Is Indsil Hydro Power and Manganese Ltd (522165) a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Indsil Hydro Power and Manganese Ltd is a below average quality company .

Is Indsil Hydro Power and Manganese Ltd (522165) undervalued or overvalued?

The key valuation ratios of Indsil Hydro Power and Manganese Ltd's currently when compared to its past seem to suggest it is in the Fair zone .

What is Indsil Hydro Power and Manganese Ltd (522165) share price return in the past 10 years?

Indsil Hydro Power and Manganese Ltd share price has appreciated 1.5% annually (CAGR) over the past ten years.

Is Indsil Hydro Power and Manganese Ltd (522165) a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Indsil Hydro Power and Manganese Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

What is the share price of Indsil Hydro Power and Manganese Ltd (522165)?

Company share prices are keep on changing according to the market conditions. The current trading price of Indsil Hydro Power and Manganese Ltd (522165) on 21-Apr-2026 11:23:00 at 11:23 is 41.55.

What is the market cap of Indsil Hydro Power and Manganese Ltd (522165)?

Market capitalization is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Apr-2026 at 11:23, the market cap of Indsil Hydro Power and Manganese stood at Rs. 116.31 Cr.

What is the P/E ratio of Indsil Hydro Power and Manganese?

The latest standalone P/E ratio of Indsil Hydro Power and Manganese as of 21-Apr-2026 is 0.00.

What is the P/B ratio of Indsil Hydro Power and Manganese Ltd (522165)?

The latest standalone P/B ratio of Indsil Hydro Power and Manganese Ltd (522165) as of 21-Apr-2026 is 0.59.

What is the 52-week high and low of Indsil Hydro Power and Manganese Ltd (522165)?

The 52-week high of Indsil Hydro Power and Manganese Ltd (522165) is Rs. 67.50 and the 52-week low is Rs. 29.50.

What is the TTM revenue of Indsil Hydro Power and Manganese Ltd (522165)?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Indsil Hydro Power and Manganese is Rs. 145.83 (Cr.).

Indsil Hydro Power and Manganese Ltd (522165) Share Analysis – Quality, Valuation Zone & Price Trend & DeciZen Rating

Name: Indsil Hydro Power and Manganese Ltd (522165)
Brand: Indsil Hydro Power and Manganese

10 Year X-Ray :

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25	TTM
ROCE % ⓘ	6.6%	7.5%	13.5%	7.5%	-0.8%	-8.1%	16.4%	6.1%	1.5%	46.5%	-
Value Creation Index ⓘ	-0.5	-0.5	0.0	-0.5	-1.1	-1.6	0.2	-0.6	-0.9	2.3	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	87	116	293	224	128	61	208	177	117	128	146
Sales YoY Gr.	-	32.8%	153.1%	-23.6%	-42.9%	-52.2%	241.5%	-15.2%	-34.1%	9.4%	-
Adj EPS ⓘ	3.2	1.8	6.8	-0	-8.8	-6.2	9.3	-1.9	-3.3	1.8	-4.1
YoY Gr.	-	-42.7%	271.2%	-100.6%	NA	NA	NA	-120.3%	NA	NA	-
BVPS (₹) ⓘ	82.4	62.4	112.4	56.9	48.4	34.9	46.1	43.9	40.4	66.4	71.4
Adj Net Profit ⓘ	5.1	2.9	10.9	-0.1	-24.4	-17.2	25.9	-5.3	-9.2	5	-11
Cash Flow from Ops. ⓘ	-5.6	10.6	-1.2	1.3	-12	2.1	15.2	16.6	7.7	-11.3	-
Debt/CF from Ops. ⓘ	-8.4	2.7	-113.1	101.9	-11	66	7	6.3	12.3	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	4.3%	-0%	-15.1%	9.4%
Adj EPS ⓘ	-6.2%	NA	-42.1%	NA
BVPSⓘ	-2.4%	6.6%	12.9%	64.6%
Share Price	1.5%	29.8%	7.1%	-4.8%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25	TTM
Return on Equity % ⓘ	4	3	7.1	-0.1	-15.1	-13.1	20.3	-3.8	-7	3.2	-5.9
Op. Profit Mgn % ⓘ	5.6	7.8	8.7	8.3	-2.7	19.9	16.5	9.6	-0.9	-10.4	6.3
Net Profit Mgn % ⓘ	5.9	2.5	3.7	-0.1	-19.1	-28.1	12.4	-3	-7.9	3.9	-7.8
Debt to Equity ⓘ	0.4	0.3	0.7	0.7	0.9	1.3	0.7	0.8	0.8	0	-
Working Cap Days ⓘ	437	317	207	363	555	963	278	301	400	355	178
Cash Conv. Cycle ⓘ	111	85	89	195	336	559	179	225	311	274	163

