Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 20.70 | 20.20 | 30.11 | 34.81 | 26.39 | 34.25 | 32.10 | 40.11 | 37.33 | 36.29 | 37.79 | 39.59 |
| Expenses | 26.35 | 16.46 | 30.49 | 42.51 | 23.59 | 31.46 | 36.96 | 33.81 | 33.33 | 32.53 | 36.69 | 34.36 |
| Operating Profit | -5.65 | 3.74 | -0.38 | -7.70 | 2.80 | 2.79 | -4.86 | 6.30 | 4.00 | 3.76 | 1.10 | 5.23 |
| OPM % | -27.29% | 18.51% | -1.26% | -22.12% | 10.61% | 8.15% | -15.14% | 15.71% | 10.72% | 10.36% | 2.91% | 13.21% |
| Other Income | 0.21 | 0.30 | 4.10 | 107.86 | 0.81 | 0.73 | -5.04 | 0.68 | 0.51 | 0.66 | 1.24 | 0.84 |
| Interest | 3.46 | 2.37 | 2.79 | 1.38 | 0.01 | 0.02 | 1.85 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.88 | 0.78 | 0.74 | 0.74 | 0.75 | 0.75 | 0.72 | 0.73 | 0.76 | 0.77 | 0.75 | 0.81 |
| Profit before tax | -9.78 | 0.89 | 0.19 | 98.04 | 2.85 | 2.75 | -12.47 | 6.25 | 3.73 | 3.65 | 1.59 | 5.26 |
| Tax % | 1.43% | 15.73% | 57.89% | 2.26% | 1.75% | 1.45% | 102.49% | 2.40% | -5.36% | -6.03% | 31.45% | 4.56% |
| Net Profit | -9.92 | 0.75 | 0.09 | 95.82 | 2.81 | 2.71 | -25.25 | 6.10 | 3.93 | 3.88 | 1.09 | 5.02 |
| EPS in Rs | -3.57 | 0.27 | 0.03 | 34.48 | 1.01 | 0.98 | -9.09 | 2.19 | 1.41 | 1.40 | 0.39 | 1.81 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 65 | 116 | 293 | 224 | 128 | 61 | 208 | 177 | 117 | 128 | 152 | 151 |
| Expenses | 61 | 107 | 266 | 205 | 131 | 49 | 174 | 160 | 118 | 135 | 136 | 137 |
| Operating Profit | 4 | 8 | 26 | 19 | -3 | 12 | 34 | 17 | -2 | -7 | 15 | 14 |
| OPM % | 6% | 7% | 9% | 8% | -2.3% | 20% | 16% | 10% | -1.3% | -5% | 10% | 9% |
| Other Income | 8 | 6 | 12 | 12 | 7 | -27 | 12 | 2 | 8 | 104 | 3 | 3 |
| Interest | 4 | 7 | 18 | 21 | 21 | 20 | 16 | 14 | 12 | 3 | 0 | 0 |
| Depreciation | 3 | 4 | 6 | 7 | 7 | 7 | 5 | 4 | 3 | 3 | 3 | 3 |
| Profit before tax | 5 | 2 | 14 | 3 | -23 | -41 | 25 | 1 | -8 | 91 | 15 | 14 |
| Tax % | 13% | -2% | 13% | 98% | -5% | -9% | -29% | 459% | 8% | 17% | 1% | |
| Net Profit | 4 | 3 | 12 | 0 | -22 | -37 | 33 | -5 | -9 | 76 | 15 | 14 |
| EPS in Rs | 2.51 | 1.58 | 7.45 | 0.01 | -7.97 | -13.47 | 11.74 | -1.89 | -3.22 | 27.38 | 5.40 | 5.01 |
| Dividend Payout % | 24% | 51% | 16% | 0% | 0% | 0% | 0% | 0% | 0% | 2% | 11% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 9% | 20% | -5% | 14% | ||
| Compounded Profit Growth | 14% | 30% | 68% | 201% | ||
| Stock Price CAGR | 0% | 9% | -5% | -17% | ||
| Return on Equity | -3% | -3% | -8% | 8% |
| Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 16 | 16 | 16 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
| Reserves | 79 | 82 | 83 | 163 | 130 | 107 | 69 | 100 | 94 | 84 | 157 | 170 |
| Borrowings | 26 | 35 | 28 | 152 | 144 | 142 | 155 | 122 | 120 | 110 | 0 | 0 |
| Other Liabilities | 38 | 34 | 41 | 53 | 69 | 69 | 62 | 39 | 29 | 23 | 39 | 29 |
| Total Liabilities | 159 | 167 | 169 | 395 | 371 | 346 | 314 | 289 | 271 | 245 | 223 | 227 |
| Fixed Assets | 38 | 35 | 32 | 77 | 85 | 96 | 88 | 64 | 60 | 50 | 47 | 49 |
| CWIP | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 1 | 1 | 2 | 2 | 1 |
| Investments | 22 | 22 | 22 | 59 | 41 | 40 | 40 | 40 | 40 | 0 | 18 | 32 |
| Other Assets | 100 | 110 | 114 | 259 | 242 | 208 | 185 | 184 | 170 | 193 | 156 | 145 |
| Total Assets | 159 | 167 | 169 | 395 | 371 | 346 | 314 | 289 | 271 | 245 | 223 | 227 |
| Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -1 | -4 | 11 | -1 | 1 | -12 | 2 | 15 | 17 | 8 | -11 | 5 |
| Cash from Investing Activity | 4 | 2 | 3 | -66 | -1 | -12 | 2 | 20 | 0 | 14 | 131 | -16 |
| Cash from Financing Activity | -3 | 2 | -7 | -6 | -3 | 15 | -19 | -11 | -19 | -1 | -53 | 11 |
| Net Cash Flow | -0 | -0 | 6 | -73 | -3 | -9 | -16 | 24 | -2 | 21 | 67 | 0 |
| Free Cash Flow | -2 | -5 | 9 | -43 | -16 | -27 | 4 | 44 | 16 | 14 | -12 | 2 |
| CFO/OP | 8% | -92% | 126% | 2% | 7% | 410% | 17% | 44% | 98% | -509% | -22% | 37% |
| Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 58 | 120 | 74 | 35 | 37 | 24 | 28 | 17 | 19 | 8 | 3 | 6 |
| Inventory Days | 171 | 213 | 172 | 308 | 429 | 753 | 2,154 | 422 | 394 | 526 | 514 | 436 |
| Days Payable | 88 | 126 | 124 | 60 | 94 | 175 | 499 | 41 | 24 | 11 | 9 | 28 |
| Cash Conversion Cycle | 141 | 207 | 122 | 284 | 371 | 602 | 1,683 | 398 | 389 | 523 | 508 | 413 |
| Working Capital Days | 118 | 283 | 175 | 108 | 83 | 88 | -27 | 64 | 77 | 265 | 251 | 248 |
| ROCE % | 18% | 7% | 7% | 13% | 8% | -1% | 3% | 12% | 6% | 1% | -3% | 8% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 63.44% | 63.44% | 63.44% | 63.44% | 62.91% | 62.81% | 62.81% | 62.81% | 62.81% | 62.81% | 62.81% | 62.81% |
| DIIs | 3.79% | 3.79% | 3.79% | 3.79% | 3.79% | 3.79% | 3.79% | 3.79% | 3.79% | 3.79% | 3.79% | 3.79% |
| Public | 32.77% | 32.77% | 32.77% | 32.77% | 33.31% | 33.40% | 33.39% | 33.39% | 33.40% | 33.40% | 33.39% | 33.39% |
| No. of Shareholders | 10,957 | 11,014 | 11,010 | 10,752 | 11,926 | 12,132 | 12,125 | 12,022 | 11,828 | 11,663 | 11,608 | 11,580 |
Fundamentals
Market Cap₹ 106 Cr.
Current Price₹ 38.0
Stock P/E7.59
Book Value₹ 71.2
ROCE7.78 %
ROE7.65 %
Dividend Yield1.58 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)14%
Compounded Profit Growth (TTM)201%
Standalone figures.
Valuation
Market capRs 106 Cr
Enterprise valueRs 100 Cr
P/E (TTM)7.59x
Price to book0.53x
Price to sales0.70x
EV / EBITDA5.78x
EV / EBIT7.04x
EV / sales0.66x
Price to cash flow20.47x
Earnings yield13.18%
Dividend yield1.58%
P/E, 3-year average3.45x
P/B, 3-year average0.69x
P/E, 5-year average5.05x
P/B, 5-year average0.98x
Profitability
Operating margin (excl. other income)10.01%
Operating margin (incl. other income)12.04%
EBITDA margin11.48%
Pre-tax margin9.42%
Net profit margin9.22%
Net margin, latest quarter12.68%
ROE7.85%
ROCE7.97%
ROA6.66%
ROE, 3-year average17.15%
ROCE, 3-year average18.64%
ROA, 3-year average11.90%
ROE, 5-year average15.25%
ROCE, 5-year average15.68%
ROA, 5-year average8.93%
ROIC (approx.)7.30%
Tax rate1.38%
Other income / net worth1.56%
Growth
Sales growth (latest year)18.79%
Profit growth (latest year)-80.28%
Sales CAGR, 3 years-5.02%
Sales CAGR, 5 years19.95%
Sales growth QoQ4.76%
Profit growth QoQ360.55%
Sales growth YoY (latest quarter)-1.30%
Profit growth YoY (latest quarter)-17.70%
Per share
EPS (TTM)Rs 5.01
EPS (latest year)Rs 5.40
EPS (latest quarter)Rs 1.81
EPS, 3-year averageRs 9.85
EPS, 5-year averageRs 7.88
Book value per shareRs 71.17
Sales per shareRs 54.33
Cash flow per shareRs 1.86
Free cash flow per shareRs 0.72
Dividend per share (latest year)Rs 0.60
Dividend per share, 3-year averageRs 0.55
Dividend per share, 5-year averageRs 0.55
Dividends
Dividend payout11.13%
Dividend payout, 3-year average6.48%
Dividend payout, 5-year average6.48%
Efficiency
Asset turnover0.67x
Fixed asset turnover3.09x
Inventory turnover1.06x
Inventory days344 days
