Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Indsil Hydro Power and Manganese Ltd.

Ferro & Silica Manganese

Rating :
N/A

BSE: 522165 | NSE: Not Listed

NSE BSE
50.45
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  53.50
  •  53.50
  •  50.05
  •  52.48
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11921
  •  6.13
  •  73.95
  •  40.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 140.21
  • 1.41
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 233.87
  • N/A
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.91%
  • 0.45%
  • 28.73%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.91%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -1.80
  • -17.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -15.28
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -16.56
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.93
  • 0.93
  • 1.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 68.82
  • 102.27
  • 12.79

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
0.00
45.60
-100.00%
30.11
58.79
-48.78%
20.20
41.93
-51.82%
20.70
32.07
-35.45%
Expenses
0.00
44.82
-100.00%
30.49
54.38
-43.93%
16.46
34.83
-52.74%
26.36
33.44
-21.17%
EBITDA
0.00
0.78
-100.00%
-0.38
4.41
-
3.73
7.10
-47.46%
-5.66
-1.37
-
EBIDTM
0.00%
1.71%
-1.26%
7.51%
18.49%
16.94%
-27.33%
-4.28%
Other Income
0.00
3.83
-100.00%
4.10
1.24
230.65%
0.30
0.45
-33.33%
0.21
0.28
-25.00%
Interest
0.00
3.18
-100.00%
2.79
1.67
67.07%
2.37
3.42
-30.70%
3.46
5.02
-31.08%
Depreciation
0.00
1.05
-100.00%
0.74
1.03
-28.16%
0.78
1.05
-25.71%
0.88
1.05
-16.19%
PBT
0.00
0.38
-100.00%
0.20
2.95
-93.22%
0.89
3.08
-71.10%
-9.79
-7.17
-
Tax
0.00
0.26
-100.00%
0.11
3.17
-96.53%
0.14
0.10
40.00%
0.14
1.67
-91.62%
PAT
0.00
0.12
-100.00%
0.09
-0.22
-
0.75
2.98
-74.83%
-9.93
-8.84
-
PATM
0.00%
0.26%
0.30%
-0.37%
3.72%
7.11%
-47.98%
-27.56%
EPS
0.00
1.05
-100.00%
-0.41
-1.74
-
-0.42
-4.11
-
-3.81
2.19
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Net Sales
-
116.61
176.82
208.43
61.03
517.66
685.82
746.45
224.41
172.10
230.63
Net Sales Growth
-
-34.05%
-15.17%
241.52%
-88.21%
-24.52%
-8.12%
232.63%
30.40%
-25.38%
 