Recent Performance Summary

Sales growth is good in last 4 quarters at 17.32%

Return on Equity is Poor

Sales growth has been subdued in last 3 years -15.10%

	Standalone	Consolidated
TTM EPS (₹)	-4.1	-3.6
TTM Sales (₹ Cr.)	146	117
BVPS (₹) ⓘ	71.4	0
Reserves (₹ Cr.) ⓘ	171	76
P/BV ⓘ	0.59	0.00
PE ⓘ	0.00	0.00

From the Market
52 Week Low / High (₹)	29.50 / 67.50
All Time Low / High (₹)	1.26 / 226.85
Market Cap (₹ Cr.)	116
Equity (₹ Cr.)	27.8
Face Value (₹)	10
Industry PE ⓘ	22.5

PARTICULARS	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Sales	65	116	293	224	128	61	208	177	117	128
Operating Expenses ⓘ +	62	107	267	205	131	49	174	160	118	141
Manufacturing Costs	13	34	87	58	35	14	39	30	24	34
Material Costs	39	60	157	128	75	24	116	114	79	79
Employee Cost	6	9	13	13	13	8	13	13	12	13
Other Costs ⓘ	4	5	10	7	8	3	7	3	4	15
Operating Profit ⓘ	4	8	25	18	-3	12	34	17	-2	-13
Operating Profit Margin (%)	5.6%	7.2%	8.7%	8.3%	-2.7%	19.9%	16.3%	9.6%	-1.3%	-10.4%
Other Income ⓘ +	8	6	13	13	8	2	12	2	8	117
Exceptional Items ⓘ	0	0	0	0	0	-29	0	0	0	-6
Interest ⓘ	4	7	18	21	21	19	16	14	12	3
Depreciation ⓘ	3	4	6	7	7	7	5	4	3	3
Profit Before Tax ⓘ	5	2	14	3	-23	-41	25	1	-8	91
Tax ⓘ	1	-0	2	3	-1	-4	-7	7	1	15
Profit After Tax	4	3	12	0	-22	-37	33	-5	-9	76
PAT Margin (%)	6.1%	2.2%	4.0%	0.0%	-17.4%	-61.4%	15.7%	-3.0%	-7.7%	59.7%
Adjusted EPS (₹)	2.5	1.6	6.5	-0.3	-8.5	-13.5	11.5	-2.2	-3.7	27.4
Dividend Payout Ratio (%)	24%	51%	11%	0%	0%	0%	0%	0%	0%	2%

PARTICULARS	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Equity and Liabilities
Shareholders Fund +	98	99	194	173	149	112	143	137	127	185
Share Capital ⓘ	16	16	31	43	43	43	43	43	43	28
Reserves ⓘ	82	83	163	130	107	69	100	94	84	157
Debt +	30	23	124	108	127	136	104	102	91	0
Long Term Debt	15	17	31	25	36	31	23	20	31	0
Short Term Debt	15	6	92	83	92	105	81	82	61	0
Minority Interest	0	0	0	0	0	0	0	0	0	0
Trade Payables	14	20	26	33	36	32	13	7	2	2
Others Liabilities ⓘ	25	27	55	57	33	33	20	15	15	30
Total Liabilities ⓘ	167	169	398	371	346	313	280	261	236	217
Fixed Assets
Net Fixed Assets ⓘ +	35	32	77	85	95	88	64	60	50	47
Gross Block	96	98	185	207	216	217	159	159	133	132
Accumulated Depreciation	61	66	109	122	122	129	95	99	83	85
CWIP ⓘ	0	0	1	2	3	1	1	1	2	2
Investments ⓘ	22	22	59	41	40	40	40	40	0	18
Inventories	23	28	133	150	155	139	134	123	113	111
Trade Receivables	21	23	28	23	8	5	10	9	3	1
Cash Equivalents	4	4	6	4	3	4	2	1	1	5
Others Assets ⓘ	62	59	94	65	42	36	30	27	67	33
Total Assets ⓘ	167	169	398	371	346	313	280	261	236	217

PARTICULARS	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Cash Flow From Operating Activity ⓘ +	-4	11	-1	1	-12	2	15	17	8	-11
PBT ⓘ	5	2	14	3	-23	-41	25	1	-8	91
Adjustment ⓘ	5	7	82	-17	24	58	11	14	6	-97
Changes in Working Capital ⓘ	-13	1	-95	16	-13	-14	-21	1	10	7
Tax Paid ⓘ	-1	0	-2	0	0	0	0	0	0	-13
Cash Flow From Investing Activity ⓘ +	2	3	-66	-1	-12	2	20	0	14	131
Capex	-0	-2	-51	-17	-16	1	29	-0	6	-1
Net Investments	0	0	-25	6	1	-0	-9	0	0	22
Others ⓘ	2	4	10	10	3	0	0	0	8	110
Cash Flow From Financing Activity ⓘ +	2	-7	-6	-3	15	-19	-11	-19	-1	-53
Net Proceeds from Shares ⓘ	0	0	27	0	0	0	0	0	0	-15
Net Proceeds from Borrowing ⓘ	8	1	15	-7	11	-5	-9	-3	11	-31
Interest Paid ⓘ	-4	-7	-18	-21	-21	-19	-16	-14	-12	-3
Dividend Paid ⓘ	-1	0	0	0	0	0	0	0	0	0
Others ⓘ	-2	-1	-29	25	25	5	14	-2	0	-4
Net Cash Flow ⓘ	-0	6	-73	-3	-9	-16	24	-2	21	67

