Indsil Hydro Power & Manganese Ltd

Indsil Hydro Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Indsil Hydro Power & Manganese Ltd

₹ 49.4 1.48%
10 Jun 3:33 p.m.
indsil.com BSE: 522165
About

Incorporated in 1990, Indsil Hydro Power and Manganese Ltd does manufacturing of Low /Medium /High Carbon Silico Manganese[1]

Key Points

Business Overview:[1][2]
Company manufactures ferro alloys which are used in producing steel and stainless steel. They manufacture low /medium /high-grade carbon silicon manganese and ferrochrome

Website BSE
  • Market Cap ₹ 137 Cr.
  • Current Price ₹ 49.4
  • High / Low ₹ 72.8 / 35.2
  • Stock P/E 1.68
  • Book Value ₹ 66.4
  • Dividend Yield 0.00 %
  • ROCE 49.6 %
  • ROE 54.8 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.74 times its book value
  • Company has delivered good profit growth of 40.7% CAGR over last 5 years

Cons

  • The company has delivered a poor sales growth of -0.02% over past five years.
  • Earnings include an other income of Rs.104 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Commodities Metals & Mining Ferrous Metals Ferro & Silica Manganese

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
57 44 32 42 59 46 21 20 30 35 26 34 32
47 37 33 35 54 45 26 16 30 43 24 31 37
Operating Profit 11 7 -1 7 4 1 -6 4 -0 -8 3 3 -5
OPM % 19% 15% -4% 17% 8% 2% -27% 19% -1% -22% 11% 8% -15%
3 0 0 0 1 4 0 0 4 108 1 1 -5
Interest 4 3 5 3 2 3 3 2 3 1 0 0 2
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 9 3 -7 3 3 0 -10 1 0 98 3 3 -12
Tax % 0% 68% 23% 3% 107% 68% 1% 16% 58% 2% 2% 1% 102%
9 1 -9 3 -0 0 -10 1 0 96 3 3 -25
EPS in Rs 3.13 0.30 -3.18 1.08 -0.08 0.04 -3.57 0.27 0.03 34.48 1.01 0.98 -9.09
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Jun 2014 Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
116 111 65 116 293 224 128 61 208 177 117 128
105 99 61 107 266 205 131 49 174 160 118 135
Operating Profit 11 12 4 8 26 19 -3 12 34 17 -2 -7
OPM % 9% 11% 6% 7% 9% 8% -2% 20% 16% 10% -1% -5%
8 12 8 6 12 12 7 -27 12 2 8 104
Interest 4 5 4 7 18 21 21 20 16 14 12 3
Depreciation 4 4 3 4 6 7 7 7 5 4 3 3
Profit before tax 11 15 5 2 14 3 -23 -41 25 1 -8 91
Tax % 2% 19% 13% -2% 13% 98% -5% -9% -29% 459% 8% 17%
11 12 4 3 12 0 -22 -37 33 -5 -9 76
EPS in Rs 6.84 7.65 2.51 1.58 7.45 0.01 -7.97 -13.47 11.74 -1.89 -3.22 27.38
Dividend Payout % 18% 16% 24% 51% 16% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 1%
5 Years: 0%
3 Years: -15%
TTM: 9%
Compounded Profit Growth
10 Years: 22%
5 Years: 41%
3 Years: 53%
TTM: 933%
Stock Price CAGR
10 Years: 4%
5 Years: 34%
3 Years: -13%
1 Year: -12%
Return on Equity
10 Years: 6%
5 Years: 13%
3 Years: 17%
Last Year: 55%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Jun 2014 Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 16 16 16 16 28 28 28 28 28 28 28 28
Reserves 69 79 82 83 163 130 107 69 100 94 84 157
23 26 35 28 152 144 142 155 122 120 110 0
42 38 34 41 53 69 69 62 39 29 23 39
Total Liabilities 150 159 167 169 395 371 346 314 289 271 245 223
36 38 35 32 77 85 96 88 64 60 50 47
CWIP 5 0 0 0 1 2 1 1 1 1 2 2
Investments 22 22 22 22 59 41 40 40 40 40 0 18
86 100 110 114 259 242 208 185 184 170 193 156
Total Assets 150 159 167 169 395 371 346 314 289 271 245 223

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Jun 2014 Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
10 -1 -4 11 -1 1 -12 2 15 17 8 -11
-1 4 2 3 -66 -1 -12 2 20 0 14 131
-7 -3 2 -7 -6 -3 15 -19 -11 -19 -1 -53
Net Cash Flow 2 -0 -0 6 -73 -3 -9 -16 24 -2 21 67

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Jun 2014 Jun 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 31 58 120 74 35 37 24 28 17 19 8 3
Inventory Days 160 171 213 172 308 429 753 2,154 422 394 526 514
Days Payable 116 88 126 124 60 94 175 499 41 24 11 9
Cash Conversion Cycle 76 141 207 122 284 371 602 1,683 398 389 523 508
Working Capital Days 105 172 365 196 223 220 350 624 211 253 465 298
ROCE % 14% 18% 7% 7% 13% 8% -1% 3% 12% 6% 1% 50%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
63.44% 63.44% 63.44% 63.44% 63.44% 63.44% 63.44% 63.44% 63.44% 62.91% 62.81% 62.81%
3.79% 3.79% 3.79% 3.79% 3.79% 3.79% 3.79% 3.79% 3.79% 3.79% 3.79% 3.79%
32.77% 32.77% 32.77% 32.76% 32.76% 32.77% 32.77% 32.77% 32.77% 33.31% 33.40% 33.39%
No. of Shareholders 9,75110,43711,07210,77810,67410,95711,01411,01010,75211,92612,13212,125

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings