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

₹39.28 0.13 (0.33%)

As on 18-Sep'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

₹39.28 0.13 (0.33%)

As on 18-Sep'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹109 Cr.
Current Price
₹39.3
52-Week Low / High
₹30 / 54
TTM EPS
₹5.4
TTM Sales
₹152 Cr.
Book Value per Share
₹73
P/E Ratio
7.28
Industry PE
13.9
Price to Book (P/B)
0.54
Lower than its 5-year historical median
Price to Sales (P/S)
0.72
Lower than its 5-year historical median
EV/EBITDA
5.69
Lower than its 5-year historical median
Dividend Yield
1.53%
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

Quality

Somewhat Good

Valuation

Fair

Price Trend

Weak
Q.1 Is Indsil Hydro Power and Manganese Ltd a good quality company?
Indsil Hydro Power and Manganese Ltd is a average quality company, based on a somewhat consistent 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 1.8% 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%
BVPS1.5%15.3%17.5%7.1%
Share Price 1.8% 10.2% -2.9% -20%

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 *74.2639.7140.040.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'26
Sales17222474668651861208177117152
Operating Expenses + 16120564761052949174160118136
Manufacturing Costs44611821621641439302427
Material Costs95117399379305241161147991
Employee Cost 913303137813131214
Other Costs 131336372237344
Operating Profit 11209976-11123417-215
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 + 946814212283
Exceptional Items 00000-290000
Interest 911303337201614120
Depreciation 91126302975433
Profit Before Tax 124920-64-4188-2-915
Tax 1023-1-4-7710
Profit After Tax 124717-63-3896-9-1015
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 + 747021222214674144126115198
Share Capital 16163143434343434328
Reserves 5854181179104311018372170
Debt +11093330371404136107105910
Long Term Debt4837616050312320310
Short Term Debt62552693113541058485610
Minority Interest0000000000
Trade Payables28353276433212727
Others Liabilities 3643118801653317121516
Total Liabilities 248241692749759275280250224220

Fixed Assets

Net Fixed Assets +1141062983434058864605049
Gross Block192193493568668217159159133137
Accumulated Depreciation778819522526312995998388
CWIP 00202111121
Investments 01124314029032
Inventories6062231262253139134123113109
Trade Receivables2425475751810932
Cash Equivalents 5575442115
Others Assets 45427676423430275522
Total Assets 248241692749759275280250224220
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'26
Cash Flow From Operating Activity + 383517315101202885
PBT 124920-64-5088-2-915
Adjustment 1415132375341-49287-1
Changes in Working Capital 2418-162-2617110-19210-9
Tax Paid -2-0-2000000-0
Cash Flow From Investing Activity + -01-234-55-85274-81114-16
Capex -5-2-239-57-9031019-06-3
Net Investments 0010-2-37-27110-15
Others 4441610082
Cash Flow From Financing Activity + -38-3216-2938-125-15-19-111
Net Proceeds from Shares 00270000000
Net Proceeds from Borrowing 6024-1-10-19-7-3110
Interest Paid -9-11-30-33-37-20-16-14-12-0
Dividend Paid -2-100000000
Others -33-20-5686-877-2011
Net Cash Flow -14-201-53-42250-420210
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)3817.50.361.82N/AN/A0.21N/AN/A0.33
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 18-Sep-2026 16:59 is ₹39.28.

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 17-Sep-2026 the market cap of Indsil Hydro Power stood at ₹109.2 Cr

The latest P/E ratio of Indsil Hydro Power as of 17-Sep-2026 is 7.84.

The latest P/B ratio of Indsil Hydro Power as of 17-Sep-2026 is 0.54.

The 52-week high of Indsil Hydro Power is ₹54.00 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 49 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now