  Share of profit/loss was 88.89% lower at Rs 0.02 crore.  Provision for tax was expense of Rs 43.11 crore, compared to Rs 102.74 crore.  Effective tax rate was 27.27% compared to 28.87%. Minority interest increased 18.20% to Rs 6.17 crore.  Net profit attributable to owners of the company decreased 56.09% to Rs 108.82 crore.  
  • Sales of Manufactuirng of Machinery & Equipment segment has gone up 8.66% to Rs 1,698.24 crore (accounting for 29.24% of total sales).  Sales of Engineering, Procurement and Construction segment has gone down 1.63% to Rs 3,401.19 crore (accounting for 58.56% of total sales).  Sales of Sugar segment fell 14.03% to Rs 675.38 crore (accounting for 11.63% of total sales).  Sales of Ethanol (Plant Under Construction) segment has gone up 206.48% to Rs 33.13 crore (accounting for 0.57% of total sales).  Inter-segment sales came down from Rs 392.51 crore to Rs 310.86 crore.  
  • Profit before interest, tax and other unallocable items (PBIT) has slumped 43.78% to Rs 242.14 crore.  PBIT of Manufactuirng of Machinery & Equipment segment fell 29.08% to Rs 116.65 crore (accounting for 48.17% of total PBIT).  PBIT of Engineering, Procurement and Construction segment fell 42.28% to Rs 99.49 crore (accounting for 41.09% of total PBIT).  PBIT of Sugar segment fell 32.80% to Rs 68.94 crore (accounting for 28.47% of total PBIT).  PBIT of Ethanol (Plant Under Construction) segment fell 393.56% to Rs -42.94 crore (accounting for -17.73% of total PBIT).  
  • PBIT margin of Manufactuirng of Machinery & Equipment segment fell from 10.52% to 6.87%.  PBIT margin of Engineering, Procurement and Construction segment fell from 4.99% to 2.93%.  PBIT margin of Sugar segment fell from 13.06% to 10.21%.  PBIT margin of Ethanol (Plant Under Construction) segment fell from negative 80.48% to negative 129.61%.  Overall PBIT margin fell from 7.40% to 4.17%.  

Equity capital stood at Rs 7.35 crore as of 31 March 2022 to Rs 7.35 crore as of 31 March 2021.  Per share face Value remained same at Rs 1.00.  

Promoters’ stake was 62.43% as of 31 March 2022 ,compared to 62.43% as of 31 March 2021 .  

Cash flow from operating activities has turned negative Rs 70.30 crore for year ended March 2022 from positive Rs 227.82 crore for year ended March 2021.  Cash flow used in acquiring fixed assets during the year ended March 2022 stood at Rs 65.73 crore, compared to Rs 243.26 crore during the year ended March 2021.  



ISGEC Heavy Engineering : Consolidated Results
 Quarter endedYear ended
Particulars202203202103Var.(%)202203202103Var.(%)
Net Sales (including other operating income)1,596.151,617.70-1.335,499.345,425.571.36
OPM (%)6.677.52-85 bps5.668.39-272 bps
OP106.52121.64-12.43311.36454.97-31.56
Other Inc.1.139.76-88.4213.2451.76-74.42
PBIDT107.65131.40-18.07324.60506.73-35.94
Interest31.8214.20124.0865.1650.2429.70
PBDT75.83117.20-35.30259.44456.49-43.17
Depreciation27.4121.6326.72101.36100.860.50
PBT48.4295.57-49.34158.08355.63-55.55
Share of Profit/(Loss) from Associates-0.020.04PL0.020.18-88.89
PBT before EO48.495.61-49.38158.1355.81-55.57
EO Income00-00-
PBT after EO48.495.61-49.38158.1355.81-55.57
Taxation9.2127.09-66.0043.11102.74-58.04
PAT39.1968.52-42.81114.99253.07-54.56
Minority Interest (MI)1.555.1-69.616.175.2218.20
Net profit37.6463.42-40.65108.82247.85-56.09
P/(L) from discontinued operations net of tax00-00-
Net profit after discontinued operations37.6463.42-40.65108.82247.85-56.09
EPS (Rs)*5.128.63-40.6514.8033.71-56.09
* EPS is on current equity of Rs 7.35 crore, Face value of Rs 1, Excluding extraordinary items.
# EPS is not annualised
bps : Basis points
EO : Extraordinary items
Figures in Rs crore
Source: Capitaline Corporate Database


