Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹100 Cr.
Stock P/E
6.7
P/B
0.5
Current Price
₹36
Book Value
₹ 73
Face Value
10
52W High
₹51
52W Low
₹ 29.5
Dividend Yield
1.67%

Indsil Hydro Power Overview

Business

Indsil Hydro Power and Manganese Ltd. is an Indian company primarily engaged in the production of ferroalloys, specifically Ferro Manganese and Silica Manganese. These ferroalloys are critical raw materials used in the steel manufacturing industry. The company integrates its manufacturing operations with hydro power generation, suggesting a strategy to secure a cost-effective and reliable power supply, which is a significant input cost in ferroalloy production. Its business model involves mining/sourcing manganese ore and other raw materials, processing them into value-added ferroalloys using its own power, and selling these products to steel producers in domestic and potentially international markets.

Revenue Mix

The company's core business revolves around the production and sale of Ferro Manganese and Silica Manganese. While specific revenue contributions for each product are not available, these two categories constitute the primary revenue streams for the company. The "Hydro Power" component likely serves as an internal cost advantage rather than a separate revenue-generating segment for external sales, though it could potentially sell surplus power if applicable.

Industry

Indsil Hydro Power and Manganese Ltd. operates within the ferroalloys industry, which is a raw material supplier to the global steel industry. This industry is highly cyclical, tied closely to demand from steel production, infrastructure development, and manufacturing. Ferroalloys are commodity products, making price volatility a key characteristic. The company's integration with hydro power generation potentially positions it as a cost-efficient producer within the Indian market, as energy is a major input cost. Its scale relative to large global diversified miners and producers is likely smaller, focusing primarily on regional and domestic steel producers.

MOAT

The most apparent competitive advantage for Indsil Hydro Power and Manganese Ltd. lies in its integration with hydro power generation. Energy constitutes a substantial portion of ferroalloy production costs. Owning and operating hydro power assets can provide a stable supply of electricity at potentially lower and more predictable costs compared to peers reliant solely on grid power or more expensive fossil-fuel-based sources. This backward integration can lead to a sustained cost advantage, enhancing margin stability during periods of commodity price fluctuations.

Growth Drivers

Steel Industry Growth: Sustained growth in global and particularly Indian steel production, driven by infrastructure development, urbanization, and manufacturing, will directly increase demand for ferroalloys.

Economic Development: Robust economic growth in India and other developing nations fuels demand for steel and, consequently, ferroalloys.

Capacity Expansion: Any future expansion of the company's ferroalloy production capacity or enhancement of its hydro power generation capabilities would drive growth.

Operational Efficiency: Continuous improvements in operational efficiency, raw material sourcing, and power utilization can enhance profitability and support growth.

Risks

Commodity Price Volatility: Prices of ferroalloys and manganese ore are subject to global supply-demand dynamics and economic cycles, leading to revenue and profit volatility.

Steel Industry Downturn: As an ancillary industry, a significant slowdown or recession in the steel sector would severely impact demand and pricing for Indsil's products.

Hydrological Risks: Reliance on hydro power exposes the company to risks associated with unpredictable rainfall patterns, droughts, or floods, which can affect power generation and costs.

Regulatory and Environmental Risks: Mining and power generation activities are subject to stringent environmental regulations and government policies, which can impact operations, costs, and expansion plans.

Input Cost Fluctuations: Beyond power, costs of other raw materials (e.g., coke, fluxes) and logistics can fluctuate, impacting margins.

Management & Ownership

Information regarding the specific promoters, management quality, and detailed ownership structure is not available in the provided data. Therefore, a comprehensive assessment of this section cannot be made.

Outlook

Indsil Hydro Power and Manganese Ltd. operates in an essential but cyclical industry. Its backward integration into hydro power offers a potential structural cost advantage, which can help buffer against input price volatility and enhance competitiveness, particularly in a commodity-driven market. The outlook is moderately positive if the Indian steel industry continues its growth trajectory and the company maintains its cost efficiencies. However, the company remains susceptible to global commodity price fluctuations, particularly in ferroalloys and steel, and hydrological risks impacting its power generation. A downturn in the steel market or adverse changes in rainfall patterns could significantly impact its profitability and operational stability.

Indsil Hydro Power Share Price

Live · BSE · Inception: 1990
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Indsil Hydro Power Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Dec 2025 Mar 2026 Jun 2026
Net Sales 32 42 59 46 21 20 30 36 38 40
Other Income 0 0 1 4 0 0 4 1 1 1
Total Income 32 42 60 49 21 21 34 37 39 40
Total Expenditure 33 35 54 45 26 16 30 33 37 34
Operating Profit -1 8 6 5 -5 4 4 4 2 6
Interest 5 3 2 3 3 2 3 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -7 3 3 0 -10 1 0 4 2 5
Provision for Tax 2 0 3 0 0 0 0 -0 0 0
Profit After Tax -9 3 -0 0 -10 1 0 4 1 5
Adjustments 15 -14 -5 3 -1 -2 -1 0 0 0
Profit After Adjustments 6 -11 -5 3 -11 -1 -1 4 1 5
Adjusted Earnings Per Share 2.2 -4.1 -1.7 1 -3.8 -0.4 -0.4 1.4 0.4 1.8

Indsil Hydro Power Profit & Loss

#(Fig in Cr.) Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2026 TTM
Net Sales 231 172 224 746 686 518 61 208 177 117 152 144
Other Income 14 9 4 6 8 14 2 12 2 8 3 7
Total Income 245 181 228 753 693 531 63 220 179 125 155 150
Total Expenditure 219 161 205 647 610 529 49 174 160 118 136 134
Operating Profit 26 20 23 105 83 2 14 46 19 7 18 16
Interest 11 9 11 30 33 37 20 16 14 12 0 3
Depreciation 9 9 11 26 30 29 7 5 4 3 3 4
Exceptional Income / Expenses 0 0 0 0 0 0 -29 0 0 0 0 0
Profit Before Tax 6 1 2 49 20 -64 -41 88 -2 -9 15 11
Provision for Tax -1 1 0 2 3 -1 -4 -7 7 1 0 0
Profit After Tax 7 1 2 47 17 -63 -38 96 -9 -10 15 10
Adjustments 0 0 0 -20 -9 21 0 0 0 0 0 -1
Profit After Adjustments 7 1 2 27 9 -42 -38 96 -9 -10 15 9
Adjusted Earnings Per Share 4.1 0.4 1 16.3 2.9 -17.3 -13.5 34.2 -3.6 -4 5.4 3.2

Indsil Hydro Power Balance Sheet

#(Fig in Cr.) Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2026
Shareholder's Funds 78 74 70 224 222 146 74 144 126 115 198
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 42 48 37 61 60 50 31 23 20 31 0
Other Non-Current Liabilities 13 11 12 19 19 102 12 5 5 5 7
Total Current Liabilities 141 115 121 388 448 461 158 108 100 73 15
Total Liabilities 275 248 241 692 749 759 275 280 250 224 220
Fixed Assets 116 114 106 298 343 405 88 64 60 50 49
Other Non-Current Assets 18 19 24 54 34 32 28 68 52 28 16
Total Current Assets 141 115 111 340 372 322 159 147 139 119 155
Total Assets 275 248 241 692 749 759 275 280 250 224 220

Indsil Hydro Power Cash Flow

#(Fig in Cr.) Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2026
Opening Cash & Cash Equivalents 7 5 -59 -55 -256 -309 -351 -101 -105 -85 3
Cash Flow from Operating Activities -21 38 35 17 31 5 101 20 28 8 5
Cash Flow from Investing Activities 1 -0 1 -234 -55 -85 274 -8 11 14 -16
Cash Flow from Financing Activities 18 -38 -32 16 -29 38 -125 -15 -19 -1 11
Net Cash Inflow / Outflow -2 -1 4 -201 -53 -42 250 -4 20 21 0
Closing Cash & Cash Equivalent 5 5 -55 -256 -309 -351 -101 -105 -85 -64 3

Indsil Hydro Power Ratios

# Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2026
Earnings Per Share (Rs) 4.15 0.42 0.95 16.33 2.89 -17.28 -13.51 34.17 -3.58 -4.02 5.4
CEPS(Rs) 10.01 6.1 7.85 46.17 17.07 -12.22 -11.02 36.22 -1.74 -2.35 6.48
DPS(Rs) 1.2 0.6 0.8 0.7 0 0 0 0 0 0 0.6
Book NAV/Share(Rs) 49.29 46.74 44.11 124 74.61 47.25 21.23 46.3 39.88 36.05 71.17
Core EBITDA Margin(%) 4.47 5.83 8.42 12.87 10.69 -2.1 16.51 14.7 8.39 -1.1 8.7
EBIT Margin(%) 6.26 5.6 5.34 10.3 7.54 -5.03 -29.59 44.87 5.59 1.8 8.73
Pre Tax Margin(%) 2.14 0.66 0.68 6.38 2.84 -12.03 -56.34 38.08 -1.16 -6.74 8.72
PAT Margin (%) 2.54 0.35 0.65 6.15 2.46 -11.83 -51.51 41.23 -4.49 -7.21 8.6
Cash Profit Margin (%) 6.13 5.07 5.34 9.5 6.68 -6.36 -42.01 43.43 -2.4 -4.72 10.33
ROA(%) 2.54 0.25 0.62 10.18 2.42 -8.38 -7.27 34.48 -3.41 -4.2 6.75
ROE(%) 8.45 0.86 2.1 35.56 8.64 -37.34 -39.46 101.87 -7.55 -9.44 10.07
ROCE(%) 8.2 5.07 6.8 21.7 9.14 -4.65 -5.61 44.84 4.67 1.13 7.47
Receivable days 21.62 43.54 38.06 17.08 26.78 36.71 146.92 13.85 17.14 15.67 5.32
Inventory Days 95.88 132.3 95.85 69.29 126.67 175.95 981.09 214.65 232.51 311.25 232.6
Payable days 99.5 109.9 98.64 30.67 51.92 71.23 582.94 69.61 31.28 22.75 18.86
PER(x) 8.12 85.52 71.61 10.16 21.46 0 0 2.83 0 0 5.59
Price/Book(x) 0.68 0.76 1.55 1.34 0.83 0.18 0.54 2.09 0.79 1.23 0.42
Dividend Yield(%) 3.56 1.69 1.17 0.42 0 0 0 0 0 0 1.99
EV/Net Sales(x) 0.82 1.05 0.88 0.83 0.82 0.86 2.99 1.86 1.17 1.99 0.52
EV/Core EBITDA(x) 7.37 9.17 8.41 5.86 6.73 188.47 12.62 8.42 10.73 33.48 4.3
Net Sales Growth(%) 53.67 -25.38 30.39 232.63 -8.12 -24.52 -88.21 241.54 -15.17 -34.05 29.94
EBIT Growth(%) 43.34 -34.19 16.62 538.4 -32.76 -150.24 19.78 582.25 -89.19 -77.93 513.86
PAT Growth(%) 29.87 -90 129.44 3038.11 -63.21 -461.78 40.6 354.56 -109.45 -10.24 250.55
EPS Growth(%) 29.87 -90 129.44 1614.92 -82.31 -698.1 21.8 352.96 -110.46 -12.33 234.36
Debt/Equity(x) 1.79 1.74 1.33 1.63 1.71 2.8 1.89 0.74 0.83 0.82 0
Current Ratio(x) 1 1 0.91 0.88 0.83 0.7 1.01 1.37 1.39 1.64 10.07
Quick Ratio(x) 0.45 0.48 0.4 0.28 0.24 0.15 0.13 0.13 0.16 0.08 3
Interest Cover(x) 1.52 1.13 1.14 2.63 1.61 -0.72 -1.11 6.61 0.83 0.21 827.71
Total Debt/Mcap(x) 2.62 2.29 0.86 1.31 2.2 17.64 4.37 0.4 1.2 0.77 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +30% -10% -22% -4%
Operating Profit CAGR +157% -27% +55% -4%
PAT CAGR — -46% — +8%
Share Price CAGR -26% -10% -3% -1%
ROE Average +10% -2% +11% +7%
ROCE Average +7% +4% +11% +9%

Indsil Hydro Power Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 62.81 %
FII 0 %
DII (MF + Insurance) 3.79 %
Public (retail) 33.4 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 63.4463.4462.9162.8162.8162.8162.8162.8162.8162.81
FII 0000000000
DII 3.793.793.793.793.793.793.793.793.793.79
Public 32.7732.7733.333.433.433.433.433.433.433.4
Others 0000000000
Total 100100100100100100100100100100

Indsil Hydro Power Peer Comparison

Ferro & Silica Manganese Edit Columns

Indsil Hydro Power Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Indsil Hydro Power Pros & Cons

Pros

  • Stock is trading at 0.5 times its book value
  • Debtor days have improved from 22.75 to 18.86days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -2% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp