MoneyWorks4Me

Indsil Hydro Power and Manganese Ltd (522165)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 522165 NSE: Ferro & Silica Manganese | Small Cap | Indsil Hydro Power Share Price

₹34.98 -0.83 (-2.32%)

As on 23-Oct'26 16:59

Indsil Hydro Power and Manganese Ltd (522165)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 522165 NSE: Ferro & Silica Manganese | Small Cap | Indsil Hydro Power Share Price

₹34.98 -0.83 (-2.32%)

As on 23-Oct'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹97 Cr.
Current Price
₹35
52-Week Low / High
₹30 / 51
TTM EPS
₹5.4
TTM Sales
₹152 Cr.
Book Value per Share
₹73
P/E Ratio
6.48
Industry PE
11.7
Price to Book (P/B)
0.48
Lower than its 5-year historical median
Price to Sales (P/S)
0.64
Lower than its 5-year historical median
EV/EBITDA
5.03
Lower than its 5-year historical median
Dividend Yield
1.72%
Profitability Efficiency
Return on Equity (ROE)
10.07%
Outperforms industry median
Return on Capital Employed (ROCE)
7.47%
Outperforms industry median
Return on Assets (ROA)
6.75%
Operating Profit Margin
10%
Net Profit Margin
9.9%
Gross Profit Margin
10.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
18.79%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
62.81%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹175 Cr.
Equity
₹27.8 Cr.
Face Value
₹10
All Time Low / High
₹1.26 / 226.85

Indsil Hydro Power and Manganese stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Indsil Hydro Power and Manganese Ltd a good quality company?
Indsil Hydro Power and Manganese Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Indsil Hydro Power and Manganese Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Indsil Hydro Power and Manganese Ltd vs industry peers?
Indsil Hydro Power and Manganese Ltd revenue CAGR is -21.79%, compared to the industry median CAGR of 0.00%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Indsil Hydro Power and Manganese Ltd?
Promoters hold 62.81% of the Indsil Hydro Power and Manganese Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Indsil Hydro Power and Manganese Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of -2.9% based on the current price.

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)

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Indsil Hydro Power and Manganese Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation ⓘ

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % ⓘ7.5%13.5%7.5%-0.8%-8.1%16.4%6.1%1.5%46.5%8%-
Value Creation
Index ⓘ
-0.50.0-0.5-1.1-1.60.2-0.6-0.92.3-0.4-

Growth Parameters ⓘ

Sales ⓘ11629322412861208177117128152151
Sales YoY Gr.-153.1%-23.6%-42.9%-52.2%241.5%-15.2%-34.1%9.4%18.8%-
Adj EPS ⓘ1.86.8-0-8.8-6.29.3-1.9-3.31.85.35
YoY Gr.-271.2%-100.6%NANANA-120.3%NANA193.4%-
BVPS (₹) ⓘ62.4112.456.948.434.946.143.940.466.471.273
Adj Net
Profit ⓘ
2.910.9-0.1-24.4-17.225.9-5.3-9.2514.814
Cash Flow from Ops. ⓘ10.6-1.21.3-122.115.216.67.7-11.35.2-
Debt/CF from Ops. ⓘ2.7-113.1101.9-116676.312.300-

CAGR ⓘ

9 Years 5 Years 3 Years 1 Years
Sales ⓘ3.1%20%-5%18.8%
Adj EPS ⓘ12.5%NANA193.4%
BVPSⓘ1.5%15.3%17.5%7.1%
Share Price -2.9% -3.8% -10.9% -26.3%

Key Financial Parameters ⓘ

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity % ⓘ
37.1-0.1-15.1-13.120.3-3.8-73.27.77
Op. Profit
Mgn % ⓘ
7.88.78.3-2.719.916.59.6-0.9-10.4109.3
Net Profit
Mgn % ⓘ
2.53.7-0.1-19.1-28.112.4-3-7.93.99.79.2
Debt to
Equity ⓘ
0.30.70.70.91.30.70.80.800-
Working Cap
Days ⓘ
317207363555963278301400355291176
Cash Conv.
Cycle ⓘ
8589195336559179225311274222162

Valuation of Indsil Hydro Power - Consolidated

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *39.7140.040.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'26
Sales172.10224.41746.45685.82517.6661.03208.43176.82116.61151.52
Operating Expenses ⓘ + 160.96204.76647.04609.94528.8949174.37159.95118.13136.35
Manufacturing Costs44.5061.30182.26162.22164.2613.8438.9129.9923.5727.25
Material Costs94.61117.03398.70379.29305.4323.53115.76113.6278.6291.35
Employee Cost 8.5112.9629.6431.3537.318.1612.6713.0611.8313.61
Other Costs ⓘ 13.3313.4736.4437.0721.893.477.043.284.114.14
Operating Profit ⓘ 11.1419.6599.4075.89-11.2412.0334.0616.87-1.5215.17
Operating Profit Margin (%) 6.5%8.8%13.3%11.1%-2.2%19.7%16.3%9.5%-1.3%10.0%
Other Income ⓘ + 8.583.786.067.5713.592.4412.072.368.443.09
Exceptional Items ⓘ 00000-29.120000
Interest ⓘ 9.4310.8930.2933.3237.3919.5015.7413.5811.790.02
Depreciation ⓘ 9.0310.9625.8729.9529.246.925.094.213.443.02
Profit Before Tax ⓘ 1.261.5849.3120.19-64.28-41.0788.27-2.34-9.3115.21
Tax ⓘ 0.600.061.822.72-1.07-3.52-7.306.700.650.21
Profit After Tax 0.661.5147.4817.47-63.20-37.5495.57-9.04-9.9615
PAT Margin (%) 0.4%0.7%6.4%2.6%-12.2%-61.5%45.9%-5.1%-8.5%9.9%
Adjusted EPS (₹)0.41.016.32.9-17.3-13.534.2-3.6-4.05.4
Dividend Payout Ratio (%)144.50%84%4.30%0%0%0%0%0%0%11.10%
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'26

Equity and Liabilities

Shareholders Fund + 74.2570.08211.99222.19146.3173.99143.66125.84115.19197.79
Share Capital ⓘ 15.8915.8930.8942.7742.7942.7942.7942.7942.7927.79
Reserves ⓘ 58.3654.19181.11179.42103.5231.20100.8783.0472.40170
Debt +109.7892.62330.36370.85404.14135.69106.58104.9991.380
Long Term Debt48.1637.3861.1259.9849.9030.9623.0419.9330.780
Short Term Debt61.6155.24269.24310.87354.25104.7383.5485.0660.600
Minority Interest0000000000
Trade Payables27.9335.3231.6976.2242.9932.16127.472.337.11
Others Liabilities ⓘ 36.2742.67117.8379.97165.2832.8917.4111.9715.0215.52
Total Liabilities ⓘ 248.23240.69691.86749.23758.72274.72279.65250.27223.92220.43

Fixed Assets

Net Fixed Assets ⓘ +114.23105.72298.20343.24404.8587.6963.7859.8949.5049
Gross Block191.72193.35492.96567.87667.52216.54158.56158.73132.70137.40
Accumulated Depreciation77.4987.63194.76224.63262.67128.8594.7898.8583.2088.40
CWIP ⓘ 0020.422.371.301.201.201.201.840.55
Investments ⓘ 0.270.6712.283.532.630.6939.5928.770.4732.29
Inventories60.1762.43230.84261.93252.98138.86133.76122.50113.20109.10
Trade Receivables23.8524.8447.4856.6950.757.939.669.232.632.45
Cash Equivalents 4.914.566.884.973.743.871.991.341.085.39
Others Assets ⓘ 44.8042.4775.7676.5042.4734.4929.6727.3355.2021.65
Total Assets ⓘ 248.23240.69691.86749.23758.72274.72279.65250.27223.92220.43
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'26
Cash Flow From Operating Activity ⓘ + 37.6535.1717.2131.254.79100.9619.8927.797.735.16
PBT ⓘ 1.261.5849.3120.19-64.28-50.2988.27-2.34-9.3115.21
Adjustment ⓘ 14.3715.40131.6637.3152.5241.31-4927.917.24-0.65
Changes in Working Capital ⓘ 23.6818.26-161.93-26.2616.55109.94-19.392.229.8-8.91
Tax Paid ⓘ -1.66-0.06-1.82000000-0.49
Cash Flow From Investing Activity ⓘ + -0.481.13-234.10-55.30-84.94274.14-8.2210.9214.08-15.86
Capex -4.60-2.46-238.77-56.94-89.78310.3418.81-0.316.31-3.29
Net Investments 000.520.34-1.56-37.29-27.0410.820.25-14.72
Others ⓘ 4.123.584.151.306.401.100.010.427.522.15
Cash Flow From Financing Activity ⓘ + -37.68-32.0515.76-28.9138.42-125.46-15.40-18.88-0.9011.11
Net Proceeds from Shares ⓘ 0026.8800.0200000
Net Proceeds from Borrowing ⓘ 6.22023.73-1.13-10.09-18.93-7.03-3.1910.820.18
Interest Paid ⓘ -9.43-10.89-30.29-33.32-37.39-19.50-15.74-13.58-11.79-0.02
Dividend Paid ⓘ -1.91-1.2700000000
Others ⓘ -32.57-19.89-4.575.5485.88-87.037.37-2.110.0710.95
Net Cash Flow ⓘ -0.514.25-201.12-52.96-41.72249.65-3.7319.8420.900.41
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'26
Ratios
ROE (%)0.862.135.568.64-37.34-39.46101.87-7.55-9.4410.07
ROCE (%)5.076.821.79.14-4.65-5.6144.844.671.137.47
Asset Turnover Ratio0.730.951.660.990.710.140.840.760.580.79
PAT to CFO Conversion(x)57.0523.290.361.79N/AN/A0.21N/AN/A0.34
Working Capital Days
Receivable Days43.5038.1017.1026.8036.70146.9013.9017.1015.705.30
Inventory Days132.3095.9069.30126.70176981.10214.70232.50311.30232.60
Payable Days109.9098.6030.7051.9071.20582.9069.6031.3022.8018.90

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Indsil Hydro Power and Manganese Ltd FAQs

The current trading price of Indsil Hydro Power on 23-Oct-2026 16:59 is ₹34.98.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 22-Oct-2026 the market cap of Indsil Hydro Power stood at ₹97.21 Cr

The latest P/E ratio of Indsil Hydro Power as of 22-Oct-2026 is 6.98.

The latest P/B ratio of Indsil Hydro Power as of 22-Oct-2026 is 0.48.

The 52-week high of Indsil Hydro Power is ₹50.99 and the 52-week low is ₹29.50.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Indsil Hydro Power is ₹151 ( Cr.) .

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

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.

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.

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
You have 3 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now