Insilco Ltd

₹ 8.36 -4.89%

06 Oct 2022

About

Insilco Limited was incorporated in 1988. It is a subsidiary of Evonik Operations GmbH, Germany. The Company is engaged in the manufacturing and selling of precipitated silica. It produces different grades of precipitated silica, catering to the requirements of customers in different industries.
^[1]^[2]

Key Points

Products & Services
Sipernat: It is silica that combines a high absorption capacity together with adequate flowability. It is used in the feed industry as a carrier silica for choline chloride solutions, vitamin E acetate, and other liquid active substances.
Ultrasil: Precipitated silica for use as reinforcement filler in the rubber industry. ^[1]^[2]

Website BSE

Market Cap ₹ 52.4 Cr.
Current Price ₹ 8.36
High / Low ₹ /
Stock P/E
Book Value ₹ 0.99
Dividend Yield 0.00 %
ROCE -9.47 %
ROE -11.9 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is almost debt free.

Cons

Stock is trading at 8.40 times its book value
Company has low interest coverage ratio.
Company has a low return on equity of -17.5% over last 3 years.

* 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 Minerals & Mining Industrial Minerals

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	3.51	2.07	1.85	2.39	1.50	1.53	1.18	0.95	0.90	1.48	1.01	0.98	0.57
Operating Profit	-3.51	-2.07	-1.85	-2.39	-1.50	-1.53	-1.18	-0.95	-0.90	-1.48	-1.01	-0.98	-0.57
OPM %
	0.61	0.65	0.64	0.62	39.82	0.58	0.60	0.65	0.66	0.33	0.08	0.10	0.10
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.00	0.01	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	-2.90	-1.43	-1.21	-1.78	38.32	-0.95	-0.58	-0.30	-0.24	-1.15	-0.93	-0.88	-0.47
Tax %	5.86%	14.69%	13.22%	8.99%	6.65%	15.79%	15.52%	73.33%	70.83%	6.96%	2.15%	3.41%	4.26%
	-3.07	-1.64	-1.37	-1.94	35.77	-1.10	-0.67	-0.52	-0.41	-1.23	-0.95	-0.91	-0.49
EPS in Rs	-0.49	-0.26	-0.22	-0.31	5.70	-0.18	-0.11	-0.08	-0.07	-0.20	-0.15	-0.15	-0.08
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	61.34	56.71	72.59	86.64	86.58	95.15	57.75	0.00	0.00	0.00	0.00	0.00	0.00
	73.52	58.56	71.77	85.53	88.58	102.06	70.46	59.71	12.48	10.22	7.27	4.50	4.04
Operating Profit	-12.18	-1.85	0.82	1.11	-2.00	-6.91	-12.71	-59.71	-12.48	-10.22	-7.27	-4.50	-4.04
OPM %	-19.86%	-3.26%	1.13%	1.28%	-2.31%	-7.26%	-22.01%
	2.72	4.45	2.70	6.25	3.98	3.58	5.27	4.71	1.76	2.65	41.66	2.24	0.61
Interest	0.01	0.01	0.31	0.01	0.02	0.32	0.01	0.64	0.04	0.01	0.00	0.00	0.00
Depreciation	2.50	1.16	1.33	1.72	1.92	2.46	2.83	2.00	0.02	0.02	0.01	0.00	0.00
Profit before tax	-11.97	1.43	1.88	5.63	0.04	-6.11	-10.28	-57.64	-10.78	-7.60	34.38	-2.26	-3.43
Tax %	-13.87%	0.00%	21.28%	12.97%	-800.00%	-1.31%	1.95%	0.12%	-1.21%	6.58%	8.78%	24.78%
	-10.31	1.42	1.48	4.91	0.36	-6.04	-10.47	-57.72	-10.65	-8.09	31.36	-2.83	-3.58
EPS in Rs	-1.64	0.23	0.24	0.78	0.06	-0.96	-1.67	-9.20	-1.70	-1.29	5.00	-0.45	-0.58
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	%

