I

Indsil Hydro Power and Manganese Ltd
BSE:522165

Watchlist Manager
Indsil Hydro Power and Manganese Ltd
BSE:522165
Watchlist
Price: 44.48 INR -3.2% Market Closed
Market Cap: 1.2B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-38%
5Y
-64%
10Y
-
Operating Income
+
3Y
-89%
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
+76%
10Y
-

Earnings Waterfall
Indsil Hydro Power and Manganese Ltd

Revenue
1.3B INR
Cost of Revenue
-797.9m INR
Gross Profit
530.5m INR
Operating Expenses
-489.8m INR
Operating Income
40.7m INR
Other Expenses
-177.1m INR
Net Income
-136.4m INR

Income Statement
Indsil Hydro Power and Manganese Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
20
0
0
0
11
0
0
0
7
0
0
0
38
0
0
0
314
0
0
0
200
0
0
0
190
0
0
0
155
0
0
0
135
0
0
0
116
0
0
0
0
0
Revenue
653
N/A
658
+1%
790
+20%
877
+11%
913
+4%
948
+4%
931
-2%
922
-1%
889
-4%
776
-13%
586
-24%
525
-10%
673
+28%
1 604
+138%
3 208
+100%
5 120
+60%
6 858
+34%
6 858
0%
6 579
-4%
5 890
-10%
5 177
-12%
3 648
-30%
2 440
-33%
1 360
-44%
610
-55%
905
+48%
1 348
+49%
1 784
+32%
2 084
+17%
2 155
+3%
1 916
-11%
1 754
-8%
1 768
+1%
1 784
+1%
1 670
-6%
1 453
-13%
1 166
-20%
1 058
-9%
1 115
+5%
1 256
+13%
1 275
+2%
1 328
+4%
Gross Profit
Cost of Revenue
(463)
(496)
(590)
(640)
(613)
(616)
(596)
(607)
(631)
(547)
(398)
(352)
(439)
(852)
(1 690)
(2 713)
(5 185)
(3 836)
(3 689)
(3 380)
(4 640)
(2 151)
(1 499)
(852)
(348)
(439)
(736)
(1 001)
(1 158)
(1 226)
(1 121)
(1 021)
(1 373)
(1 187)
(1 109)
(1 006)
(977)
(683)
(691)
(767)
(1 023)
(798)
Gross Profit
189
N/A
161
-15%
199
+23%
237
+19%
300
+26%
332
+11%
335
+1%
316
-6%
257
-18%
229
-11%
188
-18%
173
-8%
234
+35%
752
+222%
1 517
+102%
2 407
+59%
1 674
-30%
3 021
+81%
2 890
-4%
2 511
-13%
537
-79%
1 497
+179%
941
-37%
508
-46%
262
-48%
467
+78%
611
+31%
783
+28%
927
+18%
929
+0%
795
-14%
733
-8%
395
-46%
597
+51%
561
-6%
446
-20%
189
-58%
375
+98%
424
+13%
489
+15%
253
-48%
530
+110%
Operating Income
Operating Expenses
(124)
(110)
(110)
(116)
(139)
(181)
(184)
(186)
(145)
(115)
(114)
(116)
(152)
(625)
(1 279)
(1 944)
(1 195)
(2 641)
(2 586)
(2 501)
(922)
(1 925)
(1 393)
(881)
(211)
(733)
(803)
(861)
(637)
(565)
(542)
(544)
(268)
(529)
(535)
(451)
(239)
(506)
(470)
(544)
(352)
(490)
Selling, General & Administrative
(89)
(12)
(14)
(15)
(103)
(37)
(38)
(38)
(108)
(51)
(55)
(58)
(111)
(74)
(156)
(241)
(896)
(327)
(330)
(329)
(626)
(297)
(230)
(168)
(135)
(97)
(112)
(120)
(133)
(139)
(137)
(139)
(221)
(134)
(128)
(119)
(195)
(117)
(122)
(129)
(304)
(137)
Depreciation & Amortization
(35)
(35)
(35)
(35)
(35)
(35)
(35)
(34)
(35)
(36)
(36)
(36)
(39)
(67)
(144)
(217)
(299)
(295)
(278)
(268)
(292)
(247)
(205)
(162)
(69)
(69)
(63)
(55)
(51)
(44)
(43)
(42)
(42)
(42)
(40)
(37)
(34)
(31)
(30)
(30)
(30)
(30)
Other Operating Expenses
0
(62)
(61)
(66)
(1)
(109)
(112)
(113)
(2)
(29)
(23)
(22)
(1)
(483)
(979)
(1 486)
0
(2 019)
(1 978)
(1 904)
(4)
(1 381)
(958)
(551)
(7)
(567)
(627)
(686)
(453)
(381)
(362)
(363)
(4)
(353)
(367)
(294)
(10)
(358)
(318)
(385)
(19)
(323)
Operating Income
66
N/A
52
-22%
89
+73%
121
+36%
161
+33%
151
-7%
151
+0%
130
-14%
113
-13%
114
+1%
75
-34%
58
-23%
82
+42%
127
