EN DE

INDSIL HYDRO POWER AND MANGANESE LTD.-$ (INDSILHYD) Fair Value & Analysis

Basic Materials · IN · Market cap ₹1.1B

IH INDSIL HYDRO POWER AND MANGANESE LTD.-$ INDSILHYD · BSE
Price₹41.21
Fair Value₹53.10
Upside+28.9%
Quality53/100
Watch INDSIL HYDRO POWER AND MANGANESE LTD.-$ for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 9.9% net margin
Low debt · generates free cash flow
1.50% dividend yield
Ranks above peers (11/14)
Narrow moat 32/100
Evidence: High Range ₹52.45 – ₹63.93 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 6 days ago

A solid business, screening 29% undervalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price is below even our cautious bear case (₹52.45). The market is more pessimistic than our downside scenario.
  • Solid quality (53/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹112.53 ₹10.72 Fair Value ₹53.10 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹10.72 – ₹112.53 · fair‑value band ₹52.45 – ₹63.93 · the ₹41.21 price screens below the ₹53.10 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

INDSIL HYDRO POWER AND MANGANESE LTD.-$ (INDSILHYD) currently trades at ₹41.21, while our model-based Fair Value estimate is ₹53.10, implying the stock looks roughly 28.9% undervalued today. The Quality Score stands at 53/100 (solid quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, INDSIL HYDRO POWER AND MANGANESE LTD.-$ generated revenue of ₹1.5B at a net margin of 9.9%. Revenue grew 17.7% year over year. It earns a return on equity of 7.8%. Net debt stands at ₹946M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹52.45 (bear case) to ₹63.93 (bull case); at ₹41.21, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 34% below its 52-week high and 40% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -22% fair-value upside, at 29%, INDSILHYD screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹7.61 ₹10.10 ₹13.22 80
Residual Income ₹54.72 ₹56.44 ₹57.66 76
Rev-Margin DCF ₹26.42 ₹46.02 ₹68.39 74
All 26 models by family
DCF Models
FCF DCF ₹7.57 ₹10.45 ₹14.30 38
Owner Earnings ₹51.22 ₹73.89 ₹104.27 31
5Y Revenue Exit ₹26.42 ₹46.56 ₹72.83 39
5Y EBITDA Exit ₹25.53 ₹44.89 ₹67.79 41
5Y P/E Exit ₹40.36 ₹72.69 ₹107.06 38
10Y Revenue Exit ₹17.48 ₹32.92 ₹54.46 36
10Y EBITDA Exit ₹17.98 ₹31.85 ₹50.93 37
10Y P/E Exit ₹26.63 ₹49.51 ₹78.38 35
Earnings-Based
Graham-Dodd ₹36.70 ₹116.29 ₹154.94 54
Lynch FV ₹25.57 ₹36.53 ₹47.49 50
PEG = 1.0 ₹25.57 ₹36.53 ₹47.49 46
EPV ₹32.70 ₹36.99 ₹40.56 59
Dividend Discount
Gordon GGM ₹3.55 ₹6.40 ₹8.81 70
DDM Multi-Stage ₹3.55 ₹5.57 ₹6.84 61
Multiples
P/E Multiple ₹68.80 ₹91.74 ₹114.67 63
P/S Multiple ₹61.34 ₹81.78 ₹102.23 58
P/B Multiple ₹68.80 ₹91.74 ₹114.67 55
EV/EBIT ₹47.12 ₹62.41 ₹77.71 53
EV/EBITDA ₹42.17 ₹55.81 ₹69.46 54
EV/Revenue ₹41.00 ₹58.04 ₹75.09 43
Asset-Based
NCAV (Graham) ₹35.59 ₹47.68 ₹71.17 50
Growth DCF
Growth DCF ₹7.61 ₹10.10 ₹13.22 80
Rev-Margin DCF ₹26.42 ₹46.02 ₹68.39 74
Economic Profit
Residual Income ₹54.72 ₹56.44 ₹57.66 76
ROIC Compounder ₹32.70 ₹36.99 ₹40.56 72
Growth Earnings
Growth-Adj P/E ₹58.71 ₹83.87 ₹109.03 68

Widest divergence: Growth Earnings (₹83.87) versus Dividend Discount (₹5.57). Highest evidence: Growth DCF (80).

Notify me when INDSILHYD reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹1.5B
Revenue growth (YoY) +17.7%
Net margin 9.9%
Return on equity 7.8%
Free cash flow ₹18.7M FY2026
P/E ratio 7.6
More key figures
Operating margin 0.9%
EPS (TTM) ₹5.40
Dividend yield 1.5%
EPS growth (YoY) +43.3%
Net debt ₹946M FY2024

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 52 · Market factors (momentum, volatility) 38

Profitability 45
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 12
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 19
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Indsil Hydro Power and Manganese Limited manufactures and sells ferro chrome, ferro silicon, and low/medium/high carbon silico manganese alloys in India and internationally. It operates through two segments, Ferro Alloy and Power. The company's products are used in manufacturing stainless steel, special steel, and carbon steel products.

Full company description

Indsil Hydro Power and Manganese Limited manufactures and sells ferro chrome, ferro silicon, and low/medium/high carbon silico manganese alloys in India and internationally. It operates through two segments, Ferro Alloy and Power. The company's products are used in manufacturing stainless steel, special steel, and carbon steel products. It is also involved in the generation of electric power with a hydro power plant with a capacity of 21 MW located in Rajakkad, Kerala; and a coal power plant with a capacity of 12 MW located in Raipur, Chhattisgarh. The company was formerly known as Indsil Electrosmelts Ltd. and changed its name to Indsil Hydro Power and Manganese Limited in January 2008.The company was incorporated in 1990 and is headquartered in Coimbatore, India. Indsil Hydro Power and Manganese Limited is a subsidiary of Sunmet Holdings India Private Limited.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

INDSIL HYDRO POWER AND MANGANESE LTD.-$ reported revenue of ₹1.5B in FY2026 versus ₹2.1B in FY2022, a compound −7.7%/yr. Reported net income was ₹150M in FY2026, compounding −37.1%/yr from FY2022.

Growth Quality 24/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
₹1.5B
Latest YoY
+18.8%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−5.0%
Avg. growth/yr (7Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−19.4%
Revenue −7.7%/yr
FY22 ₹2.1B
FY23 ₹1.8B
FY24 ₹1.2B
FY25 ₹1.3B
FY26 ₹1.5B
Net income −37.1%/yr
FY22 ₹956M
FY23 −₹90.4M
FY24 −₹89.6M
FY25 ₹761M
FY26 ₹150M

Watch INDSILHYD: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "INDSIL HYDRO POWER AND MANGANESE LTD.-$ Fair Value". https://www.fairvalue-calculator.com/stock/INDSILHYD

Peer Group

Steel · 384 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 53 · Above median
Fair Value upside +29% · Above median
Return on equity (TTM) 8% · Above median
Return on assets 3% · Above median
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 1% · Below median
Revenue growth 18% · Top 25%
Dividend yield (TTM) 1.5% · Below median

Valuation Multiples vs Steel median · lower = cheaper

P/E (TTM) 7.6× · Cheaper than 75% of peers
P/B 0.56× · Cheaper than median
P/S (TTM) 0.74× · Pricier than median
P/FCF 0.6× · Cheaper than median
EV/EBITDA 7.1× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE72 · sector 18
FUTURE89 · sector 4
PAST31 · sector 16
HEALTH100 · sector 95
DIVIDEND29 · sector 47

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Steel stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
JSW Steel Limited JSWSTEEL ₹1,269 ₹1,140 -10%
Tata Steel Limited TATASTEEL ₹186.20 ₹145.39 -22%
China Steel Corporation 2002A 37.25 TWD 8.74 TWD -77%
POSCO Holdings 005490 325,000 KRW 155,270 KRW -52%
Companhia Siderúrgica Nacional, SID 13,670 ARS 15,838 ARS +16%
Jindal Steel Limited JINDALSTEL ₹1,112 ₹516.27 -54%
Lloyds Metals and Energy Limited LLOYDSME ₹1,894 ₹771.10 -59%
Gerdau S.A GGBN 83.50 MXN 39.22 MXN -53%
Ternium S.A TXR 17,780 ARS 27,472 ARS +55%
NMDC Limited NMDC ₹85.00 ₹112.98 +33%

Compare INDSIL HYDRO POWER AND MANGANESE LTD.-$ with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is INDSIL HYDRO POWER AND MANGANESE LTD.-$ (INDSILHYD) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹53.10 versus a price of ₹41.21, about +29% (undervalued).
What is the fair value of INDSILHYD?
Our model-based fair value for INDSIL HYDRO POWER AND MANGANESE LTD.-$ is ₹53.10 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹41.21.
What is the quality score of INDSILHYD?
INDSIL HYDRO POWER AND MANGANESE LTD.-$ has a Quality Score of 53/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of INDSIL HYDRO POWER AND MANGANESE LTD.-$ (INDSILHYD)?
INDSIL HYDRO POWER AND MANGANESE LTD.-$ reported trailing-twelve-month revenue of about ₹1.5B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of INDSILHYD?
The net profit margin of INDSIL HYDRO POWER AND MANGANESE LTD.-$ is about 9.9%, meaning it keeps roughly 9.9% of revenue as net income. Based on the latest reported figures.
Does INDSIL HYDRO POWER AND MANGANESE LTD.-$ pay a dividend?
INDSIL HYDRO POWER AND MANGANESE LTD.-$ currently shows a dividend yield of about 1.50% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track INDSIL HYDRO POWER AND MANGANESE LTD.-$ and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.