Cost Of Goods Sold
-
78.62
113.62
115.76
23.53
305.43
379.30
398.71
117.04
94.61
127.75
Gross Profit
-
37.99
63.20
92.68
37.50
212.23
306.53
347.75
107.37
77.49
102.87
GP Margin
-
32.58%
35.74%
44.47%
61.45%
41.00%
44.70%
46.59%
47.85%
45.03%
44.60%
Total Expenditure
-
118.13
159.95
174.37
49.00
528.89
609.94
647.04
204.76
160.96
219.05
Power & Fuel Cost
-
19.07
23.71
30.29
11.27
154.70
126.93
141.24
52.13
33.78
47.58
% Of Sales
-
16.35%
13.41%
14.53%
18.47%
29.88%
18.51%
18.92%
23.23%
19.63%
20.63%
Employee Cost
-
11.83
13.06
12.67
8.16
37.31
31.35
29.64
12.96
8.51
10.01
% Of Sales
-
10.14%
7.39%
6.08%
13.37%
7.21%
4.57%
3.97%
5.78%
4.94%
4.34%
Manufacturing Exp.
-
4.50
6.27
8.61
2.57
9.56
35.29
41.02
9.17
10.72
20.59
% Of Sales
-
3.86%
3.55%
4.13%
4.21%
1.85%
5.15%
5.50%
4.09%
6.23%
8.93%
General & Admin Exp.
-
2.36
2.61
2.84
2.07
8.64
17.56
17.69
7.51
7.67
7.38
% Of Sales
-
2.02%
1.48%
1.36%
3.39%
1.67%
2.56%
2.37%
3.35%
4.46%
3.20%
Selling & Distn. Exp.
-
0.22
0.04
0.31
0.61
11.12
18.11
17.00
4.80
4.99
4.03
% Of Sales
-
0.19%
0.02%
0.15%
1.00%
2.15%
2.64%
2.28%
2.14%
2.90%
1.75%
Miscellaneous Exp.
-
1.54
0.63
3.88
0.80
2.14
1.40
1.75
1.16
0.67
4.03
% Of Sales
-
1.32%
0.36%
1.86%
1.31%
0.41%
0.20%
0.23%
0.52%
0.39%
0.74%
EBITDA
-
-1.52
16.87
34.06
12.03
-11.23
75.88
99.41
19.65
11.14
11.58
EBITDA Margin
-
-1.30%
9.54%
16.34%
19.71%
-2.17%
11.06%
13.32%
8.76%
6.47%
5.02%
Other Income
-
8.44
2.36
12.07
2.44
13.59
7.57
6.06
3.78
8.58
13.97
Interest
-
11.79
13.58
15.74
19.50
37.39
33.32
30.29
10.89
9.43
10.70
Depreciation
-
3.44
4.21
5.09
6.92
29.24
29.95
25.87
10.96
9.03
9.31
PBT
-
-8.32
1.44
25.30
-11.95
-64.28
20.19
49.31
1.58
1.26
5.54
Tax
-
0.65
6.70
-7.30
-3.52
-1.07
2.72
1.82
0.06
0.60
-1.05
Tax Rate
-
-7.81%
465.28%
-28.85%
8.57%
1.66%
13.47%
3.69%
3.80%
47.62%
-18.95%
PAT
-
-9.96
-9.04
95.57
-37.54
-42.32
8.77
27.45
1.51
0.66
6.59
PAT before Minority Interest
-
-9.96
-9.04
95.57
-37.54
-63.20
17.47
47.48
1.51
0.66
6.59
Minority Interest
-
0.00
0.00
0.00
0.00
20.88
-8.70
-20.03
0.00
0.00
0.00
PAT Margin
-
-8.54%
-5.11%
45.85%
-61.51%
-8.18%
1.28%
3.68%
0.67%
0.38%
2.86%
PAT Growth
-
-
-
-
-
-
-68.05%
1,717.88%
128.79%
-89.98%
 
EPS
-
-3.58
-3.25
34.38
-13.50
-15.22
3.15
9.87
0.54
0.24
2.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Shareholder's Funds
115.19
125.84
143.66
73.99
146.31
222.19
223.88
70.08
74.25
78.31
Share Capital
42.79
42.79
42.79
42.79
42.79
42.77
30.89
15.89
15.89
15.89
Total Reserves
72.40
83.04
100.87
31.20
103.52
179.42
181.11
54.19
58.36
62.42
Non-Current Liabilities
36.16
24.63
28.23
42.54
151.73
78.73
80.16
49.38
59.15
55.63
Secured Loans
30.78
19.93
23.04
30.96
49.90
59.98
61.12
35.51
46.29
40.30
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.87
1.87
2.11
Long Term Provisions
14.06
14.03
13.96
13.04
12.79
12.62
12.76
13.53
13.47
14.79
Current Liabilities
72.57
99.80
107.75
158.19
460.68
448.31
387.83
121.23
114.83
140.94
Trade Payables
2.33
7.47
12.00
32.16
42.99
76.22
31.69
35.32
27.93
29.04
Other Current Liabilities
9.64
7.27
12.22
21.21
63.42
58.59
82.84
28.01
23.69
24.77
Short Term Borrowings
60.60
85.06
83.54
104.73
354.25
310.87
269.24
55.24
61.61
85.21
Short Term Provisions
0.00
0.00
0.00
0.10
0.02
2.63
4.06
2.66
1.60
1.92
Total Liabilities
223.92
250.27
279.64
274.72
758.72
749.23
691.87
240.69
248.23
274.88
Net Block
49.50
59.89
63.78
87.69
404.85
343.24
298.20
105.72
114.23
115.62
Gross Block
132.70
158.73
158.56
216.54
667.52
567.87
492.96
193.35
191.72
184.09
Accumulated Depreciation
83.20
98.85
94.78
128.85
262.67
224.63
194.76
87.63
77.49
68.46
Non Current Assets
77.54
111.67
132.21
115.55
436.77
377.60
352.25
129.94
133.34
133.82
Capital Work in Progress
1.84
1.20
1.20
1.20
1.30
2.37
20.42
0.00
0.00
0.27
Non Current Investment
0.47
28.77
39.59
0.69
2.63
2.64
0.21
0.61
0.22
0.22
Long Term Loans & Adv.
20.35
16.44
22.26
20.60
22.61
24.04
22.62
12.80
10.22
10.70
Other Non Current Assets
5.38
5.38
5.38
5.38
5.38
5.31
10.80
10.80
8.67
7.01
Current Assets
119.13
138.60
147.44
159.17
321.96
371.63
339.62
110.75
114.89
141.06
Current Investments
0.00
0.00
0.00
0.00
0.00
0.89
12.07
0.06
0.05
0.05
Inventories
113.20
122.50
133.76
138.86
252.98
261.93
230.84
62.43
60.17
78.26
Sundry Debtors
2.63
9.23
9.66
7.93
50.75
56.69
47.48
24.84
23.85
21.71
Cash & Bank
1.08
1.34
1.99
3.87
3.74
4.97
6.88
4.56
4.91
5.42
Other Current Assets
2.21
0.13
0.10
3.35
14.48
47.14
42.34
18.87
25.91
35.62
Short Term Loans & Adv.
2.11
5.39
1.93
5.17
10.06
46.21
40.93
18.18
25.28
30.14
Net Current Assets
46.56
38.80
39.68
0.98
-138.73
-76.68
-48.21
-10.48
0.06
0.11
Total Assets
196.67
250.27
279.65
274.72
758.73
749.23
691.87
240.69
248.23
274.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Cash From Operating Activity
7.73
27.79
19.89
100.96
4.79
31.25
17.21
35.17
37.65
-20.95
PBT
-9.31
-2.34
88.27
-50.29
-64.28
20.19
49.31
1.58
1.26
5.54
Adjustment
7.24
27.91
-49.00
41.31
52.52
37.31
131.66
15.40
14.37
15.58
Changes in Working Capital
9.80
2.22
-19.39
109.94
16.55
-26.26
-161.93
18.26
23.68
-42.90
Cash after chg. in Working capital
7.73
27.79
19.89
100.96
4.79
31.25
19.04
35.24
39.31
-21.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
-1.82
-0.06
-1.66
0.84
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
14.08
10.92
-8.22
274.14
-84.94
-55.30
-234.10
1.13
-0.48
1.30
Net Fixed Assets
25.39
-0.17
57.98
1.30
-9.79
-23.03
-88.27
-1.89
-0.40
-0.36
Net Investments
39.49
0.01
0.47
0.00
0.93
17.57
-36.62
-0.40
0.00
0.00
Others
-50.80
11.08
-66.67
272.84
-76.08
-49.84
-109.21
3.42
-0.08
1.66
Cash from Financing Activity
-0.90
-18.88
-15.40
-125.46
38.42
-28.91
15.76
-32.05
-37.68
17.96
Net Cash Inflow / Outflow
20.90
19.84
-3.73
249.65
-41.72
-52.96
-201.12
4.25
-0.51
-1.69
Opening Cash & Equivalents
-84.75
-104.59
-100.86
-350.51
-308.78
-255.83
-54.70
-58.96
5.42
7.16
Closing Cash & Equivalent
-63.85
-84.75
-104.59
-100.86
-350.51
-308.78
-255.83
-54.70
4.91
5.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Book Value (Rs.)
36.05
39.88
46.30
21.23
47.25
74.61
124.00
44.11
46.74
49.29
ROA
-4.20%
-3.41%
34.48%
-7.27%
-8.38%
2.42%
10.18%
0.62%
0.25%
2.54%
ROE
-9.44%
-7.55%
101.87%
-39.46%
-37.34%
8.64%
35.56%
2.10%
0.86%
8.45%
ROCE
1.13%
4.67%
44.84%
-5.61%
-4.65%
9.14%
21.70%
6.80%
5.07%
8.20%
Fixed Asset Turnover
0.95
1.27
1.24
0.16
0.86
1.34
2.25
1.21
1.02
1.45
Receivable days
15.67
17.14
13.85
146.92
36.71
26.78
17.08
38.06
43.54
21.62
Inventory Days
311.25
232.51
214.65
981.09
175.95
126.67
69.29
95.85
132.30
95.88
Payable days
22.75
31.28
69.61
582.94
71.23
30.31
18.35
56.75
66.42
54.45
Cash Conversion Cycle
304.17
218.38
158.88
545.07
141.43
123.14
68.02
77.17
109.42
63.04
Total Debt/Equity
0.82
0.83
0.74
1.89
2.80
1.71
1.63
1.33
1.74
1.79
Interest Cover
0.21
0.83
6.61
-1.11
-0.72
1.61
2.63
1.14
1.13
1.52

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.