+55%
238
+88%
463
+94%
478
+3%
380
-21%
304
-20%
9
-97%
(385)
N/A
(428)
-11%
(452)
-6%
(373)
+18%
51
N/A
(267)
N/A
(191)
+28%
(78)
+59%
290
N/A
363
+25%
253
-30%
189
-25%
127
-33%
67
-47%
26
-61%
(5)
N/A
(50)
-958%
(131)
-165%
(46)
+65%
(55)
-20%
(99)
-82%
41
N/A
Pre-Tax Income
Interest Income Expense
(16)
0
0
0
(9)
0
0
0
(3)
0
0
0
(20)
(72)
(160)
(245)
(272)
(342)
(334)
(334)
(195)
(343)
(305)
(269)
(276)
(195)
(43)
194
474
398
387
21
(169)
(146)
(286)
(151)
(59)
(138)
(97)
(54)
(11)
(19)
Non-Reccuring Items
(9)
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
(291)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(63)
(63)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
9
0
0
0
0
0
0
0
99
0
0
0
0
0
0
0
8
0
0
0
1 078
0
Total Other Income
(3)
(17)
(15)
(12)
3
(2)
3
11
25
13
11
24
32
6
23
21
(4)
107
87
104
(72)
89
96
87
13
98
100
99
19
47
42
42
19
58
57
56
7
1 125
1 131
1 135
7
35
Pre-Tax Income
38
N/A
35
-8%
74
+114%
109
+47%
155
+42%
149
-4%
154
+4%
141
-9%
135
-5%
126
-6%
86
-32%
79
-8%
94
+18%
61
-35%
101
+66%
239
+136%
202
-16%
145
-28%
57
-60%
(220)
N/A
(643)
-192%
(682)
-6%
(661)
+3%
(555)
+16%
(503)
+9%
(364)
+28%
(134)
+63%
216
N/A
883
+309%
808
-8%
682
-16%
253
-63%
(23)
N/A
(21)
+12%
(203)
-883%
(100)
+51%
(93)
+7%
855
N/A
988
+16%
1 026
+4%
912
-11%
(6)
N/A
Net Income
Tax Provision
(9)
(9)
(15)
(15)
(19)
(19)
(27)
(27)
(29)
(45)
(17)
(17)
5
2
2
(0)
(27)
(30)
(14)
(12)
11
10
(5)
(2)
35
32
41
106
73
60
34
(35)
(67)
(52)
(37)
(37)
(6)
(26)
(25)
(24)
(151)
(130)
Income from Continuing Operations
28
26
60
95
136
130
127
114
105
81
69
62
98
63
103
239
175
115
43
(233)
(632)
(673)
(667)
(557)
(468)
(332)
(93)
322
956
868
716
217
(90)
(73)
(239)
(137)
(100)
829
963
1 002
761
(136)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
(25)
(62)
(120)
(87)
(62)
(15)
84
209
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(109)
(213)
(258)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
28
N/A
26
-10%
60
+134%
95
+59%
136
+43%
130
-5%
127
-2%
114
-10%
105
-8%
81
-23%
69
-16%
62
-10%
98
+59%
38
-62%
41
+10%
119
+190%
88
-27%
53
-40%
28
-47%
(148)
N/A
(423)
-185%
(572)
-35%
(681)
-19%
(657)
+3%
(468)
+29%
(223)
+52%
120
N/A
580
+383%
956
+65%
868
-9%
716
-17%
217
-70%
(90)
N/A
(73)
+20%
(239)
-230%
(137)
+43%
(100)
+27%
829
N/A
963
+16%
1 002
+4%
761
-24%
(136)
N/A
EPS (Diluted)
1.8
N/A
1.63
-9%
3.66
+125%
5.96
+63%
8.65
+45%
8.15
-6%
7.91
-3%
7.19
-9%
7.52
+5%
5.1
-32%
4.3
-16%
3.88
-10%
6.19
+60%
1.35
-78%
1.48
+10%
4.3
+191%
3.16
-27%
1.88
-41%
1.01
-46%
-5.34
N/A
-15.23
-185%
-20.58
-35%
-24.5
-19%
-23.66
+3%
-16.83
+29%
-8.03
+52%
4.32
N/A
20.86
+383%
34.39
+65%
31.18
-9%
25.78
-17%
7.82
-70%
-3.25
N/A
-2.61
+20%
-8.61
-230%
-4.94
+43%
-3.58
+28%
29.85
N/A
34.64
+16%
35.91
+4%
27.38
-24%
-4.92
N/A

See Also

Summary
INDSILHYD intrinsic value, competitors valuation, and company profile.
DCF Valuation
INDSILHYD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INDSILHYD stock valuation using valuation multiples.
Wall Street Estimates
INDSILHYD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
INDSILHYD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.