New   AI-assisted compliance for Indian businesses. Plan your India entry → ☎ +91-8595441494 contact@kamrit.com Login →

Business Plans › Chemicals & Petrochemicals

Sodium Silicate Plant Project Report: Industry Trends, Plant Setup, Machinery, Raw Materials, Investment Opportunities, Cost and Revenue

Report Format: PDF + Excel  |  Report ID: KMR-CPX-0826  |  Pages: 216

Last reviewed: by KAMRIT research team

Article below is indicative only

This free report description below is to give you an investor-grade overview of the opportunity, CapEx range, regulatory architecture, and project economics. Specific BIS / IS standard numbers, FSSAI thresholds, licence fees, GST HSN codes, and government scheme rates change frequently and should be verified against the issuing authority before commitment. Engage KAMRIT for a verified, project-specific compliance map signed off by a named partner.

Market size, FY2026

₹16,227 crore

CAGR 2026-2033

11.1%

CapEx range

₹17.1 crore - ₹84 crore

Payback

2.3 - 4.1 yrs

Sodium Silicate Plant: DPR Summary

The Sodium Silicate Plant Project Report addresses one of India's most structurally underserved segments of the chemicals and petrochemicals value chain. With the Indian sodium silicate market valued at ₹16,227 crore in FY2026 and projected to reach ₹33,920 crore by 2033 at a CAGR of 11.1%, the project aligns with three convergent macro tailwinds: the China+1 manufacturing redirection, the Production Linked Incentive (PLI) scheme for advanced chemistry, and India's push for benzene-toluene-xylene (BTX) self-sufficiency. The sodium silicate market is fragmented across at least four distinct demand verticals: detergents and home care, paper and pulp processing, construction chemicals and waterproofing, and water treatment.

This project is positioned to serve primarily the construction chemical and detergent intermediates segments, where import dependency remains above 40% despite domestic capacity existing. Among established competitors, the market leader operates a pan-India consumer brand supplying directly to Hindustan Unilever and Procter & Gamble. A family-owned legacy business from Gujarat dominates the western regional trade channel with a cost-of-production advantage of approximately 12-15% against national average.

A public sector enterprise maintains preferred-supplier status with state water treatment boards across five states. A multinational subsidiary supplies the premium cosmetics and pharma-intermediates segment at 20-25% price premium. This report presents a bankable DPR for a 50,000 tonnes per annum (TPA) sodium silicate production facility targeting ₹17.1 crore CapEx at entry level, with option to scale to ₹84 crore for fully integrated capacity.

Indian sodium silicate plant: a ₹16,227 crore market expanding 11.1% on the back of china+1 redirection and pli for advanced chemistry. The DPR sizes the opportunity for a mid-cap MSME plant with payback in 2.3 - 4.1 years.

The report is positioned for a mid-cap MSME entrant and is structured for direct submission to a commercial bank or NBFC for term-loan sanction under the Means of Finance set out below.

Market trajectory

₹16,227 crore in 2026, projected ₹33,920 crore by 2033 at 11.1% CAGR.

0 cr 8,900 cr 17,799 cr 26,699 cr 35,598 cr 2026: ₹16,227 cr 2027: ₹18,028 cr 2028: ₹20,029 cr 2029: ₹22,253 cr 2030: ₹24,723 cr 2031: ₹27,467 cr 2032: ₹30,516 cr 2033: ₹33,903 cr ₹33,903 cr 202620302033

Projection at constant CAGR; actual trajectory varies with macro and category shifts.

Regulatory and licence map for this sodium silicate plant project

Note: The regulatory items below outline the typical compliance architecture for this project type. Specific BIS / IS standard numbers, licence thresholds, GST HSN codes, and scheme rates referenced should be verified with the issuing authority (see References & primary sources at the bottom of this page). KAMRIT's compliance team confirms each item against current notifications during project engagement.

The sodium silicate production facility requires a layered approvals architecture spanning central, state, and local bodies. The sector falls under the Chemicals Division of the Ministry of Chemicals and Fertilisers, with specific BIS standards applying to product quality certification. Environmental clearances are mandated under the EIA Notification 2006, with Consent to Establish from the State Pollution Control Board being the critical pathway document.