Debtor days6 days
Debtors turnover61.84x
Creditor days28 days
Cash conversion cycle413 days
Working capital days248 days
Leverage
Cash and bankRs 5 Cr
Net debtRs -5 Cr
Net debt / EBITDA-0.31x
Interest coverage712.50x
Owners' fund to total sources87.12%
Cash flow
Cash from Operating Activity (latest year)Rs 5 Cr
Cash from Investing Activity (latest year)Rs -16 Cr
Cash from Financing Activity (latest year)Rs 11 Cr
Net Cash Flow (latest year)Rs 0 Cr
Free cash flow (latest year)Rs 2 Cr
Cash from ops / profit, 5 years0.31x
Sales to cash flow29.36x
Statement figures
Net sales (TTM)Rs 151 Cr
Net sales (latest year)Rs 152 Cr
Sales (latest quarter)Rs 40 Cr
Operating profit excl. other income (latest year)Rs 15 Cr
Operating profit (latest quarter)Rs 5 Cr
Other income (TTM)Rs 3 Cr
EBITDA (TTM)Rs 17 Cr
PBDT (TTM)Rs 17 Cr
Profit before tax (TTM)Rs 14 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs 14 Cr
Net profit (latest year)Rs 15 Cr
Net profit (latest quarter)Rs 5 Cr
Depreciation (TTM)Rs 3 Cr
Depreciation (latest quarter)Rs 1 Cr
Interest (TTM)Rs 0 Cr
Cost of goods sold (latest year)Rs 116 Cr
Total expenditure (latest year)Rs 136 Cr
Total income (latest year)Rs 155 Cr
Share capitalRs 28 Cr
ReservesRs 170 Cr
Shareholders' fundsRs 198 Cr
Total assetsRs 227 Cr
Net blockRs 49 Cr
Capital work in progressRs 1 Cr
InvestmentsRs 32 Cr
ReceivablesRs 2 Cr
InventoryRs 109 Cr
Other liabilitiesRs 29 Cr
Shares outstanding (crore)2.78
Ownership
Promoter holding62.81% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 7.6 is at the 44th percentile of its own 4.0-year range
(median 8.2, low 1.0, high 217.3).
P/B 0.53 is at the 20th percentile (median 0.96).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 522165 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -2.4% | -2.8% | +0.3 pts |
| 1 month | -8.9% | -6.8% | -2.1 pts |
| 3 months | -4.4% | -7.6% | +3.2 pts |
| 3 years | -15.1% | +14.2% | -29.2 pts |
| 5 years | +41.8% | +27.9% | +13.9 pts |
Red flags
F-score 6 of 8| explain | Weak cash conversion Cash from operations was 2% of net profit over the last 3 years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹40 Cr -1.3% vs Jun 2025.
Net profit ₹5 Cr -17.7%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Indian Metals & Ferro Alloys Ltd | 6,510 | 12.4 | 18.4 % |
| Maithan Alloys Ltd | 2,703 | 9.30 | 7.67 % |
| VISA Chrome Ltd | 503 | -5.58 % | |
| Nilachal Carbo Metalicks Ltd | 326 | 30.9 | 14.7 % |
| Nagpur Power & Industries Ltd | 238 | 0.91 % | |
| Jainam Ferro Alloys (I) Ltd | 236 | 36.5 | 6.89 % |
| Owais Metal and Mineral Processing Ltd | 127 | 76.9 | 4.30 % |
| Shyam Century Ferrous Ltd | 105 | -7.40 % | |
| Chrome Silicon Ltd | 68 | -17.4 % | |
| Facor Alloys Ltd | 61 | -17.6 % | |
| Impex Ferro Tech Ltd | 56 | % | |
| QVC Exports Ltd | 24 | 7.26 | 9.19 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Indsil Hydro Power & Manganese Ltd?
Indsil Hydro Power & Manganese Ltd (522165) has a market capitalisation of Rs 106 Cr. at the 2026-10-01 close.
What is the P/E ratio of Indsil Hydro Power & Manganese Ltd?
Indsil Hydro Power & Manganese Ltd trades at a P/E of 7.59 on trailing twelve-month profit, at the 2026-10-01 close.
What were Indsil Hydro Power & Manganese Ltd's latest quarterly results?
In the Jun 2026 quarter, Indsil Hydro Power & Manganese Ltd sales was Rs 40 Cr (-1.3% vs Jun 2025) and net profit was Rs 5 Cr.