WEBSITE BSE:522165 NSE: INDSIL HYD Inc. Year: 1990 Industry: Ferro & Silica Manganese My Bucket: Add Stock
Last updated: 11:14
No Notes Added Yet
Indsil Hydro Power and Manganese Limited is an Indian company that manufactures and supplies low carbon silico manganese and ferro chrome for the steel and stainless steel industries. It operates captive power generation facilities, including a 21 MW hydel power plant in Kerala and a 12 MW captive power plant in Chhattisgarh. They have also expanded their footprint globally through a joint venture with the Muscat Overseas Group for setting up a ferro chrome smelter in Oman. The company was incorporated in 1990 and is headquartered in Coimbatore...Read More
Indsil Hydro Power and Manganese Limited is an Indian company that manufactures and supplies low carbon silico manganese and ferro chrome for the steel and stainless steel industries. It operates captive power generation facilities, including a 21 MW hydel power plant in Kerala and a 12 MW captive power plant in Chhattisgarh. They have also expanded their footprint globally through a joint venture with the Muscat Overseas Group for setting up a ferro chrome smelter in Oman. The company was incorporated in 1990 and is headquartered in Coimbatore, India. The company’s shares are listed on BSE and NSE since 1995. The company has a market capitalization of Rs 158 crores and has customers in India and abroad. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹117 Cr.
Stock P/E 1.5
P/B 0.6
Current Price ₹42
Book Value ₹ 71.4
Face Value 10
52W High ₹67.5
Dividend Yield 1.19%
52W Low ₹ 29.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 46 | 45 | 47 | 53 | 35 | 26 | 34 | 32 | 40 | 37 |
| Other Income | 0 | 1 | 0 | 5 | 108 | 1 | 1 | 1 | 1 | 1 |
| Total Income | 47 | 45 | 47 | 58 | 143 | 27 | 35 | 33 | 41 | 38 |
| Total Expenditure | 42 | 38 | 38 | 45 | 43 | 24 | 31 | 37 | 34 | 33 |
| Operating Profit | 5 | 7 | 9 | 13 | 100 | 4 | 4 | -4 | 7 | 5 |
| Interest | 2 | 2 | 2 | 2 | 1 | 0 | 0 | 2 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | -1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 |
| Profit Before Tax | 2 | 4 | 6 | 12 | 98 | 3 | 3 | -12 | 6 | 4 |
| Provision for Tax | 1 | 1 | 1 | -1 | 2 | 0 | 0 | 13 | 0 | -0 |
| Profit After Tax | 1 | 4 | 5 | 13 | 96 | 3 | 3 | -25 | 6 | 4 |
| Adjustments | -1 | -4 | -5 | -13 | 0 | -0 | 0 | 0 | -0 | -0 |
| Profit After Adjustments | 0 | 0 | 0 | 0 | 96 | 3 | 3 | -25 | 6 | 4 |
| Adjusted Earnings Per Share | 0.8 | 2.4 | 3 | 8.1 | 34.5 | 1 | 1 | -9.1 | 2.2 | 1.4 |
| #(Fig in Cr.) | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 111 | 65 | 116 | 293 | 224 | 128 | 61 | 208 | 177 | 117 | 128 | 143 |
| Other Income | 14 | 8 | 6 | 13 | 13 | 8 | 2 | 12 | 2 | 8 | 117 | 4 |
| Total Income | 125 | 73 | 121 | 305 | 236 | 136 | 63 | 220 | 179 | 125 | 245 | 147 |
| Total Expenditure | 101 | 62 | 107 | 267 | 205 | 131 | 49 | 174 | 160 | 118 | 141 | 135 |
| Operating Profit | 24 | 12 | 14 | 38 | 31 | 5 | 15 | 46 | 19 | 7 | 104 | 12 |
| Interest | 5 | 4 | 7 | 18 | 21 | 21 | 19 | 16 | 14 | 12 | 3 | 2 |
| Depreciation | 4 | 3 | 4 | 6 | 7 | 7 | 7 | 5 | 4 | 3 | 3 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -29 | 0 | 0 | 0 | -6 | -6 |
| Profit Before Tax | 15 | 5 | 2 | 14 | 3 | -23 | -41 | 25 | 1 | -8 | 91 | 1 |
| Provision for Tax | 3 | 1 | -0 | 2 | 3 | -1 | -4 | -7 | 7 | 1 | 15 | 13 |
| Profit After Tax | 12 | 4 | 3 | 12 | 0 | -22 | -37 | 33 | -5 | -9 | 76 | -12 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 12 | 4 | 3 | 12 | 0 | -22 | -37 | 33 | -5 | -9 | 76 | -12 |
| Adjusted Earnings Per Share | 7.6 | 2.5 | 1.6 | 6.5 | -0.3 | -8.5 | -13.5 | 11.5 | -2.2 | -3.7 | 27.4 | -4.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | -15% | 0% | 1% |
| Operating Profit CAGR | 1386% | 31% | 83% | 16% |
| PAT CAGR | 0% | 32% | 0% | 20% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | 4% | 27% | 2% |
| ROE Average | 51% | 13% | 7% | 5% |
| ROCE Average | 46% | 18% | 12% | 10% |
| #(Fig in Cr.) | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 95 | 98 | 99 | 205 | 173 | 149 | 112 | 143 | 137 | 127 | 185 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 6 | 15 | 17 | 31 | 25 | 36 | 31 | 23 | 20 | 31 | 0 |
| Other Non-Current Liabilities | 15 | 15 | 15 | 19 | 16 | 15 | 12 | 5 | 5 | 5 | 7 |
| Total Current Liabilities | 44 | 39 | 39 | 142 | 157 | 146 | 158 | 109 | 100 | 73 | 25 |
| Total Liabilities | 159 | 167 | 169 | 398 | 371 | 346 | 313 | 280 | 261 | 236 | 217 |
| Fixed Assets | 37 | 35 | 32 | 77 | 85 | 95 | 88 | 64 | 60 | 50 | 47 |
| Other Non-Current Assets | 37 | 39 | 38 | 74 | 72 | 71 | 68 | 69 | 63 | 28 | 36 |
| Total Current Assets | 85 | 94 | 99 | 247 | 214 | 180 | 157 | 147 | 139 | 119 | 134 |
| Total Assets | 159 | 167 | 169 | 398 | 371 | 346 | 313 | 280 | 261 | 236 | 217 |
| #(Fig in Cr.) | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | 3 | -12 | -6 | -79 | -82 | -91 | -106 | -83 | -85 | -64 |
| Cash Flow from Operating Activities | -1 | -4 | 11 | -1 | 1 | -12 | 2 | 15 | 17 | 8 | -11 |
| Cash Flow from Investing Activities | 4 | 2 | 3 | -66 | -1 | -12 | 2 | 20 | 0 | 14 | 131 |
| Cash Flow from Financing Activities | -3 | 2 | -7 | -6 | -3 | 15 | -19 | -11 | -19 | -1 | -53 |
| Net Cash Inflow / Outflow | -0 | -0 | 6 | -73 | -3 | -9 | -16 | 24 | -2 | 21 | 67 |
| Closing Cash & Cash Equivalent | 3 | 2 | -6 | -79 | -82 | -91 | -106 | -83 | -85 | -64 | 3 |
| # | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 7.65 | 2.51 | 1.58 | 6.5 | -0.25 | -8.51 | -13.47 | 11.52 | -2.21 | -3.66 | 27.38 |
| CEPS(Rs) | 10.33 | 4.56 | 4.34 | 11.31 | 2.53 | -5.53 | -10.98 | 13.57 | -0.37 | -1.98 | 28.44 |
| DPS(Rs) | 1.2 | 0.6 | 0.8 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 |
| Book NAV/Share(Rs) | 59.89 | 61.8 | 62.39 | 112.41 | 56.94 | 48.38 | 34.91 | 46.11 | 43.91 | 40.36 | 66.43 |
