Ishan International Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: ISHAN | Engineering | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Ishan International

M-Cap below 100cr DeciZen not available

Ishan International stock performance -

mw4me loader
P/E Ratio (SA):
85.01
Market Cap:
48.7 Cr.
52-wk low:
0
52-wk high:
0

Is Ishan International Ltd an attractive stock to invest in?

1. Is Ishan International Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Ishan International Ltd is a below average quality company.

2. Is Ishan International Ltd undervalued or overvalued?

The key valuation ratios of Ishan International Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Ishan International Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Ishan International Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Ishan International:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Ishan International Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 14.6%12.6%13.1%12.5%12.7%8.6%9.4%20.1%6.3%4.9%-
Value Creation
Index
0.0-0.1-0.1-0.1-0.1-0.4-0.30.4-0.6-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 14.815.521.91726.721.922.221.135.730.130
Sales YoY Gr.-4.5%41.4%-22.3%57.2%-18.1%1.4%-4.9%69%-15.6%-
Adj EPS 00.10.10.10000.1000
YoY Gr.-25%40%-28.6%-20%-25%-33.3%350%-77.8%-50%-
BVPS (₹) 0.60.60.70.80.80.90.90.41.11.11.1
Adj Net
Profit
0.20.20.30.30.20.20.11.40.50.21
Cash Flow from Ops. -0.60.8001.8-0.3-0.2-0.5-6.10.4-
Debt/CF from Ops. -6.67.3003.1-17.9-31.3-17.5-0.813.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 8.2%2.4%10.7%-15.6%
Adj EPS -14.3%-24.2%-20.6%-50%
BVPS7.8%6.1%6.9%0%
Share Price - - - -96.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
7.67.8107.35.63.32.724.83.50.72.7
Op. Profit
Mgn %
-8.9-25.1-8.8-233.60.72.911.43.70.7NAN
Net Profit
Mgn %
1.41.61.61.70.90.70.66.61.50.62.2
Debt to
Equity
1.41.91.41.31.21.21.51.40.20.3-
Working Cap
Days
1732211792401481911872432156730
Cash Conv.
Cycle
2872426129243612087930

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 10.70%

Debt to equity has declined versus last 3 years average to 0.25

Return on Equity has declined versus last 3 years average to 2.70%

Net Profit has been subdued in last 3 years -20.63%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Ishan International Ltd.

Standalone Consolidated
TTM EPS (₹) 0 0
TTM Sales (₹ Cr.) 30.1 35.7
BVPS (₹.) 1.1 1.8
Reserves (₹ Cr.) 2 17
P/BV 2.05 1.27
PE 85.01 93.92
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 48.7
Equity (₹ Cr.) 21.6
Face Value (₹) 1
Industry PE 48.6

Management X-Ray of Ishan International:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Ishan International

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales14.8215.4921.9017.0126.7421.9122.2121.1235.7030.13
Operating Expenses 16.1419.3723.8220.9225.7721.7521.5718.7134.3829.92
Manufacturing Costs0.100.150.110.050.020.030.020.080.050.04
Material Costs11.4613.0517.0515.2819.5216.5317.4115.3627.8822.38
Employee Cost 1.391.921.772.042.502.462.171.191.282.19
Other Costs 3.194.254.903.553.732.741.982.075.175.31
Operating Profit -1.32-3.88-1.93-3.910.970.160.642.411.330.21
Operating Profit Margin (%) -8.9%-25.1%-8.8%-23.0%3.6%0.7%2.9%11.4%3.7%0.7%
Other Income 2.384.973.165.130.340.810.500.620.221.39
Interest 0.540.520.660.680.720.510.880.870.720.59
Depreciation 0.120.070.070.110.090.080.060.050.180.16
Exceptional Items 0000000-0.2700
Profit Before Tax 0.400.500.510.440.500.380.201.830.660.84
Tax 0.130.170.170.140.110.100.050.590.140.27
Profit After Tax 0.270.340.340.290.400.280.151.240.520.57
PAT Margin (%) 1.8%2.2%1.5%1.7%1.5%1.3%0.7%5.9%1.5%1.9%
Adjusted EPS (₹)0.10.10.10.10.10.10.00.10.00.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 2.913.253.594.134.534.814.966.2023.8223.70
Share Capital 1.251.251.251.341.341.341.344.937.2121.62
Reserves 1.6622.342.793.193.473.631.2716.612.08
Minority Interest0000000000
Debt4.085.454.554.505.024.766.307.624.525.67
Long Term Debt0.310.950.561.300.711.581.731.320.900.74
Short Term Debt3.774.503.993.204.313.184.586.303.624.94
Trade Payables3.602.556.445.474.325.2911.745.135.67
Others Liabilities 0.512.371.171.151.372.112.196.091.4562.78
Total Liabilities 11.1013.6115.7415.2515.2416.9714.4521.6434.9197.82

Fixed Assets

Gross Block0.850.871.151.211.221.251.252.652.673.10
Accumulated Depreciation0.650.720.790.900.991.031.091.031.211.37
Net Fixed Assets0.200.150.350.310.230.220.161.621.461.73
CWIP 1.562.172.242.291.451.521.52000
Investments 000.080.131.031.041.080.844.344.56
Inventories0.01000000.020.020.130.37
Trade Receivables5.935.718.477.837.565.865.2911.8813.0714.37
Cash Equivalents 0.801.121.731.451.871.891.201.514.754.84
Others Assets2.604.462.883.233.106.445.185.7811.1571.95
Total Assets 11.1013.6115.7415.2515.2416.9714.4521.6434.9197.82