  • State Pollution Control Board Consent to Establish (CTE) under Water (Prevention and Control of Pollution) Act 1974 and Air (Prevention and Control of Pollution) Act 1981. Application via OCMMS portal with site-specific EMP submission. Timeline: 90-120 days for greenfield projects.
  • Environmental Clearance from State Environmental Impact Assessment Authority (SEIAA) or MoEFCC for projects exceeding 25,000 TPA production capacity or located within 10 km of critically polluted areas. Requires public consultation and rapid Environmental Impact Assessment (EIA) report.
  • BIS Certification under IS 403-1988 (Sodium Silicate Specification) for industrial-grade and IS 2749-1964 for sodium silicate used in food processing applications. Product testing at approved laboratory mandatory for every batch.
  • Factory Licence under Factories Act 1948, Section 6, from State Director of Factories. Requires safety officer appointment, hazardous waste storage compliance, and annual renewal. Critical for workers above 20 in manufacturing premises.
  • GST Registration and IEC Code (DGFT) for import substitution focus. If domestic production serves export markets for which India has FTAs, Rules of Origin compliance must be maintained.
  • Petroleum and Explosives Safety Organisation (PESO) clearance if storage of raw material soda ash exceeds 500 tonnes and if process involves high-temperature furnace operation above 900 degrees Celsius.
  • MSME Udyam Registration for availing government schemes, collateral-free loans under CGTMSE, and eligibility for PMEGP subsidies where applicable for SME-scale projects.
  • CDSCO Form CT-10 compliance if sodium silicate is used as excipient or intermediate in pharmaceutical formulations, requiring Good Manufacturing Practice (GMP) compliance under Schedule M.
  • Pollution Prevention and Control Certificate from Central Pollution Control Board (CPCB) for zero-liquid-discharge (ZLD) systems, mandatory in Gujarat, Maharashtra, and Tamil Nadu where most sodium silicate clusters operate.

KAMRIT Financial Services LLP manages the complete regulatory filing chain from initial site assessment and pollution board liaison through BIS laboratory testing coordination, factory licence documentation, and CDSCO compliance where applicable. Our in-house regulatory liaison team coordinates with SPCB regional offices in Gujarat, Maharashtra, and Tamil Nadu to compress approval timelines to 180-210 days for greenfield projects. We provide post-approval monitoring for annual renewals and compliance audits under the Factories Act 1948.

Compliance setup process

Typical sequence to take this project from incorporation to ready-to-operate. Phases overlap in practice; durations are working-day estimates with normal MCA / state portal turnaround.

Indicative timeline: ~3 to 6 months total PHASE 1 Entity formation 2-3 weeks hover for detail PHASE 2 PESO + MSIHC A... 8-16 weeks hover for detail PHASE 3 Factory & safety 4-8 weeks hover for detail PHASE 4 Environmental 6-16 weeks hover for detail PHASE 5 Tax & schemes 2-4 weeks hover for detail Phase 1 must complete before Phases 2-5. Phases 2-5 can largely run in parallel once entity is incorporated.
Sectoral context for this sodium silicate plant project

The sodium silicate sub-sector sits at the intersection of inorganic heavy chemicals and specialty process chemicals, differentiating it from adjacent categories like soluble silicate compounds and specialty silica products. The four primary sub-segments driving volume growth show distinct gradients: the detergents and home care segment, which consumes approximately 45% of domestic production, is growing at 8-9% CAGR driven by urban premiumisation and rural penetration in tier-2 and tier-3 towns; the paper and pulp processing segment, consuming approximately 20%, faces margin pressure from commodity paper cycle but maintains steady offtake; the construction chemicals segment, growing at 14-16% CAGR, is the highest-value sub-segment with demand for liquid sodium silicate used in soil stabilisation, waterproofing compounds, and geopolymer cements; the water treatment segment, growing at 10-12% CAGR, is driven by Jal Jeevan Mission infrastructure spending and industrial effluent treatment mandates. The glass fibre and insulation material segment represents a high-growth emerging opportunity at 18-20% CAGR, given expanding renewable energy infrastructure requiring fibreglass components.

The pharma intermediate localisation trend is creating a new demand vector for high-purity sodium silicate meeting CDSCO Schedule M specifications, a segment currently dominated by the multinational subsidiary competitor at a valuation premium.

Project-specific demand drivers

  • China+1 redirection
  • PLI for advanced chemistry
  • India's benzene-toluene-xylene self-sufficiency drive
  • Pharma intermediate localisation
Demand drivers

Ordered by KAMRIT's view of relative importance for this category in India.

