Indsil Hydro Power and Manganese Ltd (522165) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 522165 | NSE: | Ferro & Silica Manganese | Small Cap

Indsil Hydro Power Share Price

43.10 -0.73 -1.67%
as on 05-Dec'25 14:11

Indsil Hydro Power and Manganese Ltd (522165) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 522165 | NSE: | Ferro & Silica Manganese | Small Cap

DeciZen - make an informed investing decision on Indsil Hydro Power

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Indsil Hydro Power and Manganese stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
121.8 Cr.
52-wk low:
35.2
52-wk high:
67.5

Is Indsil Hydro Power and Manganese Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Indsil Hydro Power: Login to view analysis.

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

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 6.6%7.5%13.5%7.5%-0.8%-8.1%16.4%6.1%1.5%46.5%-
Value Creation
Index
-0.5-0.50.0-0.5-1.1-1.60.2-0.6-0.92.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 8711629322412861208177117128144
Sales YoY Gr.-32.8%153.1%-23.6%-42.9%-52.2%241.5%-15.2%-34.1%9.4%-
Adj EPS 3.21.86.8-0-8.8-6.29.3-1.9-3.31.8-4.5
YoY Gr.--42.7%271.2%-100.6%NANANA-120.3%NANA-
BVPS (₹) 82.462.4112.456.948.434.946.143.940.466.470
Adj Net
Profit
5.12.910.9-0.1-24.4-17.225.9-5.3-9.25-13
Cash Flow from Ops. -5.610.6-1.21.3-122.115.216.67.7-11.3-
Debt/CF from Ops. -8.42.7-113.1101.9-116676.312.30-

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 0.3% 30.4% -3.8% -21.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
437.1-0.1-15.1-13.120.3-3.8-73.2-6.6
Op. Profit
Mgn %
5.67.88.78.3-2.719.916.59.6-0.9-10.45.7
Net Profit
Mgn %
5.92.53.7-0.1-19.1-28.112.4-3-7.93.9-8.7
Debt to
Equity
0.40.30.70.70.91.30.70.80.800
Working Cap
Days
437317207363555963278301400355178
Cash Conv.
Cycle
1118589195336559179225311274163

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Indsil Hydro Power and Manganese Ltd.

Standalone Consolidated
TTM EPS (₹) -4.5 -3.6
TTM Sales (₹ Cr.) 144 117
BVPS (₹.) 70 0
Reserves (₹ Cr.) 167 72
P/BV 0.63 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 35.20 / 67.50
All Time Low / High (₹) 1.26 / 226.85
Market Cap (₹ Cr.) 122
Equity (₹ Cr.) 27.8
Face Value (₹) 10
Industry PE 13.4

Management X-Ray of Indsil Hydro Power:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *74.2674.2674.2674.2639.7140.040.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Indsil Hydro Power - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Indsil Hydro Power

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales6511629322412861208177117128
Operating Expenses 6210726720513149174160118141
Manufacturing Costs13348758351439302434
Material Costs396015712875241161147979
Employee Cost 69131313813131213
Other Costs 451078373415
Operating Profit 482518-3123417-2-13
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 861313821228117
Interest 47182121191614123
Depreciation 3467775433
Exceptional Items 00000-29000-6
Profit Before Tax 52143-23-41251-891
Tax 1-023-1-4-77115
Profit After Tax 43120-22-3733-5-976
PAT Margin (%) 6.1%2.2%4.0%0.0%-17.3%-61.4%15.7%-3.0%-7.7%59.6%
Adjusted EPS (₹)2.51.66.5-0.3-8.5-13.511.5-2.2-3.727.4
Dividend Payout Ratio (%)24%51%11%0%0%0%0%0%0%2%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 9899194173149112143137127185
Share Capital 16163143434343434328
Reserves 8283163130107691009484157
Minority Interest0000000000
Debt3023124108127136104102910
Long Term Debt1517312536312320310
Short Term Debt1569283921058182610
Trade Payables14202633363213722
Others Liabilities 25275557333320151530
Total Liabilities 167169398371346313280261236217

Fixed Assets

Gross Block9698185207216217159159133132
Accumulated Depreciation616610912212212995998385
Net Fixed Assets 35327785958864605047
CWIP 0012311122
Investments 2222594140404040018
Inventories2328133150155139134123113111
Trade Receivables212328238510931
Cash Equivalents 4464342115
Others Assets 62599465423630276733
Total Assets 167169398371346313280261236217

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -411-11-12215178-11
PBT 52143-23-41251-891
Adjustment 5782-17245811146-97
Changes in Working Capital -131-9516-13-14-211107
Tax Paid -10-2000000-13
Cash Flow From Investing Activity 23-66-1-12220014131
Capex -0-2-51-17-16129-06-1
Net Investments 00-2561-0-90022
Others 24101030008110
Cash Flow From Financing Activity 2-7-6-315-19-11-19-1-53
Net Proceeds from Shares 0027000000-15
Net Proceeds from Borrowing 8115-711-5-9-311-31
Interest Paid -4-7-18-21-21-19-16-14-12-3
Dividend Paid -1000000000
Others -2-1-292525514-20-4
Net Cash Flow -06-73-3-9-1624-22167

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)4.132.548.520.03-15.14-32.3528.98-4.19-7.6551.27
ROCE (%)6.67.4513.537.5-0.78-8.0616.376.121.546.45
Asset Turnover Ratio0.520.741.140.640.410.220.780.740.560.66
PAT to CFO Conversion(x)-13.67-0.08N/AN/AN/A0.45N/AN/A-0.14
Working Capital Days
Receivable Days8566293739321117165
Inventory Days1207591208382736215233311276
Payable Days141103548416752971332310

Indsil Hydro Power and Manganese Ltd Stock News

Indsil Hydro Power and Manganese Ltd FAQs

The current trading price of Indsil Hydro Power on 05-Dec-2025 14:11 is ₹43.10.
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 04-Dec-2025 the market cap of Indsil Hydro Power stood at ₹121.8.
The latest P/E ratio of Indsil Hydro Power as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Indsil Hydro Power as of 04-Dec-2025 is 0.63.
The 52-week high of Indsil Hydro Power is ₹67.50 and the 52-week low is ₹35.20.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Indsil Hydro Power is ₹143.8 ( Cr.) .

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
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×