| Core EBITDA Margin(%) | 7.45 | 4.33 | 6.71 | 7.87 | 7.47 | -2.38 | 16.64 | 14.7 | 8.4 | -1.09 | -8.95 |
| EBIT Margin(%) | 14.58 | 9.99 | 7.8 | 9.88 | 9.75 | -1.57 | -29.46 | 17.71 | 7.48 | 2.52 | 63.56 |
| Pre Tax Margin(%) | 10.91 | 5.46 | 1.97 | 4.22 | 1.12 | -15.95 | -56.21 | 10.92 | 0.73 | -6.01 | 61.37 |
| PAT Margin (%) | 8.83 | 4.75 | 2.01 | 3.67 | 0.02 | -15.21 | -51.37 | 14.08 | -2.6 | -6.48 | 51.22 |
| Cash Profit Margin (%) | 11.93 | 8.62 | 5.53 | 5.58 | 2.84 | -10.55 | -41.88 | 16.27 | -0.51 | -3.99 | 53.22 |
| ROA(%) | 7.86 | 2.45 | 1.49 | 4.17 | 0.01 | -6.18 | -11.37 | 11.01 | -1.93 | -3.6 | 33.6 |
| ROE(%) | 13.52 | 4.13 | 2.54 | 8.52 | 0.03 | -15.14 | -32.35 | 28.98 | -4.19 | -7.65 | 51.27 |
| ROCE(%) | 17.53 | 6.6 | 7.45 | 13.53 | 7.5 | -0.78 | -8.06 | 16.37 | 6.12 | 1.5 | 46.45 |
| Receivable days | 36.79 | 84.99 | 65.64 | 29.3 | 37.46 | 38.59 | 32.32 | 11.26 | 17.14 | 15.67 | 4.66 |
| Inventory Days | 83.3 | 120.37 | 74.95 | 91.44 | 208.24 | 382.2 | 736.4 | 214.65 | 232.51 | 311.25 | 275.58 |
| Payable days | 100.87 | 140.69 | 103.31 | 53.65 | 84.15 | 167.23 | 528.87 | 70.99 | 32.68 | 22.75 | 9.96 |
| PER(x) | 4.41 | 14.12 | 43.24 | 25.54 | 0 | 0 | 0 | 8.4 | 0 | 0 | 1.31 |
| Price/Book(x) | 0.56 | 0.57 | 1.09 | 1.48 | 1.09 | 0.17 | 0.33 | 2.1 | 0.72 | 1.1 | 0.54 |
| Dividend Yield(%) | 3.56 | 1.69 | 1.17 | 0.42 | 0 | 0 | 0 | 0 | 0 | 0 | 1.39 |
| EV/Net Sales(x) | 0.68 | 1.34 | 1.15 | 1.4 | 1.39 | 1.31 | 3 | 1.86 | 1.17 | 1.99 | 0.74 |
| EV/Core EBITDA(x) | 3.08 | 7.48 | 9.39 | 10.78 | 10 | 36.98 | 12.55 | 8.42 | 10.72 | 33.42 | 0.92 |
| Net Sales Growth(%) | -4.47 | -41.27 | 77.12 | 153.09 | -23.56 | -42.91 | -52.21 | 241.54 | -15.17 | -34.05 | 9.38 |
| EBIT Growth(%) | 35.79 | -58.12 | 15.64 | 227.27 | -24.05 | -109.45 | -841.07 | 291.16 | -63.35 | -76.83 | 2609.63 |
| PAT Growth(%) | 11.86 | -67.11 | -37.26 | 371.88 | -99.63 | 0 | -69.05 | 187.13 | -116.05 | -71.07 | 949.26 |
| EPS Growth(%) | 11.86 | -67.12 | -37.26 | 312.02 | -103.92 | -3243.85 | -58.32 | 185.53 | -119.16 | -65.54 | 848.94 |
| Debt/Equity(x) | 0.28 | 0.36 | 0.29 | 0.71 | 0.74 | 0.88 | 1.25 | 0.74 | 0.77 | 0.75 | 0 |
| Current Ratio(x) | 1.94 | 2.41 | 2.54 | 1.74 | 1.36 | 1.23 | 1 | 1.36 | 1.39 | 1.64 | 5.37 |
| Quick Ratio(x) | 1.19 | 1.82 | 1.81 | 0.8 | 0.41 | 0.17 | 0.12 | 0.13 | 0.16 | 0.08 | 0.91 |
| Interest Cover(x) | 3.97 | 2.21 | 1.34 | 1.75 | 1.13 | -0.11 | -1.1 | 2.61 | 1.11 | 0.3 | 28.98 |
| Total Debt/Mcap(x) | 0.49 | 0.62 | 0.26 | 0.52 | 0.75 | 5.68 | 4.37 | 0.4 | 1.2 | 0.77 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 63.44 | 63.44 | 63.44 | 62.91 | 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 | 32.77 | 33.3 | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.76 | 1.76 | 1.76 | 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 | 0.91 | 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.
You May Also Know About
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.
ChatGPT
Claude
Perplexity