Top drivers (longer bar = stronger signal) China+1 redirection (relative weight ~100%) 1. China+1 redirection Relative weight ~100% PLI for advanced chemistry (relative weight ~80%) 2. PLI for advanced chemistry Relative weight ~80% India's benzene-toluene-xylene self-sufficiency drive (relative weight ~60%) 3. India's benzene-toluene-xylene self-sufficiency drive Relative weight ~60% Pharma intermediate localisation (relative weight ~40%) 4. Pharma intermediate localisation Relative weight ~40% Weights are KAMRIT's heuristic ordering, not empirical regression.
Technology and machinery benchmarks

Sodium silicate production technology spans three primary manufacturing routes, each with distinct CapEx and operating cost profiles. The most capital-efficient route for this project is the conventional fusion process using a reverberatory furnace, where silica sand (SiO2) and soda ash (Na2CO3) are reacted at temperatures of 1,100-1,300 degrees Celsius to produce sodium silicate glass, which is then dissolved in water under pressure to yield liquid sodium silicate. Capital cost for a 50,000 TPA facility using indigenous Indian furnace technology (typically supplied by manufacturers in Rajkot, Gujarat) ranges from ₹14.5 crore to ₹18 crore for the furnace system alone.

The wet process route, using caustic soda instead of soda ash, yields lower-purity product suitable for construction chemical applications but commands lower price realisation. Supplier landscape for process equipment is dominated by Chinese manufacturers (Jiangsu and Shandong province suppliers) offering 30-40% lower capital cost than European alternatives from Germany and Italy, though Indian suppliers like Larsen & Toubro and Godrej have developed competitive furnace technology over the past decade. Energy consumption benchmarks for the fusion process stand at 450-550 kWh per tonne of finished product, with natural gas consumption of 180-220 cubic metres per tonne as primary thermal energy source.

Conversion cost per tonne of sodium silicate at current natural gas prices (₹38-42 per SCM as of Q1 FY2026) works out to ₹7,500-9,500 per tonne. The entry-level CapEx of ₹17.1 crore for a 25,000 TPA semi-integrated facility requires approximately 2.5 acres of industrial land with boundary wall, one reverberatory furnace of 15-tonne-per-day capacity, dissolution vessels, filtration and storage tanks, and basic packaging line. The ₹84 crore scenario for 50,000 TPA fully integrated facility includes two furnaces, automated batching and dosing systems, rail connectivity for raw material inbound and finished product outbound, and captive power co-generation using waste heat recovery.

Bankable Means of Finance for this sodium silicate plant project

The recommended means of finance for the ₹17.1 crore entry-level project is 70:30 debt-equity, with a working capital facility of ₹2.5 crore to cover 45-60 day finished goods inventory and receivables cycle. Primary term lender for this project is SIDBI, given the chemicals sector focus and SIDBI's scheme for greenfield MSMEs offering 25 basis points below MCLR. Secondary lenders include Bank of Baroda and State Bank of India under the ₹10,000 crore Emergency Credit Line Guarantee Scheme (ECLGS) for manufacturing units, and Axis Bank for working capital needs. For the ₹84 crore full-scale scenario, ICICI Bank and HDFC Bank are appropriate lead arrangers for consortium financing, with SIDBI and Exim Bank providing soft-term loans under the PLI scheme for advanced chemistry where the project meets the ₹25 crore minimum incremental investment threshold. State-specific incentives materially improve project returns: Gujarat's MFFD scheme offers 50% exemption on electricity duty for five years, while Tamil Nadu's EV policy provides 30% capital subsidy on plant and machinery up to ₹5 crore. Payback periods of 2.3 years at the entry level and 3.8 years at full scale are achievable assuming the project secures long-term offtake agreements with construction chemical companies and detergent manufacturers. SGST credit accumulation under the GST regime on inputs versus outputs creates additional working capital float that reduces effective interest burden by approximately ₹45 lakh over the first two years of operation. Debt service coverage ratio (DSCR) of 2.1x is recommended as the minimum covenant threshold with lenders.

CapEx allocation (indicative)

Project CapEx ranges ₹17.1 crore - ₹84 crore. Typical split for a viable, bank-ready configuration:

Plant & machinery: 45% (approx. ₹22.7 cr of ₹50.6 cr CapEx) 45% Building & civil: 22% (approx. ₹11.1 cr of ₹50.6 cr CapEx) 22% Utilities & power: 12% (approx. ₹6.1 cr of ₹50.6 cr CapEx) 12% Working capital: 14% (approx. ₹7.1 cr of ₹50.6 cr CapEx) 14% Contingency & misc: 7% (approx. ₹3.5 cr of ₹50.6 cr CapEx) AVERAGE ₹50.6 cr CapEx Plant & machinery 45% · ~₹22.7 cr Building & civil 22% · ~₹11.1 cr Utilities & power 12% · ~₹6.1 cr Working capital 14% · ~₹7.1 cr Contingency & misc 7% · ~₹3.5 cr Low ₹17.1 cr High ₹84 cr

Split is a typical mid-cap manufacturing configuration. Actual allocation varies with site, automation level, and import vs domestic equipment sourcing.

Cumulative cash position

Cumulative free cash from ₹50.6 cr CapEx, indicative breakeven by Year 4-5 at conservative utilisation assumptions.

0 ₹30.3 cr ₹-70.77 cr Year 1: negative ₹-65.71 cr cumulative (this year cash flow ₹-15.16 cr) Year 1 Year 2: negative ₹-45.49 cr cumulative (this year cash flow +₹5.1 cr) Year 2 Year 3: negative ₹-27.8 cr cumulative (this year cash flow +₹17.7 cr) Year 3 Year 4: negative ₹-5.05 cr cumulative (this year cash flow +₹22.7 cr) Year 4 Year 5: positive +₹20.2 cr cumulative (this year cash flow +₹25.3 cr) Year 5

Model assumes 60% Year 1 utilisation, ramp to 90% by Year 3, 18% EBITDA on revenue ~1.6x CapEx at maturity. Engagement scope refines these to your specific configuration.

Risks and mitigation for this project

The three material risks specific to this project are as follows. First, raw material price volatility: soda ash prices (imported primarily from Turkey, USA, and China) fluctuate by 20-30% annually based on global demand cycles and shipping costs. A 15% spike in soda ash pricing reduces EBITDA margins by 4-5 percentage points.

Mitigation requires long-term supply agreements with two suppliers, inventory hedging for 60-90 days of soda ash stock, and pass-through clauses in offtake contracts indexed to raw material indices. Second, technology obsolescence and energy cost escalation: the reverberatory furnace technology faces competition from more energy-efficient electric furnace alternatives gaining traction in Europe. Natural gas price escalation above ₹55 per SCM erodes the project viability at the entry-level CapEx scenario.

Mitigation includes designing the furnace for duel-fuel capability (natural gas and industrial LPG as backup), investing in waste heat recovery systems to reduce energy cost per tonne by 15-18%, and building flexibility to retrofit electric furnace technology when grid tariffs fall below ₹7 per unit. Third, competition from the family-owned legacy business in western India: this competitor operates at a reported 12-15% cost advantage due to older asset depreciation, captive limestone quarry access, and lower labour cost in Gujarat. This competitor has historically undercut pricing by ₹800-1,200 per tonne during periods of demand slowdown.

Mitigation requires the project to target the premium construction chemical segment and pharmaceutical-grade product where specifications are more stringent and price competition is less acute, and to negotiate at least one 3-year fixed-price offtake contract before construction commencement. Sensitivity analysis across scenarios shows the project remains viable with IRR above 18% even under a 10% raw material cost increase and 5% product price reduction simultaneously.

Risk matrix

Category-typical risks plotted by impact and probability. Hover a numbered dot to see the risk.

Raw material price volatility: impact 2/3, probability 3/3 1 Regulatory compliance lapse: impact 3/3, probability 1/3 2 Customer concentration: impact 3/3, probability 2/3 3 Capacity utilisation shortfall: impact 2/3, probability 2/3 4 FX / import price exposure: impact 2/3, probability 2/3 5 Probability → Impact → Low Medium High High Medium Low
1. Raw material price volatility
2. Regulatory compliance lapse
3. Customer concentration
4. Capacity utilisation shortfall
5. FX / import price exposure

How to engage with KAMRIT on this report

KAMRIT offers three engagement tiers tailored to the decision stage of the project. Pick the tier that matches what you actually need: pricing, scope, and turnaround are summarised in the sidebar.

Key market drivers

  • China+1 redirection
  • PLI for advanced chemistry
  • India's benzene-toluene-xylene self-sufficiency drive
  • Pharma intermediate localisation

Competitive landscape

The Indian sodium silicate plant market is sized at ₹16,227 crore in 2026 and is on a 11.1% trajectory to ₹33,920 crore by 2033. Reliance Industries, GACL and Aarti Industries hold the leading positions , with Pidilite Industries, BASF India, Tata Chemicals, DCM Shriram also profiled in this DPR. The full report benchmarks the new entrant's CapEx (₹17.1 crore - ₹84 crore) and unit economics against the listed-peer cost structure, identifies the specific competitive gap a 2.3 - 4.1-year-payback project can exploit, and includes channel-share and pricing-position analysis. Click any name to open its live profile, current stock price, and analyst note.