PARTICULARS	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Ratios
ROE (%)	4.13	2.54	8.52	0.03	-15.14	-32.35	28.98	-4.19	-7.65	51.27
ROCE (%)	6.6	7.45	13.53	7.5	-0.78	-8.06	16.37	6.12	1.5	46.45
Asset Turnover Ratio	0.52	0.74	1.14	0.64	0.41	0.22	0.78	0.74	0.56	0.66
PAT to CFO Conversion(x)	-1	3.67	-0.08	N/A	N/A	N/A	0.45	N/A	N/A	-0.14
Working Capital Days
Receivable Days	85	66	29	37	39	32	11	17	16	5
Inventory Days	120	75	91	208	382	736	215	233	311	276
Payable Days	141	103	54	84	167	529	71	33	23	10

About Indsil Hydro Power and Manganese Ltd

Indsil Hydro Power and Manganese Ltd., formerly the Indsil Electrosmelts Ltd , an Indsil Group of company was incorporated as a public limited company under the Companies Act 1956 on August 30, 1990.The company changed its name to the present in January 2009.

The company is engaged in the generation of electricity from its captive hydro electric power plant in Kerala, India. The company also involves in ferro alloy smelting. It offers low carbon silico manganese primarily to steel and stainless steel manufacturers in India; and mild steel ingots.The company operates a 21 MW hydro electric power plant.

Indsil Group of Companies is manufacturing ferro alloys, calcium carbide. They have two manufacturing units one in Kerala South India and other one in Raipur Chattisgar North India. Both the plants are backed up by hydel and thermal power plants. The ferro alloy plants are producing the products like low carbon silico manganese, low carbon ferro manganese, high carbon silico manganese, and high carbon ferro manganese and calcium carbide.

Indsil, with business interests in speciality alloys and power generation is a fast growing group with well integrated manufacturing plants and a well diversified geographical base. The group's revenues are currently around Rs.2500 million / annum.

Indsil Electrosmelts Limited and its group companies have signed a 50:50 Joint venture agreement with Good Earth group based at Nagpur on March 7, 2008, to jointly operate an already acquired manganese ore mine in Indonesia.

The mine is spread across an extent of 5000 hectares and has rich resources of high grade manganese ore and is estimated that the manganese ore resources in this mine would be around 3 million tons of medium and high grade variety. Detailed geological surveys are being conducted for the purpose of accurate assessment. Estimated production from this mine is around 300,000 tonnes per annum.

The joint venture company is forming a 100% subsidiary in Indonesia to operate the acquired manganese ore mine. Manganese ore would primarily be sold to the group companies for captive usage and surplus material would be marketed across the globe.

Business area of the company includes:

Low Carbon Silico Manganese
High Carbon Silico Manganese
Hydro power generation

Achievements/ recognition:

Continuous recepient of export award from Government of India

Build a Stress-Tested Portfolio.

Our Sapphire Advisory uses the ABC Concept to ensure you never have to panic during a market correction.

Core Stocks

STABILITY

Booster Stocks

GROWTH

Amplifier Stocks

ASYMMETRY

● Conflict-Free ● SEBI Registered ● 15Y+ Track Record

Name of the IA registered with SEBI:	The Alchemists Ark Pvt. Ltd.
Logo:
Trade/Brand Name of IA:	MoneyWorks4Me Investment Advisers
Brand Logo:
SEBI Registration Number:	INA000013323 Validity – May 16, 2019 – Perpetual
Registration:	Non-Individual
BSE Enlistment No:	1187
Address:	B-101, Signet Corner Building, Balewadi Phata, Baner, Pune, Maharashtra 411045
Compliance officer Details:	Name: Shrikant Jagtap Email: shrikant.jagtap@moneyworks4me.com Telephone: +919860359463 Address: Same as IA
Grievance Officer Details:	Name: Mukta Vaze Email: mukta.vaze@moneyworks4me.com Telephone: +91 98609 19463 Address: Same as IA
Principal Officer Details:	Name: Atharva Bhide Email: atharva.bhide@moneyworks4me.com Telephone: +91 91758 99463 Address: Same as IA
Standard Warning:	Investment in securities market are subject to market risks. Read all the related documents carefully before investing.
Disclaimer:	Registration granted by SEBI, enlistment with exchange and certification from NISM in no way guarantee performance of the intermediary or provide any assurance of returns to investors.

Indsil Hydro Power and Manganese Ltd (522165) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

Indsil Hydro Power Share Price