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -0.620.83001.80-0.32-0.23-0.49-6.120.44
PBT 0.400.50000.500.380.201.830.350.61
Adjustment 0.520.47000.790.440.630.720.610.14
Changes in Working Capital -1.26-0.09000.61-1.05-1.01-2.45-7.08-0.31
Tax Paid -0.28-0.0600-0.11-0.10-0.05-0.5900
Cash Flow From Investing Activity 0.11-0.6300-0.07-0.010.190.48-3.58-0.24
Capex -0.01-0.0200-0.01-0.0600-0.02-0.43
Net Investments 00000-0.02-0.040.24-3.50-0.22
Others 0.11-0.6100-0.060.070.230.24-0.060.42
Cash Flow From Financing Activity -0.550.1200-1.310.36-0.650.3012.95-0.12
Net Proceeds from Shares 00000000.2017.270
Net Proceeds from Borrowing -0.010.6300-0.03-0.020.15-0.40-0.43-0.16
Interest Paid -0.54-0.5200-0.72-0.51-0.80-0.87-0.65-0.59
Dividend Paid 0000000000
Others 0000-0.550.8901.38-3.250.63
Net Cash Flow -1.070.31000.420.02-0.690.303.250.08
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)9.7710.939.877.649.156.093.0822.33.452.41
ROCE (%)14.6112.5613.0912.5212.658.649.4120.066.334.92
Asset Turnover Ratio1.451.251.491.11.751.361.411.171.260.45
PAT to CFO Conversion(x)-2.32.44004.5-1.14-1.53-0.4-11.770.77
Working Capital Days
Receivable Days10613711817510511292148128166
Inventory Days0000000013
Payable Days9886961429210666334588

Ishan International Ltd Stock News

Ishan International Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Ishan International on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Ishan International stood at ₹48.65.
The latest P/E ratio of Ishan International as of 01-Jan-1970 05:30 is 85.01.
The latest P/B ratio of Ishan International as of 01-Jan-1970 05:30 is 2.05.
The 52-week high of Ishan International is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Ishan International is ₹30.13 ( Cr.) .

About Ishan International Ltd

The Company was originally incorporated as Ishan International Private Limited on May 29, 1995 under the Companies Act, 1956 vide certificate of incorporation issued by the Registrar of Companies, New Delhi. Subsequently the name of the company was changed from “as Ishan International Private Limited” to “Ishan International Limited” under the Companies Act, 2013 pursuant to a special resolution passed by its shareholders at the EGM held on January 11, 2022 and had obtained fresh certificate of incorporation January 17, 2022 issued by the Registrar of Companies, New Delhi.

Ishan International is an ISO 9001: 2015 certified Company, GoI certified Star Export House and a diversified heavy engineering company with an history of 26+ years of experience in selling heavy engineering equipment in international markets. Established in 1995, its initial business was of pharmaceutical machinery and raw materials for pharmaceuticals ingredients and the company later diversified into heavy engineering. Its business is largely focused in international markets. In 1999, it established its 1st overseas office in Vietnam. Between 1999 and 2021, it has set up its overseas offices in Philippines, Indonesia, Hanoi (Vietnam), Ho Chi Minh City (Vietnam) and Kenya (in process). Its core strength Quality Management System in place under ISO 9001 : 2015.  

Business area of the company

The company is engaged in contracting and building projects that focus on supplying machines, erection/installation, commissioning and operational training for sugar plants, jaggery plants, pharmaceutical plants, hydro power plants and pollution control systems. It also provide high end engineering services and solutions for all types of activities in Hydro Power, Sugar and Jaggery, Pharmaceuticals, Pollution Control Systems. It provides customized heavy equipment’s including the entire range of machinery for sugar, jaggery, pharmaceuticals, hydro power and pollution control.

Major Events and Milestones

  • 1996: Obtained IEC (Import-Export Certificate).
  • 1999: 1st Representative Offices in Vietnam.
  • 2003: Become a Member of Engineering Export Promotion Council (EEPC).
  • 2003: Promoter and Managing Director received the Highest Country Honor from Government of Vietnam.
  • 2004: 2nd Resident Office in Philippines.
  • 2009: Got Export House Certificate from the Government of India.
  • 2009: 3rd Representative Office in Indonesia.
  • 2010: Become a Member of Pharmexil.
  • 2010: Got a AAA Rating from Bank of India.
  • 2011: Become a Member of ASSOCHAM.
  • 2012-2015: Promoter and Managing Director held the post of Chairman India- ASEAN Business Council.
  • 2012: Got Drug License from MOH.
  • 2012: EEPC Award for Excellence in Exports.
  • 2012: Become a Member of Federation of Indian Export Organizations (FIEO).
  • 2015 Got a Star Export House Certificate from Government of India
  • 2018: ISO 9001 : 2015 Certification from TUV Nord.
  • 2021: Started business operations in Kenya and East Africa.
  • 2021: EEPC Award for Excellence in Exports.
  • 2022: In process of entering into new collaborations with multi-national companies for Renewable Energy.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.