ISGEC Heavy Engineering : Consolidated Segment Results
 Quarter endedYear ended
% of (Total)202203202103Var.(%)% of (Total)202203202103Var.(%)
Sales
Manufactuirng of Machinery & Equipment31.15541.93559.26-3.1029.241,698.241,562.848.66
Engineering, Procurement and Construction56.42981.50999.96-1.8558.563,401.193,457.71-1.63
Sugar9.70168.66223.87-24.6611.63675.38785.60-14.03
Ethanol (Plant Under Construction)2.7347.55-4.40LP0.5733.1310.81206.48
Total Reported Sales100.001,739.641,778.69-2.20100.005,807.945,816.96-0.16
Less: Inter segment revenues 145.46160.73-9.50 310.86392.51-20.80
Net Sales100.001,594.181,617.96-1.47100.005,497.085,424.451.34
PBIT
Manufactuirng of Machinery & Equipment52.6341.8675.53-44.5848.17116.65164.47-29.08
Engineering, Procurement and Construction51.1940.7246.82-13.0341.0999.49172.37-42.28
Sugar11.989.5312.59-24.3128.4768.94102.59-32.80
Ethanol (Plant Under Construction)-15.80-12.57-8.69-44.65-17.73-42.94-8.70-393.56
Total PBIT100.0079.54126.25-37.00100.00242.14430.73-43.78
Less : Interest28.3310.55168.5358.8844.2233.15
Add: Other un-allcoable-2.81-20.0986.01-25.16-30.7018.05
PBIT Margin(%)
Manufactuirng of Machinery & Equipment 7.7213.51-578.11 6.8710.52-365.49
Engineering, Procurement and Construction 4.154.68-53.34 2.934.99-205.99
Sugar 5.655.622.66 10.2113.06-285.12
Ethanol (Plant Under Construction) -26.44197.50-22,393.53 -129.61-80.48-4,912.96
PBT100.0048.4095.61-49.38100.00158.10355.81-55.57
Previous News
  ISGEC Heavy Engineering
 ( Analyst Meet / AGM - Conference Call 16-Aug-23   06:40 )
  ISGEC Heavy Engineering
 ( Results - Analysis 14-Nov-22   11:57 )
  ISGEC Heavy Engg jumps on bagging order
 ( Hot Pursuit - 09-Mar-22   09:16 )
  ISGEC Heavy Engineering Ltd leads losers in 'A' group
 ( Hot Pursuit - 30-May-24   15:00 )
  ISGEC Heavy Engineering to table results
 ( Corporate News - 23-May-22   11:18 )
  ISGEC Heavy Engineering
 ( Analyst Meet / AGM - Conference Call 18-Nov-21   09:13 )
  ISGEC Heavy Engineering announces board meeting date
 ( Corporate News - 05-Nov-21   11:03 )
  Isgec Bags prestigious orders for Air Pollution Control Equipment
 ( Corporate News - 22-Jan-21   19:36 )
  ISGEC bags order for 2 Gas Fired Boilers from public sector refinery
 ( Corporate News - 23-Feb-21   18:25 )
  ISGEC Heavy Engineering consolidated net profit rises 33.87% in the December 2022 quarter
 ( Results - Announcements 13-Feb-23   17:48 )
  ISGEC bags two orders for DSI system packages
 ( Corporate News - 20-Dec-22   13:18 )
Other Stories
  Apollo Hospitals Enterprise
  04-Jun-24   10:04
  ITL Industries
  01-Jun-24   02:14
  International Combustion (India)
  31-May-24   11:32
  Fluidomat
  31-May-24   11:28
  ISGEC Heavy Engineering
  31-May-24   11:24
  Sreeleathers
  31-May-24   11:20
  Cummins India
  31-May-24   11:18
  Bata India
  31-May-24   09:55
  Tata Steel
  31-May-24   08:36
  India Nippon Electricals
  31-May-24   07:03
Back Top