What's inside the Sodium Silicate Plant DPR

The Sodium Silicate Plant DPR is a 216-page PDF (Tier 2 also ships an Excel financial model) built around a mid-cap MSME entrant assumption. It covers process flow from raw-material handling through finished-goods despatch, machinery sourcing across Indian and imported suppliers, utility load calculations, manpower per shift, and statutory environmental clearances. The financial side runs the full project economics for ₹17.1 crore - ₹84 crore CapEx: line-itemised CapEx with vendor quotes, OpEx build-up by cost head, 5-year revenue projection by SKU and channel, P&L / balance sheet / cash flow, ROI, NPV, IRR, working-capital cycle, break-even, three-scenario sensitivity, and the Means of Finance recommendation. Payback of 2.3 - 4.1 years is back-tested against the listed-peer cost structure of Reliance Industries and GACL.

Numbers for this Sodium Silicate Plant project

Market, operating, and project economics at a glance

A focused view of the numbers that decide this mid-cap MSME project. The Bankable DPR breaks each of these down into the full state-by-state and vendor-by-vendor schedule.

India Sodium Silicate Market Size FY2026

₹16,227 crore

Historical five-year CAGR of 8.6% driven by construction chemical and detergent demand

India Sodium Silicate Market Size FY2033 Forecast

₹33,920 crore

CAGR of 11.1% projected 2026-2033, fastest growth in construction and pharma segments

Project CapEx Range (Entry to Full Scale)

₹17.1 crore - ₹84 crore

25,000 TPA entry level vs 50,000 TPA fully integrated scenario

Project Payback Period

2.3 - 4.1 years

Variable by scale; entry level achieves 2.3 year payback assuming 70:30 debt-equity

Sodium Silicate Production Energy Consumption

450-550 kWh per tonne

Plus 180-220 cubic metres natural gas per tonne as primary thermal energy input

Sodium Silicate Cash Cost of Production

₹12,500-14,000 per tonne

Excludes depreciation and interest; dominant regional competitor achieves 12-15% lower cost

Sodium Silicate Import Dependency

35-40%

Highest in pharmaceutical-grade segment (65% imported from China, Japan, South Korea)

Natural Gas Cost Impact on Conversion Cost

₹7,500-9,500 per tonne

At current gas price of ₹38-42 per SCM; gas represents 55-60% of conversion cost per tonne

Working Capital Cycle

45-60 days

Raw material 15-20 days, production 5-7 days, finished goods 10-15 days, receivables 25-30 days

DSCR (Debt Service Coverage Ratio)

2.1x - 2.4x

Minimum covenant recommended at 2.1x; projected average 2.4x over five years for full-scale scenario

Construction Chemical Segment Growth Rate

14-16% CAGR

Fastest-growing sub-segment; targets waterproofing, soil stabilisation, geopolymer cement applications

Project IRR (Full Scale ₹84 crore)

19.2%

Assuming 70:30 debt-equity, 9.5% weighted average cost of debt, ₹18,500 per tonne average selling price

City-specific versions of this report

Setting up in your city? 20 location-specific overlays included.

Each city version of this report layers in state-specific subsidies, the local industrial land cost band, electricity tariff, distance to the nearest export port, and the closest state industrial policy headline: useful when shortlisting a location for your unit.

Table of Contents

20 chapters, 216 pages. Excel financial model included with Tier 2 and Tier 3.

Executive Summary 6 pages
Industry Overview & Market Size 14 pages
Demand & Supply Analysis 12 pages
Regulatory Framework & Licences 18 pages
Plant Setup & Location Strategy 14 pages
Manufacturing / Operating Process 16 pages
Raw Materials & Utilities 12 pages
Machinery & Equipment Specifications 18 pages
Manpower Plan & Organisation Structure 8 pages
Packaging, Branding & Distribution 10 pages
Project Cost (CapEx) & Means of Finance 14 pages
Operating Cost (OpEx) Build-Up 10 pages
Revenue Projections (5-year) 8 pages
Profitability & ROI Analysis 10 pages
Break-Even & Sensitivity Analysis 8 pages
Working Capital Requirements 6 pages
Environmental Clearance & Compliance 10 pages
Risk Assessment & Mitigation 6 pages
Competitive Landscape & Key Players 10 pages
Conclusion & Recommendations 5 pages

FAQs about this Sodium Silicate Plant project

What is the minimum viable scale for a sodium silicate plant in India to achieve competitive operating costs?

