INDSILHYD
Indsil Hydro Power and Manganese financials
- Market cap
- ₹108 Cr
Quarterly results
Q1 FY27: revenue up 96.0%, net profit up 532.8% against the same quarter last year.
| Line item | Q4 FY23 | Q1 FY24 | Q2 FY24 | Q3 FY24 | Q4 FY24 | Q3 FY26 | Q4 FY26 | Q1 FY27 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 59 | 46 | 21 | 20 | 30 −49% | 36 −20% | 38 +83% | 40 +96% |
| EBITDA | -0 | 1 | -6 | 2 | -2 −662% | 4 +382% | 1 +117% | 5 +186% |
| Net profit | -5 | 3 | -11 | -1 | -1 +77% | 4 +33% | 1 +110% | 5 +533% |
How to read this
₹ crore, as filed. The percentage beside a figure is the change against the same quarter a year earlier — never the quarter before, which would make every seasonal business look like it collapses and booms each year.
Performance −17.7% 1Y
1Y: ₹48 on 10 Sept 2025 → ₹39.5. High ₹50.74 (6 Oct 2025), low ₹30.16 (30 Mar 2026).
Financials, as filed
Revenue fell 25.2% a year over 2 years, FY22 to FY24. Operating margin narrowed to -4.6%.
| Year ending | FY22 | FY23 | FY24 |
|---|---|---|---|
| Revenue | ₹208 Cr | ₹177 Cr | ₹117 Cr |
| Operating profit | ₹34 Cr | ₹-2 Cr | ₹-5 Cr |
| Operating margin | 16.3% | -1.2% | -4.6% |
| Interest | ₹16 Cr | ₹14 Cr | ₹12 Cr |
| Depreciation | ₹5 Cr | ₹4 Cr | ₹3 Cr |
| Net profit | ₹96 Cr | ₹-9 Cr | ₹-10 Cr |
| Net margin | 45.9% | -5.1% | -8.5% |
| Cash from operations | ₹20 Cr | ₹28 Cr | ₹8 Cr |
| Free cash flow | ₹39 Cr | ₹27 Cr | ₹14 Cr |
| ROCE | 41.0% | 5.0% | 1.0% |
How to read this
From the company's own filings. Margins are computed from the filed sums; a year with an incomplete quarter is left blank rather than estimated.
Balance sheet
| Year ending | FY20 | FY21 | FY22 | FY23 | FY24 | FY26 |
|---|---|---|---|---|---|---|
| Equity capital | ₹28 Cr | ₹28 Cr | ₹28 Cr | ₹28 Cr | ₹28 Cr | ₹28 Cr |
| Reserves | ₹104 Cr | ₹31 Cr | ₹101 Cr | ₹83 Cr | ₹72 Cr | ₹170 Cr |
| Borrowings | ₹419 Cr | ₹155 Cr | ₹122 Cr | ₹120 Cr | ₹110 Cr | ₹0 Cr |
| Other liabilities | ₹208 Cr | ₹63 Cr | ₹38 Cr | ₹29 Cr | ₹23 Cr | ₹29 Cr |
| Total liabilities | ₹759 Cr | ₹276 Cr | ₹288 Cr | ₹260 Cr | ₹233 Cr | ₹227 Cr |
| Fixed assets | ₹405 Cr | ₹88 Cr | ₹64 Cr | ₹60 Cr | ₹50 Cr | ₹49 Cr |
| Capital work in progress | ₹1 Cr | ₹1 Cr | ₹1 Cr | ₹1 Cr | ₹2 Cr | ₹1 Cr |
| Investments | ₹3 Cr | ₹1 Cr | ₹40 Cr | ₹29 Cr | ₹0 Cr | ₹32 Cr |
| Other assets | ₹350 Cr | ₹187 Cr | ₹184 Cr | ₹170 Cr | ₹181 Cr | ₹145 Cr |
| Total assets | ₹759 Cr | ₹276 Cr | ₹288 Cr | ₹260 Cr | ₹233 Cr | ₹227 Cr |
How to read this
As filed each year. A line the company does not report — deposits for a non-lender, for instance — is left out rather than shown as a row of dashes.
Who owns it
As disclosed at Jun 2026
The ownership split has held steady since Jun 2025. The shareholder count shrank 4% to 11,580.
- Promoters
- 62.8%
- DIIs
- 3.8%
- Public
- 33.4%
Since Jun 2025
- Promoters 0.00 pp
- DIIs 0.00 pp
- Public 0.00 pp
How it drifted, 12 quarters
Ownership split by quarter, oldest first. Sep '23: Promoters 63.4%, DIIs 3.8%, Public 32.8%.Dec '23: Promoters 63.4%, DIIs 3.8%, Public 32.8%.Mar '24: Promoters 63.4%, DIIs 3.8%, Public 32.8%.Jun '24: Promoters 63.4%, DIIs 3.8%, Public 32.8%.Sep '24: Promoters 62.9%, DIIs 3.8%, Public 33.3%.Dec '24: Promoters 62.8%, DIIs 3.8%, Public 33.4%.Mar '25: Promoters 62.8%, DIIs 3.8%, Public 33.4%.Jun '25: Promoters 62.8%, DIIs 3.8%, Public 33.4%.Sep '25: Promoters 62.8%, DIIs 3.8%, Public 33.4%.Dec '25: Promoters 62.8%, DIIs 3.8%, Public 33.4%.Mar '26: Promoters 62.8%, DIIs 3.8%, Public 33.4%.Jun '26: Promoters 62.8%, DIIs 3.8%, Public 33.4%.
Who is on the register
Named in the Jun 2026 filing
Every holder of Indsil Hydro Power and Manganese Limited above SEBI's 1% disclosure line, and what changed since Mar 2026.
| Holder | Stake | Change |
|---|---|---|
| Sunmet Holdings India Private Limited | 49.95% | unchanged |
| Crosimn Agencies Private Ltd | 5.68% | unchanged |
| S N Varadarajan | 3.96% | unchanged |
| Kerala State Industrial Development Corporation NBFC / DFI | 3.79% | unchanged |
| Anil Kumar Goel | 2.59% | unchanged |
| D Pushpa Varadarajan | 1.91% | unchanged |
| Navneet Maini | 1.67% | unchanged |
| Seema Goel | 1.62% | unchanged |
| Investor Education And Protection Fund Authority Ministry Of Corporate Affairs | 1.35% | unchanged |
| Jayashree Vinod | 0.66% | unchanged |
| Vinod Narsiman | 0.63% | unchanged |
| Rudra Narsiman | 0.01% | unchanged |
A holder disappearing from this list has fallen below the 1% line — it is not necessarily a sale. Percentages are of total shares, as disclosed in the company's own filing. Who was buying across the market this quarter.
Learn to analyse Indsil Hydro Power and Manganese Limited
Guides on how to read this kind of business and the numbers that matter.