Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹119Cr
Rev Gr TTM
Revenue Growth TTM
16.14%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

INDSILHYD
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 2.4 | 3.6 | -35.5 | -51.8 | -48.8 | -23.7 | 27.5 | 69.5 | 6.6 | 15.2 | 41.5 | 6.0 |
| 54 | 45 | 26 | 16 | 30 | 43 | 24 | 31 | 37 | 34 | 33 | 33 |
Operating Profit Operating ProfitCr |
| 7.5 | 1.7 | -27.3 | 18.5 | -1.3 | -22.1 | 10.6 | 8.2 | -15.2 | 15.7 | 10.7 | 10.4 |
Other Income Other IncomeCr | 1 | 4 | 0 | 0 | 4 | 108 | 1 | 1 | -5 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 2 | 3 | 1 | 0 | 0 | 2 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 3 | 0 | -10 | 1 | 0 | 98 | 3 | 3 | -12 | 6 | 4 | 4 |
| 3 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 13 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -102.5 | -85.4 | -12.2 | -75.0 | 140.9 | 79,750.0 | 128.3 | 261.3 | -28,155.6 | -93.6 | 39.9 | 43.2 |
| -0.4 | 0.3 | -47.9 | 3.7 | 0.3 | 275.3 | 10.7 | 7.9 | -78.7 | 15.2 | 10.5 | 10.7 |
| -0.1 | 0.0 | -3.6 | 0.3 | 0.0 | 34.5 | 1.0 | 1.0 | -9.9 | 2.2 | 1.4 | 1.4 |
| Financial Year | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -4.5 | | 77.1 | 153.1 | -23.6 | -42.9 | -52.2 | 241.5 | -15.2 | -34.0 | 9.4 | 14.3 |
| 99 | 61 | 107 | 266 | 205 | 131 | 49 | 174 | 160 | 118 | 135 | 137 |
Operating Profit Operating ProfitCr |
| 10.8 | 6.0 | 7.2 | 9.0 | 8.4 | -2.3 | 20.1 | 16.4 | 9.6 | -1.3 | -5.5 | 6.3 |
Other Income Other IncomeCr | 12 | 8 | 6 | 12 | 12 | 7 | -27 | 12 | 2 | 8 | 104 | -3 |
Interest Expense Interest ExpenseCr | 5 | 4 | 7 | 18 | 21 | 21 | 20 | 16 | 14 | 12 | 3 | 2 |
Depreciation DepreciationCr | 4 | 3 | 4 | 6 | 7 | 7 | 7 | 5 | 4 | 3 | 3 | 3 |
| 15 | 5 | 2 | 14 | 3 | -23 | -41 | 25 | 1 | -8 | 91 | 1 |
| 3 | 1 | 0 | 2 | 3 | -1 | -4 | -7 | 7 | 1 | 15 | 12 |
|
| 11.9 | | -37.3 | 371.9 | -99.6 | -51,260.0 | -69.0 | 187.1 | -116.0 | -71.1 | 949.3 | -114.9 |
| 10.9 | 6.1 | 2.2 | 4.0 | 0.0 | -17.4 | -61.4 | 15.7 | -3.0 | -7.7 | 59.6 | -7.8 |
| 7.7 | 2.5 | 1.5 | 7.4 | 0.0 | -8.0 | -13.5 | 11.7 | -1.9 | -3.2 | 27.4 | -4.9 |
| Financial Year | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 16 | 16 | 16 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
| 79 | 82 | 83 | 163 | 130 | 107 | 69 | 100 | 94 | 84 | 157 | 167 |
Current Liabilities Current LiabilitiesCr | 44 | 39 | 38 | 139 | 157 | 146 | 158 | 109 | 100 | 73 | 25 | 10 |
Non Current Liabilities Non Current LiabilitiesCr | 21 | 30 | 31 | 51 | 40 | 50 | 44 | 37 | 34 | 45 | 14 | 13 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 85 | 94 | 98 | 245 | 214 | 180 | 157 | 147 | 139 | 158 | 134 | 139 |
Non Current Assets Non Current AssetsCr | 75 | 73 | 70 | 151 | 157 | 166 | 157 | 141 | 132 | 86 | 89 | 79 |
Total Assets Total AssetsCr |
| Financial Year | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -1 | -4 | 11 | -1 | 1 | -12 | 2 | 15 | 17 | 8 | -11 |
Investing Cash Flow Investing Cash FlowCr | 4 | 2 | 3 | -66 | -1 | -12 | 2 | 20 | 0 | 14 | 131 |
Financing Cash Flow Financing Cash FlowCr | -3 | 2 | -7 | -6 | -3 | 15 | -19 | -11 | -19 | -1 | -53 |
|
Free Cash Flow Free Cash FlowCr | -2 | -5 | 9 | -43 | -16 | -27 | 4 | 44 | 16 | 14 | -12 |
| -8.8 | -104.9 | 421.2 | -10.2 | 2,917.3 | 54.2 | -5.7 | 46.5 | -316.9 | -86.3 | -14.8 |
CFO To EBITDA CFO To EBITDA% | -8.9 | -107.7 | 126.1 | -4.6 | 6.8 | 407.8 | 17.2 | 44.6 | 98.2 | -512.3 | 161.6 |
| Financial Year | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 54 | 56 | 108 | 264 | 172 | 23 | 32 | 269 | 88 | 123 | 100 |
Price To Earnings Price To Earnings | 4.4 | 14.1 | 43.2 | 44.6 | 0.0 | 0.0 | 0.0 | 8.4 | 0.0 | 0.0 | 1.3 |
Price To Sales Price To Sales | 0.5 | 0.9 | 0.9 | 0.9 | 0.8 | 0.2 | 0.5 | 1.3 | 0.5 | 1.1 | 0.8 |
Price To Book Price To Book | 0.6 | 0.6 | 1.1 | 2.4 | 1.1 | 0.2 | 0.3 | 2.1 | 0.7 | 1.1 | 0.5 |
| 5.9 | 21.1 | 15.2 | 14.4 | 14.7 | -50.0 | 13.7 | 11.0 | 11.3 | -143.6 | -13.6 |
Profitability Ratios Profitability Ratios |
| 37.3 | 39.8 | 48.2 | 46.2 | 43.0 | 41.1 | 61.5 | 44.5 | 35.7 | 32.6 | 38.1 |
| 10.8 | 6.0 | 7.2 | 9.0 | 8.4 | -2.3 | 20.1 | 16.4 | 9.6 | -1.3 | -5.5 |
| 10.9 | 6.1 | 2.2 | 4.0 | 0.0 | -17.4 | -61.4 | 15.7 | -3.0 | -7.7 | 59.6 |
| 17.1 | 6.5 | 8.0 | 10.1 | 9.1 | -0.9 | -9.1 | 17.5 | 6.6 | 1.7 | 51.1 |
| 12.8 | 4.1 | 2.5 | 6.2 | 0.0 | -16.5 | -38.6 | 25.5 | -4.3 | -8.0 | 41.2 |
| 7.6 | 2.4 | 1.5 | 3.0 | 0.0 | -6.4 | -11.9 | 11.3 | -1.9 | -3.7 | 34.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Indsil Hydro Power and Manganese Limited is a specialized Indian industrial player operating an integrated business model that combines the production of manganese alloys with captive hydroelectric power generation. The company is currently undergoing a significant strategic transformation, transitioning from a debt-burdened industrial entity into a **debt-free** organization pivoting toward asset monetization and real estate development.
---
### Strategic Pivot: Asset Monetization and Real Estate Diversification
The company is actively leveraging its historical land bank to diversify its revenue streams and maximize shareholder value.
* **Indsil Infrastructure Limited:** In **October 2025**, the company incorporated this wholly-owned subsidiary with an initial paid-up capital of **Rs. 1,00,000**. The entity is dedicated to real estate development and commercial business infrastructure.
* **Palakkad Land Monetization:** Management is currently introspecting the monetization of freehold lands at the **Palakkad** smelting complex. Due to rapid urbanization, the area has transitioned into a residential locality. This development is strategically timed to coincide with the conclusion of the hydroelectric plant’s **BOOT** period.
* **Divestment of Non-Core Assets:** To facilitate its debt-free status, the company liquidated several non-revenue generating investments:
* **Oman JV Sale:** In **May 2024**, the company sold its **50%** stake in **Al-Tamman Indsil Ferro Chrome LLC** to Austrian buyers for **USD 38 Million** (Total consideration). This resulted in a cash inflow of **Rs. 146.51 Crores**.
* **Raipur Plant:** Sold a non-operational **12 MW** power plant in Chhattisgarh for **Rs. 11.40 Crores** in **June 2023**.
* **Subsidiary Closure:** The Sharjah-based **Indsil Energy Global (FZE)** was permanently closed in **October 2023**.
---
### Core Manufacturing and Power Infrastructure
Indsil’s primary industrial operations involve the production of **Low, Medium, and High Carbon Silico Manganese**, essential for the global steel and stainless steel industries.
#### Key Operational Units
| Facility Type | Unit Name | Location | Strategic Role |
| :--- | :--- | :--- | :--- |
| **Smelter Plant** | Unit I | Palakkad, Kerala | Integrated with captive hydro power; focus of future real estate pivot. |
| **Smelter Plant** | Unit II | Vizianagaram, Andhra Pradesh | Recently upgraded to **132 kV** substation to reduce tariffs. |
| **Hydro Plant** | Rajakkad Plant | Idukki, Kerala | **21 MW** capacity; operates on a **30-year BOOT** basis until **July 2030**. |
#### Operational Efficiency Measures
* **Substation Upgrade:** In **April 2026**, the **Garbham (Unit II)** facility upgraded its power receiving substation from **33 kV to 132 kV**, a move expected to significantly lower electricity costs.
* **Metal Recovery:** The company recently expanded its **Metal Recovery Plant (MRP)** at the Palakkad location to improve yield from slag.
* **Supply Chain:** Maintains significant trade relationships with **Sunmet Holdings India Private Limited** for raw material procurement, capped at an approved limit of **Rs. 100 Crores**.
---
### Financial Turnaround and Capital Restructuring
Following a period of volatility, the company achieved a major financial recovery in **FY 2024-25**, characterized by a return to profitability and a total deleveraging of the balance sheet.
#### Comparative Financial Highlights
(₹ in lakhs, except EPS)
| Particulars | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Total Income** | **23,823.00** | 11,660.73 | 17,681.95 |
| **EBITDA** | **9,739.00** | 692.00 | - |
| **Profit After Tax (PAT)** | **7,607.92** | (895.83) | (523.66) |
| **Reserves and Surplus** | **15,682.03** | 8,438.15 | 9,422.81 |
| **Basic EPS (₹)** | **27.38** | (3.22) | (1.88) |
#### Debt and Equity Management
* **Debt-Free Status:** As of **August 2025**, the company has **repaid 100% of its outstanding Working Capital and Term Loan debts** to all lenders, including **IDBI, RBL, Federal Bank, Karnataka Bank, and JC Flowers ARC**.
* **Preference Share Redemption:** On **May 24, 2024**, the company redeemed **1,50,00,000 8% Cumulative Redeemable Preference Shares** (Face Value **Rs. 10**). The company now maintains a simplified capital structure consisting solely of **Equity Shares**.
* **Growth Targets:** Management anticipates a turnover growth of **5% to 10%** in the near term, driven by productivity increases.
---
### Segmented Performance Analysis
The company’s profitability is heavily weighted toward its power generation segment, which provides high-margin support to the smelting business.
**Performance Data (FY 2024-25):**
* **Ferro Alloy Segment:**
* Production/Sales: **~17,800 MT**
* Revenue: **₹12,755 Lakhs**
* PBDIT: **₹7,667 Lakhs**
* **Hydro Power Segment:**
* Production/Sales: **4.42 Crore Units**
* Revenue: **₹2,139 Lakhs**
* PBDIT: **₹2,072 Lakhs** (Reflecting the high-margin nature of captive power).
---
### Risk Profile and Contingency Management
#### 1. Regulatory and Legal Liabilities
The company is currently contesting several significant claims in various judicial forums:
* **Electricity Duty Dispute:** A claim of **₹62.09 Crore** (2005–2015) is stayed by the High Court; the company paid **₹9.57 Crore** of the principal in **FY25**.
* **KSEB Power Charges:** A provision of **₹1,109.49 Lakhs** exists for disputed charges currently **sub-judice** in the Kerala High Court.
* **Taxation:** Pending Kerala VAT disputes amounting to **₹44.97 Crore** (2012–2015).
#### 2. Operational Risks
* **BOOT Expiry (2030):** The **21 MW** hydro plant must be handed over to the Kerala State Electricity Board (**KSEBL**) in **July 2030**. This poses a risk to the long-term viability of the Palakkad smelter, which relies on this low-cost power.
* **Market Volatility:** The manganese industry faces overcapacity in India and recessionary trends in **Europe and China**, which can compress margins and realization rates.
#### 3. Governance and Compliance
* **Secretarial Audit Observations:** Recent filings noted delays in reporting preference share redemptions and technical hurdles in filing **e-Form CHG-1** due to banking coordination issues.
* **Dividend Compliance:** The company noted a past irregularity where interim dividend funds were not deposited into a separate account within the statutory **5-day** window during **FY24**.
### Investment Outlook
Indsil Hydro Power and Manganese Limited presents a unique "recovery and pivot" case. Having successfully cleared its debt through strategic divestments, the company’s future value is increasingly tied to its ability to transition from a cyclical industrial manufacturer into a real estate and infrastructure developer, particularly as it approaches the **2030** expiration of its primary power asset.