A minimum production scale of 25,000 TPA is required to achieve operating cost parity with the dominant regional competitors. At 25,000 TPA, the cash cost of production (excluding depreciation and interest) ranges from ₹12,500-14,000 per tonne, enabling a landed price of ₹17,500-19,500 per tonne in western India. The project at ₹17.1 crore CapEx for 25,000 TPA achieves this threshold. Scale below 15,000 TPA results in per-tonne conversion costs that are 18-22% higher, making the project uncompetitive against established players in the market.

What is the import dependency for sodium silicate in India, and which end-use segments are most import-intensive?

India currently imports approximately 35-40% of its sodium silicate requirement, primarily from China, Japan, and South Korea. The import dependency is highest in the pharmaceutical-grade and high-purity analytical grade segments, where domestic production lacks the quality consistency required for drug intermediate applications. The construction chemical segment imports approximately 25% of requirements, primarily liquid sodium silicate in bulk IBC containers. The detergent segment is largely self-sufficient due to backward integration by major FMCG manufacturers.

What is the typical working capital cycle for a sodium silicate manufacturing operation?

The working capital cycle for sodium silicate production spans 45-60 days, broken down as follows: raw material inventory (soda ash and silica sand) of 15-20 days, production cycle of 5-7 days (batch-based fusion process), finished goods storage of 10-15 days (stabilisation and quality testing), and receivables of 25-30 days given B2B customer payment terms. For a ₹17.1 crore project, the working capital requirement is approximately ₹2.2-2.5 crore at steady-state operating levels. Seasonal demand peaks in Q3 (pre-monsoon construction activity) and Q4 (detergent festival season) require an additional ₹0.8-1 crore buffer.

What government schemes are available to reduce effective CapEx for this project?

The project is eligible for multiple government incentives: the PLI scheme for advanced chemistry under the Department of Chemicals and Petrochemicals offers 5-10% incremental revenue incentive over five years for projects exceeding ₹25 crore investment; the MSME Champion Incentives scheme provides up to ₹50 lakh in technology adoption subsidies; state industrial incentive packages in Gujarat (20% capital subsidy on fixed assets up to ₹3 crore) and Tamil Nadu (25% subsidy on machinery) reduce effective CapEx by ₹2.5-4 crore; the SIDBI Clean Technology Financing scheme offers 50 basis points interest rate concession for projects adopting energy-efficient furnace technology. Combined, these incentives can reduce effective project CapEx by 18-25%.

What are the key technology selection criteria for furnace systems in sodium silicate production?

The furnace system is the single largest capital item in sodium silicate production, representing 35-40% of total CapEx. The critical selection parameters are: thermal efficiency (target above 75% for reverberatory furnaces), refractory lining life (minimum 36 months under continuous operation), fuel flexibility (natural gas primary, LPG backup), throughput consistency (batch-to-batch silica-to-soda ratio stability within ±2%), and automation level for mixing and feeding systems. Indian-manufactured furnaces (Rajkot cluster) offer 20-25% lower capital cost than Chinese imports but require higher maintenance spend from year three onwards. European furnaces (from companies like OTTO JUNKER in Germany) offer 30-35% higher thermal efficiency, reducing per-tonne energy cost by ₹1,200-1,800, but the capital payback exceeds five years at current energy prices.

What is the projected IRR and break-even timeline for the ₹84 crore full-scale scenario?

At full production capacity of 50,000 TPA, assuming average selling price of ₹18,500 per tonne and cash cost of production of ₹13,200 per tonne (energy, raw materials, labour, and overhead), the gross margin per tonne is ₹5,300. Annual gross revenue at full capacity is ₹92.5 crore, with EBITDA of approximately ₹20.5 crore (assuming EBITDA margin of 22%). At ₹84 crore total CapEx and 70:30 debt-equity (₹58.8 crore debt at 9.5% average cost), the annual debt service obligation is approximately ₹5.4 crore. The project generates free cash flow of ₹12-14 crore from year two onwards, achieving simple payback in 3.8 years and IRR of 19.2% on total project basis. The DSCR averages 2.4x across the five-year projection period.

Not sure which tier you need?

Senior Partner Vishal Ranjan or Associate Vidushi Kothari will take a 20-minute scoping call and recommend the right engagement tier for your decision stage. Response within one business day.