Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Indsil Hydro Power & Manganese Ltd

INDSILHYD
BSE
42.64
0.14%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Indsil Hydro Power & Manganese Ltd

INDSILHYD
BSE
42.64
0.14%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
119Cr
Close
Close Price
42.64
Industry
Industry
Ferro Alloys
PE
Price To Earnings
PS
Price To Sales
0.81
Revenue
Revenue
146Cr
Rev Gr TTM
Revenue Growth TTM
16.14%
PAT Gr TTM
PAT Growth TTM
-111.18%
Peer Comparison
How does INDSILHYD stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
INDSILHYD
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
594621203035263432403736
Growth YoY
Revenue Growth YoY%
2.43.6-35.5-51.8-48.8-23.727.569.56.615.241.56.0
Expenses
ExpensesCr
544526163043243137343333
Operating Profit
Operating ProfitCr
41-640-833-5644
OPM
OPM%
7.51.7-27.318.5-1.3-22.110.68.2-15.215.710.710.4
Other Income
Other IncomeCr
1400410811-5111
Interest Expense
Interest ExpenseCr
233231002000
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
30-10109833-12644
Tax
TaxCr
3000020013000
PAT
PATCr
00-10109633-25644
Growth YoY
PAT Growth YoY%
-102.5-85.4-12.2-75.0140.979,750.0128.3261.3-28,155.6-93.639.943.2
NPM
NPM%
-0.40.3-47.93.70.3275.310.77.9-78.715.210.510.7
EPS
EPS
-0.10.0-3.60.30.034.51.01.0-9.92.21.41.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearJun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1116511629322412861208177117128146
Growth
Revenue Growth%
-4.577.1153.1-23.6-42.9-52.2241.5-15.2-34.09.414.3
Expenses
ExpensesCr
996110726620513149174160118135137
Operating Profit
Operating ProfitCr
12482619-3123417-2-79
OPM
OPM%
10.86.07.29.08.4-2.320.116.49.6-1.3-5.56.3
Other Income
Other IncomeCr
128612127-271228104-3
Interest Expense
Interest ExpenseCr
5471821212016141232
Depreciation
DepreciationCr
434677754333
PBT
PBTCr
1552143-23-41251-8911
Tax
TaxCr
31023-1-4-7711512
PAT
PATCr
1243120-22-3733-5-976-11
Growth
PAT Growth%
11.9-37.3371.9-99.6-51,260.0-69.0187.1-116.0-71.1949.3-114.9
NPM
NPM%
10.96.12.24.00.0-17.4-61.415.7-3.0-7.759.6-7.8
EPS
EPS
7.72.51.57.40.0-8.0-13.511.7-1.9-3.227.4-4.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearJun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
161616282828282828282828
Reserves
ReservesCr
798283163130107691009484157167
Current Liabilities
Current LiabilitiesCr
443938139157146158109100732510
Non Current Liabilities
Non Current LiabilitiesCr
213031514050443734451413
Total Liabilities
Total LiabilitiesCr
159167169395371346314289271245223218
Current Assets
Current AssetsCr
859498245214180157147139158134139
Non Current Assets
Non Current AssetsCr
757370151157166157141132868979
Total Assets
Total AssetsCr
159167169395371346314289271245223218

Cash Flow

Consolidated
Standalone
Financial YearJun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-1-411-11-12215178-11
Investing Cash Flow
Investing Cash FlowCr
423-66-1-12220014131
Financing Cash Flow
Financing Cash FlowCr
-32-7-6-315-19-11-19-1-53
Net Cash Flow
Net Cash FlowCr
006-73-3-9-1624-22167
Free Cash Flow
Free Cash FlowCr
-2-59-43-16-274441614-12
CFO To PAT
CFO To PAT%
-8.8-104.9421.2-10.22,917.354.2-5.746.5-316.9-86.3-14.8
CFO To EBITDA
CFO To EBITDA%
-8.9-107.7126.1-4.66.8407.817.244.698.2-512.3161.6

Ratios

Consolidated
Standalone
Financial YearJun 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
5456108264172233226988123100
Price To Earnings
Price To Earnings
4.414.143.244.60.00.00.08.40.00.01.3
Price To Sales
Price To Sales
0.50.90.90.90.80.20.51.30.51.10.8
Price To Book
Price To Book
0.60.61.12.41.10.20.32.10.71.10.5
EV To EBITDA
EV To EBITDA
5.921.115.214.414.7-50.013.711.011.3-143.6-13.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
37.339.848.246.243.041.161.544.535.732.638.1
OPM
OPM%
10.86.07.29.08.4-2.320.116.49.6-1.3-5.5
NPM
NPM%
10.96.12.24.00.0-17.4-61.415.7-3.0-7.759.6
ROCE
ROCE%
17.16.58.010.19.1-0.9-9.117.56.61.751.1
ROE
ROE%
12.84.12.56.20.0-16.5-38.625.5-4.3-8.041.2
ROA
ROA%
7.62.41.53.00.0-6.4-11.911.3-1.9-3.734.1
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.