MoneyWorks4Me

Insilco Ltd (INSILCO)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500211 NSE: INSILCO Chemicals | Small Cap | Insilco Share Price

₹8.36 0.00 (0.00%)

As on 06-Oct'22 18:01

Insilco Ltd (INSILCO)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500211 NSE: INSILCO Chemicals | Small Cap | Insilco Share Price

₹8.36 0.00 (0.00%)

As on 06-Oct'22 18:01

Key Metrics
Valuation Multiples
Market Cap
₹52 Cr.
Current Price
₹8.4
52-Week Low / High
₹8 / 9
TTM EPS
₹-1.3
TTM Sales
₹0 Cr.
Book Value per Share
₹2.1
P/E Ratio
0.00
Industry PE
49.8
Price to Book (P/B)
4.04
Price to Sales (P/S)
0.00
EV/EBITDA
-2.37
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
-41.19%
Return on Capital Employed (ROCE)
-39.82%
Return on Assets (ROA)
-35.06%
Operating Profit Margin
0%
Net Profit Margin
-%
Gross Profit Margin
0%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
-
-
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
73.11%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-50 Cr.
Equity
₹62.7 Cr.
Face Value
₹10
All Time Low / High
₹5.32 / 85.55

Insilco stock performance

Key Ratios
mw4me loader

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.
Insilco Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 2.4%5.9%0.1%-5.9%-11.5%-102.5%-49.5%-61.6%143.5%-9.5%-
Value Creation
Index
-0.8-0.6-1.0-1.4-1.8-8.3-4.5-5.49.3-1.7-

Growth Parameters

Sales 72.986.686.695.257.8000000
Sales YoY Gr.-18.9%-0.1%9.9%-39.3%-100%NANANANA-
Adj EPS 0.10.1-0.1-0.9-1.7-8.9-1.7-1.31.2-0.5-1.3
YoY Gr.-30%-169.2%NANANANANANA-136.3%-
BVPS (₹) 14.516.116.115.113.44.32.61.36.32.42.1
Adj Net
Profit
0.60.8-0.6-5.7-10.4-55.5-10.4-8.27.8-2.8-8
Cash Flow from Ops. -6.63.71.7-4.36.1-34.25.69.6-44.7-3-
Debt/CF from Ops. 000-0000000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%NANA
Adj EPS -218.2%NANA-136.3%
BVPS-18.2%-29.2%-3%-62.3%
Share Price -9% 2.4% - -

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
0.70.9-0.6-5.8-11.6-99.9-48.1-66.632.5-11.9-58
Op. Profit
Mgn %
1.11.3-2.3-7.2-2200000NAN
Net Profit
Mgn %
0.91-0.7-6-1800000-INF
Debt to
Equity
0000000000-
Working Cap
Days
150135138127133000000
Cash Conv.
Cycle
109100968369000000

Valuation of Insilco - Standalone

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 *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales86.6486.5995.1557.75000000
Operating Expenses + 85.5688.59102.5270.5459.7112.4810.227.274.513.04
Manufacturing Costs31.5531.7239.7619.600.620.520.390.280.010.01
Material Costs34.9835.2838.8429.57000000
Employee Cost 7.298.048.508.6325.924.011.740.610.310.28
Other Costs 11.7313.5515.4212.7333.177.958.096.384.182.75
Operating Profit 1.08-2-7.38-12.79-59.71-12.48-10.22-7.27-4.51-3.04
Operating Profit Margin (%) 1.3%-2.3%-7.8%-22.1%------
Other Income + 6.693.984.055.354.711.762.6541.662.240.37
Exceptional Items -0.42000000000
Interest 0.010.020.320.010.640.040.01000
Depreciation 1.721.922.462.8320.020.020.0100
Profit Before Tax 5.630.04-6.12-10.28-57.64-10.78-7.5934.38-2.26-2.67
Tax 0.72-0.32-0.080.200.08-0.130.503.020.560.09
Profit After Tax 4.910.36-6.04-10.47-57.72-10.65-8.0931.36-2.83-2.76
PAT Margin (%) 5.7%0.4%-6.4%-18.1%------
Adjusted EPS (₹)0.80.1-1.0-1.7-9.2-1.7-1.35.0-0.8-0.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 100.65101.2294.9484.1827.0216.378.2839.648.095.33
Share Capital 62.7262.7262.7262.7262.7262.7262.7262.7233.9933.99
Reserves 37.9338.5032.2221.46-35.69-46.34-54.44-23.07-25.90-28.66
Debt +0.010.010.010000000
Long Term Debt0.010.010.010000000
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables2.945.766.811.840.890.882.890.300.650.09
Others Liabilities 4.292.784.303.9710.2726.5843.433.641.550.06
Total Liabilities 107.89109.77106.0689.9938.1843.8354.6043.5810.285.48

Fixed Assets

Net Fixed Assets +16.3618.3222.1722.335.870.030.02000
Gross Block18.0721.9028.1130.9030.240.770.68000
Accumulated Depreciation1.723.585.948.5724.370.740.66000
CWIP 0.431.920.960.52000000
Investments 37.6525.9819.3418.270.0100000
Inventories9.709.8810.552.670.500.260.24000
Trade Receivables18.4617.9216.580.31000000
Cash Equivalents flag 19.3730.4930.5539.9327.0534.5146.9138.369.815.21
Others Assets 5.925.245.915.974.759.037.445.220.470.27
Total Assets 107.89109.77106.0689.9938.1843.8354.6043.5810.285.48
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + 3.731.67-4.306.11-34.225.619.55-44.72-3-3.76
PBT 5.630.04-6.12-10.28-57.64-10.78-7.5934.38-2.26-2.67
Adjustment -4.02-1.47-0.58-1.7415.44-0.63-1.46-41.01-1.670.06
Changes in Working Capital 1.942.252.6317.558.1116.0719.03-36.543-1.12
Tax Paid 0.180.85-0.230.58-0.120.95-0.43-1.56-2.06-0.03
Cash Flow From Investing Activity + -3.02-1.674.38-6.1935.98-5.54-7.6079.07-4.792.23
Capex -2.52-5.26-5.57-2.740.010.040.2433.5300
Net Investments -1.981.857.86-6.5033.41-7.43-10.4542.90-6.601.70
Others 1.471.732.093.052.561.862.602.641.810.53
Cash Flow From Financing Activity + -0.01-0.02-0.32-0.05-0.66-0.04-0.01-0-27.36-1.37
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -0.01-0.02-0.32-0.01-0.60-0.04-0.01-000
Dividend Paid 0000000000
Others 000-0.03-0.06000-27.36-1.37
Net Cash Flow 0.69-0.02-0.24-0.131.100.031.9534.35-35.15-2.90
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)5.120.36-6.16-11.69-103.81-49.09-65.66130.89-11.85-41.19
ROCE (%)5.890.06-5.91-11.46-102.52-49.49-61.57143.5-9.49-39.82
Asset Turnover Ratio0.930.820.880.59000000
PAT to CFO Conversion(x)0.764.64N/AN/AN/AN/AN/A-1.43N/AN/A
Working Capital Days
Receivable Days71.7074.8066.2053.40000000
Inventory Days40.4040.2039.2041.80000000
Payable Days28.604559.1053.40000000

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Insilco Ltd FAQs

The current trading price of Insilco on 06-Oct-2022 18:01 is ₹8.36.

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 05-Oct-2022 the market cap of Insilco stood at ₹52.43 Cr

The latest P/E ratio of Insilco as of 05-Oct-2022 is 0.00.

The latest P/B ratio of Insilco as of 05-Oct-2022 is 4.04.

The 52-week high of Insilco is ₹8.89 and the 52-week low is ₹8.36.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Insilco is ₹0.00 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Insilco Ltd is a below average quality company.

The key valuation ratios of Insilco Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

No data found

About Insilco Ltd

Insilco, a group company of Degussa AG, Germany, is the leading producer of precipitated silica in South Asia. It was formed as a joint venture company in 1988 and in April 1999, Degussa took over the majority equity holding, thereby raising their holdings to 63%, rest being widely distributed among public.

Insilco is engaged in the manufacture and sale of precipitated silica. It is subsidiary of RAG Projektgesellschaft (RAGP)

The company manufactures all types of silica, derivative thereof and minerals of silica including spray dried silica. The company has two manufacturing units located in Gajraula, UP and Patalganga, Maharashtra. They have a combined installed capacity of 30,250 MTPA. The company uses raw materials that include sand, soda ash and sulphuric acid in the manufacture of its products. Insilco is in the process of introducing new grades of silica with technical and marketing support from its promoters in Germany. It has also established two laboratories, which are engaged in developing new product grades and application of silica.

Insilco produces different grades of silica, catering to the requirement of customers in rubber and non-rubber segments. Its main customers comprise of companies manufacturing tyres, rice hulling rollers, footwear, mechanical rubber goods in rubber segment, plant protection, feed, food, detergents, battery separators and toothpaste customers fall under the non-rubber segment.

Business areas of the company:

The company's principal activity is to manufacture and sell precipitated silica. It produces different grades of precipitated silica, catering to the requirements of customers in rubber and non-rubber segments. The rubber applications include tyres, footwears, rice roller, rubber auto parts and miscellaneous rubber goods industries. The non-rubber applications include plant protection, feed, food, toothpaste, detergents, battery separator, paints, silicon rubber, frp, defoamer, pharmaceuticals and distilleries.

Milestones:

1988 Insilco Ltd., was incorporated on 19th October, and the Company obtained the Certificate of Commencement of Business of 17th November, 1988. The main object of the company is to manufacture all types of silica, derivative thereof and Minerals of silica including spray dried silica. It was promoted by Vam Organic Chemicals and Degussa AG (Germany). The Company undertook to set up a project for the manufacture of spray dried silica with a capacity of 12,000 TPA at Gujraula, Uttar Pradesh.

The Company entered into a technical collaboration agreement with Degussa A.G. of Germany for importing of technical know-how, training of personnel, assistance during the erection and commissioning and trial run. 1993 New product grades were introduced for untapped applications such as toothpaste, low priced footwear etc. 1994 Effective 1st December, the Company's scheme of expansion of capacity from 12,000 TPA to 15,000 TPA became operational. 1998 Insilco applied for an injunction against the sale of the DCW Home Products Ltd plant to International Bestfoods Ltd (formerly called Corn Products India) until it recovered its dues from DCW. 1999 Board approves the transfer of entire holding of Indian Promoter in favour of the foreign Promoter i.e. Degussa-Huls AG of Germany. Degussa Huels AG of Germany has bought the 34 per cent shareholding of Bhartiyas in Insilco Limited in a deal worth million. INSILCO the Indian arm of chemical giant Degussa AG of Germany purchased the silica division of Metazinc (India) promoted by an NRI businessman Sanjay Shah. Subsidiary of global giant  Degussa-Huls AG of Germany  acquired the Mumbai-based silica plant of Anandeya Silica  division of Metazinc (India). 2000 CRISIL upgraded its rating in respect of company's Rs.300 million PCDs from A- to AA-.

You have 4 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: