Indsil Hydro Power & Manganese Ltd
NSE: BSE: 522165
₹37.16
(-1.93%)
Wed, 11 Mar 2026, 06:37 pm
Market Cap1.05B
PE Ratio0
Dividend1.32
Non-Energy Minerals
Other Metals/Minerals
24.5KIndsil Hydro Power & Manganese Income Statement
| Particulars | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 347.79M | 524.27M | 880.14M | 652.60M | 912.90M | 888.74M | 648.32M | 1.14B | 1.45B | 1.71B | 2.23B | 7.43B | 6.84B | 5.17B | 607.05M | 2.08B | 1.77B | 1.17B | 1.28B |
| Gross profit | 70.90M | 79.92M | 212.29M | 62.73M | 240.19M | 171.22M | 106.24M | -14.45M | 61.35M | 153.39M | 198.86M | 1.11B | 854.03M | -110.68M | -189.82M | 396.01M | 207.59M | 24.63M | 13.58M |
| Operating expenses (excl. COGS) | -1.54M | -3.05M | -1.70M | -763.08K | -76.84M | -58.45M | -45.66M | -43.05M | -71.87M | -136.30M | -116.86M | -403.31M | -407.18M | -297.06M | -52.84M | -101.96M | -79.30M | -68.69M | -174.12M |
| Selling/general/admin expenses, total | — | — | — | — | -75.68M | -57.58M | -45.66M | -40.78M | -69.12M | -158.70M | -114.47M | -395.89M | -399.56M | -294.63M | -52.82M | -101.96M | -77.90M | -65.40M | -76.78M |
| Research & development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -200.00K | -300.00K | — | — | -300.00K | 0 | — | — | — |
| Selling/general/admin expenses, other | — | — | — | — | -75.68M | -57.58M | -45.66M | -40.78M | -69.12M | -158.70M | -114.47M | -395.59M | -399.56M | -294.63M | -52.52M | -101.96M | -77.90M | -65.40M | -76.78M |
| Other operating expenses, total | -1.54M | -3.05M | -1.70M | -763.08K | -1.16M | -871.51K | 0 | -2.27M | -2.75M | 22.40M | -2.39M | -7.42M | -7.62M | -2.43M | -16.10K | 0 | -1.40M | -3.29M | -97.34M |
| Operating income | 69.36M | 76.87M | 210.60M | 61.97M | 161.23M | 112.77M | 60.58M | -57.50M | -10.52M | 17.09M | 82.01M | 704.42M | 446.85M | -407.74M | -242.66M | 294.05M | 128.29M | -44.07M | -160.54M |
| Non-operating income, total | -33.92M | -26.04M | -17.91M | -24.64M | -6.54M | 21.86M | 33.01M | 29.11M | 50.81M | -4.75M | -66.23M | -211.37M | -244.92M | -235.02M | -168.02M | -41.07M | -113.84M | -39.15M | 1.07B |
| Interest expense, net of interest capitalized | -35.53M | -31.40M | -24.92M | -19.82M | -10.89M | -4.63M | -37.61M | -49.20M | -73.04M | -94.33M | -108.90M | -302.88M | -333.23M | -373.89M | -195.01M | -157.38M | -135.77M | -117.94M | -32.58M |
| Interest capitalized | — | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 1.61M | 5.36M | 7.01M | 4.38M | 4.35M | 28.74M | 70.61M | 78.32M | 123.85M | 89.82M | 42.67M | 91.51M | 88.30M | 138.87M | 26.99M | 118.17M | 21.93M | 83.96M | 1.11B |
| Non-operating interest income | 388.34K | 330.59K | 401.46K | 1.62M | 485.94K | 761.50K | 46.25M | 4.06M | 3.69M | 2.99M | 5.53M | 12.58M | 8.52M | 3.98M | 3.77M | 83.00K | 4.06M | 67.10M | 9.45M |
| Miscellaneous non-operating expense | 1.22M | 5.03M | 6.61M | 2.77M | 3.86M | 27.98M | 24.36M | 74.25M | 120.16M | 86.83M | 37.14M | 78.93M | 79.79M | 134.89M | 23.22M | 118.09M | 17.87M | 16.86M | 1.10B |
| Unusual income/expense | — | — | — | -9.20M | — | -2.25M | — | — | — | -234.21K | — | — | — | 0 | 0 | -1.86M | 0 | -5.17M | -518.00K |
| Pretax income | 35.44M | 50.83M | 192.69M | 37.34M | 154.69M | 134.63M | 93.59M | -28.39M | 40.29M | 12.57M | 15.78M | 493.06M | 201.93M | -642.75M | -410.68M | 252.98M | 14.45M | -83.22M | 911.60M |
| Taxes | 358.33K | -1.85M | -14.36M | -9.03M | -18.79M | -29.18M | 4.47M | 8.32M | 10.47M | -5.98M | -645.21K | -18.24M | -27.23M | 10.73M | 35.24M | 73.04M | -67.00M | -6.49M | -150.80M |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 353.75K | 0 | 0 | 0 | 0 | -200.34M | -86.98M | 208.84M | 0 | 0 | 0 | 0 | 0 |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 35.80M | 48.98M | 178.32M | 28.31M | 135.90M | 105.45M | 98.42M | -20.07M | 50.76M | 6.59M | 15.13M | 274.48M | 87.72M | -423.19M | -467.65M | 955.74M | -90.36M | -99.62M | 760.79M |
| Net income | 35.80M | 48.98M | 178.32M | 28.31M | 135.90M | 105.45M | 98.42M | -20.07M | 50.76M | 6.59M | 15.13M | 274.48M | 87.72M | -423.19M | -467.65M | 955.74M | -90.36M | -99.62M | 760.79M |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | 0 |
| Diluted net income available to common stockholders | 35.80M | 48.98M | 178.32M | 28.31M | 135.90M | 105.45M | 98.42M | -20.07M | 50.76M | 6.59M | 15.13M | 274.48M | 87.72M | -423.19M | -467.65M | 955.74M | -90.36M | -99.62M | 760.79M |
| Basic earnings per share (Basic EPS) | 2.27 | 3.11 | 11.32 | 1.8 | 8.6 | 7.55 | 6.19 | -1.26 | 3.2 | 0.42 | 0.95 | 17.28 | 3.16 | -15.23 | -16.83 | 34.39 | -3.25 | -3.58 | 27.38 |
| Diluted earnings per share (Diluted EPS) | 2.27 | 3.11 | 11.32 | 1.79 | 8.6 | 7.55 | 6.19 | -1.26 | 3.2 | 0.42 | 0.95 | 9.89 | 3.16 | -15.23 | -16.83 | 34.39 | -3.25 | -3.58 | 27.38 |
| EBITDA | 103.94M | 111.50M | 245.62M | 96.98M | 198.20M | 148.22M | 99.97M | -11.10M | 59.60M | 107.34M | 191.64M | 963.11M | 746.30M | -115.31M | -173.44M | 344.96M | 170.38M | -9.62M | -130.86M |
| EBIT | 69.36M | 76.87M | 210.60M | 61.97M | 163.35M | 112.77M | 60.58M | -57.50M | -10.52M | 17.09M | 82.01M | 704.42M | 446.85M | -407.74M | -242.66M | 294.05M | 128.29M | -44.07M | -160.54M |
| Total operating expenses | -278.43M | -447.40M | -669.54M | -590.63M | -751.67M | -775.97M | -587.73M | -1.20B | -1.46B | -1.70B | -2.15B | -6.73B | -6.40B | -5.58B | -849.71M | -1.79B | -1.64B | -1.21B | -1.44B |
| Prepaid expenses | 5.44M | 13.29M | 2.69M | 1.69M | 200.00K | 363.12K | 1.94M | 129.68K | 45.41M | 290.55K | 6.66M | — | — | — | 0 | — | — | — | — |
| Deferred income, current | — | — | — | — | — | — | — | — | 1.05M | — | — | — | 0 | — | — | — | — | — | — |
| Capital and operating lease obligations | — | 0 | 0 | 0 | 0 | 0 | 0 | 283.31K | 397.69K | 13.24M | 22.70M | 22.70M | 3.52M | 835.02M | 0 | 0 | 0 | 0 | 0 |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 10.38M | 7.63M | 4.91M | 2.44M | 230.24K | 1.41M | 14.42M | 26.13M | 28.18M | 21.94M | 22.17M | 63.01M | 31.32M | 20.60M | — | — | — | — | — |
| Deferred income, non-current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 | — | — | — | — | — | — | — |
| Minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 3.66M | 0 | 0 | 0 | 0 | 376.55M | 468.38M | 259.54M | 0 | 0 | 0 | 0 | 0 |
| Change in accrued expenses | — | — | — | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -8.08M | -10.77M | -16.58M | -16.58M | -11.05M | -16.67M | -18.46M | -18.46M | -9.29M | -19.06M | -12.71M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | 0 |
Open Your Free Demat Account Now!
Facebook
Twitter
Instagram
LinkedIn
Youtube
Calculators
Popular Calculators
Group Stocks
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800