Compounded Profit Growth
10 Years:	%
5 Years:	12%
3 Years:	20%
TTM:	-33%

Stock Price CAGR
10 Years:	-7%
5 Years:	5%
3 Years:	%
1 Year:	%

Return on Equity
10 Years:	-15%
5 Years:	-58%
3 Years:	-18%
Last Year:	-12%

Balance Sheet

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	62.72	62.72	62.72	62.72	62.72	62.72	62.72	62.72	62.72	62.72	62.72	33.99	0.00
Reserves	26.79	26.82	28.13	37.93	38.50	32.22	21.46	-35.69	-46.34	-54.44	-23.07	-25.90	6.24
	0.00	0.00	0.00	0.01	0.01	0.01	0.27	0.01	0.00	0.00	0.00	0.00	0.00
	5.09	5.96	6.42	6.26	8.53	10.11	4.54	10.12	27.01	46.32	3.93	2.19	0.28
Total Liabilities	94.60	95.50	97.27	106.92	109.76	105.06	88.99	37.16	43.39	54.60	43.58	10.28	6.52
	17.72	15.70	14.91	16.37	18.33	22.18	22.34	5.88	0.03	0.02	0.00	0.00	0.00
CWIP	0.02	0.09	1.41	0.43	1.92	0.96	0.52	0.00	0.00	0.00	0.00	0.00	0.00
Investments	36.09	32.42	31.42	37.64	25.97	19.33	18.26	0.00	0.00	0.00	0.00	0.00	0.00
	40.77	47.29	49.53	52.48	63.54	62.59	47.87	31.28	43.36	54.58	43.58	10.28	6.52
Total Assets	94.60	95.50	97.27	106.92	109.76	105.06	88.99	37.16	43.39	54.60	43.58	10.28	6.52

Cash Flows

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-6.16	-4.68	-6.59	3.73	1.67	-4.30	6.11	-34.22	5.61	9.55	-44.72	-3.00
	9.34	1.17	6.17	-3.02	-1.67	4.38	-6.19	35.98	-5.54	-7.60	79.07	-4.79
	0.00	-0.01	-0.01	-0.01	-0.02	-0.32	-0.05	-0.66	-0.04	-0.01	0.00	-27.36
Net Cash Flow	3.18	-3.52	-0.43	0.69	-0.02	-0.24	-0.13	1.10	0.03	1.95	34.35	-35.15
Free Cash Flow	-5.93	-5.41	-8.94	1.21	-3.59	-9.86	3.37	-34.21	5.65	9.79	-11.19	-3.00
CFO/OP	51%	253%	-783%	320%	-41%	59%	-44%	57%	-37%	-98%	594%	21%

Ratios

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	58.20	62.37	96.44	77.77	75.55	63.60	1.96
Inventory Days	161.14	263.84	150.49	101.21	102.22	99.17	32.96
Days Payable	26.43	42.69	33.18	30.68	59.59	64.01	22.71
Cash Conversion Cycle	192.90	283.51	213.75	148.31	118.17	98.76	12.20
Working Capital Days	92.83	121.45	131.09	99.63	93.13	74.00	10.43
ROCE %	-13.71%	-0.99%	1.09%	6.35%	0.03%	-5.42%	-11.36%	-102.63%	-49.65%	-63.42%	2.80%	-9.47%

Insights

In beta

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Capacity Utilization (of Effective Capacity)
%

xx.xx	xx.xx	xx.xx	xxx.xx	xx.xx	xx.xx	xx.xx	x.xx	x.xx	x.xx	x.xx	x.xx
xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	x	x	x
xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	x,xxx	x	x	x	x	x
xx,xxx	x,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	x,xxx	x	x	x	x	x
xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	x

Please log in to see hidden values.

Installed Capacity
MT

Production Volume
MT

Sales Volume
MT

Effective Installed Capacity (Excluding Impaired)
MT

Shareholding Pattern

Numbers in percentages

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	73.11%	73.11%	73.11%	73.11%	73.11%	73.11%	73.11%	73.11%	73.11%	73.11%	73.11%	73.11%
	0.00%	0.00%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%
	0.06%	0.06%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%
	26.82%	26.81%	26.83%	26.83%	26.83%	26.82%	26.83%	26.84%	26.83%	26.82%	26.83%	26.82%
No. of Shareholders	37,994	37,987	37,981	37,992	37,996	37,990	37,986	37,991	37,988	37,975	37,967	37,966

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	73.11%	73.11%	73.11%	73.11%	73.11%	73.11%	73.11%	73.11%	73.11%	73.11%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.04%	0.04%	0.04%
	0.06%	0.06%	0.06%	0.07%	0.06%	0.06%	0.06%	0.02%	0.02%	0.02%
	26.83%	26.83%	26.83%	26.81%	26.83%	26.83%	26.82%	26.83%	26.83%	26.82%
No. of Shareholders	40,251	39,360	38,124	37,595	37,151	38,288	37,994	37,996	37,988	37,966

* 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

All

Insilco Ltd

Insilco Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports