Ferro & Silica Manganese · Founded 1990 · www.indsil.com · BSE 522165 · · ISIN INE867D01018
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 30% | -10% | -22% | -4% |
| Operating Profit CAGR | 157% | -27% | 55% | -4% |
| PAT CAGR | 0% | -46% | 0% | 8% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -26% | -10% | -3% | -1% |
| ROE Average | 10% | -2% | 11% | 7% |
| ROCE Average | 7% | 4% | 11% | 9% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 63.44 | 63.44 | 62.91 | 62.81 | 62.81 | 62.81 | 62.81 | 62.81 | 62.81 | 62.81 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 |
| Public | 32.77 | 32.77 | 33.3 | 33.4 | 33.4 | 33.4 | 33.4 | 33.4 | 33.4 | 33.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.76 | 1.76 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Public | 0.91 | 0.91 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 63.44 | 63.44 | 62.91 | 62.81 | 62.81 | 62.81 | 62.81 | 62.81 | 62.81 | 62.81 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 |
| Public | 32.77 | 32.77 | 33.3 | 33.4 | 33.4 | 33.4 | 33.4 | 33.4 | 33.4 | 33.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.76 | 1.76 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Public | 0.91 | 0.91 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 | 2.78 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.