Indsil Hydro Power Peer Comparison

BSE: 522165

₹38.01

₹-0.31 (-0.81%)

As on 01-Oct-2026IST

Market cap

₹106 Cr

Revenue (TTM)

₹151 Cr

P/E Ratio

7.6

P/B Ratio

0.5

Div. Yield

1.6 %

Edit

	Indsil Hydro Power	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Market cap (₹ Cr)	106	32,990	18,348	12,897	3,661
Revenue (₹ Cr)	151	697	4,314	4,439	7,012
Net Profit (₹ Cr)	13.92	125.60	514.35	118.69	337.04
Net Margin (%)	9.03	17.14	11.63	2.67	4.76
RoE (%)	7.10	8.59	11.00	3.60	2.49
Price to Earnings	7.59	262.66	42.38	120.66	24.61
Price-To-Book	0.52	21.54	4.39	3.73	0.58

Income Statement (₹ Cr)

	Indsil Hydro Power	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Operating Revenue	151.52	602.78	4,493.96	4,238.08	6,938.74
Total Income	154.60	643.29	4,615.91	4,251.19	7,013.18
Total Expenditure	136.35	471.01	3,736.23	3,593.22	6,086.89
EBITDA	15.17	131.77	757.73	644.86	851.85
Depreciation	3.02	36.69	131.60	332.89	271.86
EBIT	12.14	95.08	626.13	311.97	579.99
Interest	0.02	8.64	31.34	212.50	126.15
Other Income	3.09	40.51	121.95	13.12	74.44
Exceptional Items	-6.33	-0.94	-10.40	-10.72	-12.68
Profit before Tax	15.21	126.95	706.34	84.01	515.60
Provision for Tax	0.21	25.39	171.87	12.22	12.49
Profit after Tax	15.00	101.56	534.47	71.80	503.11

	Indsil Hydro Power	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Shareholder's Funds	197.79	1,507.11	4,110.63	3,290.40	6,249.59
Minority Interest	--	--	97.09	--	2,096.69
Non-Current Liabilities	7.22	188.00	308.33	1,736.86	1,347.22
Current Liabilities	15.42	261.14	868.86	2,131.68	1,993.31
Total Liabilities	227.03	1,956.25	5,384.91	7,159.96	11,690.24

	Indsil Hydro Power	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Non-Current Assets	65.15	1,059.15	1,978.53	4,711.18	4,804.97
Current Assets	155.28	897.10	3,406.38	2,447.76	6,859.21
Total Assets	227.03	1,956.25	5,384.91	7,159.96	11,690.24
Total Debt*	0.00	261.34	304.27	2,335.03	1,105.03
Net Current Assets	139.86	635.96	2,537.51	316.08	4,865.90
Contingent Liabilities	63.67	91.38	55.87	56.81	703.62

	Indsil Hydro Power	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Cash From Operating Activities	5.16	-68.66	936.01	839.76	871.19
Cash Flow from Investing Activities	-15.86	-271.47	-1,147.64	-928.59	-470.65
Cash from Financing Activities	11.11	185.26	59.22	235.04	-354.58
Net Cash Inflow / Outflow	0.41	-154.87	-152.41	146.20	45.96

	Indsil Hydro Power	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
ROCE (%)	7.47	8.43	18.01	5.56	8.60
ROE (%)	10.07	7.04	13.89	2.31	8.05
ROA (%)	6.75	5.74	10.39	1.05	4.31
EBIT Margin (%)	12.05	28.58	19.57	15.53	13.35
Net Margin (%)	9.70	15.79	11.58	1.69	7.17
Cash Profit Margin (%)	10.33	22.94	14.65	9.55	11.17

	Indsil Hydro Power	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Revenue Growth (%)	29.94	95.66	-13.35	5.06	5.00
EBIT Growth (%)	1,396.80	57.45	-0.39	11.98	10.51
Net Profit Growth (%)	250.55	66.44	-1.31	-78.35	63.58
EPS Growth (%)	234.36	66.35	-11.29	-82.74	51.17
Book Value Growth (%)	97.41	8.68	12.21	5.94	-0.55

	Indsil Hydro Power	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Price / Earnings	5.59	221.32	31.96	118.01	11.38
Price / Book Value	0.42	14.96	3.79	2.65	0.42
Dividend Yield (%)	1.99	0.00	0.45	0.21	0.53
EV/EBITDA	4.30	131.20	17.79	16.18	3.73
Market Cap (₹ Cr)	83.82	22,477.36	15,421.48	8,472.76	2,590.23

	Indsil Hydro Power	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Debt to Equity	0.00	0.17	0.07	0.73	0.18
Short term debt to equity ratio	--	0.05	0.03	0.11	0.08
Current Ratio	10.07	3.44	3.92	1.15	3.44
Quick Ratio	3.00	2.29	2.45	0.56	2.90
Interest Coverage	827.71	15.69	23.54	1.40	5.09

	Indsil Hydro Power	PTC	Ratnamani Metals	Ramkrishna Forgings	Kirloskar Ind
Debtors to sales (%)	1.62	45.44	22.55	18.76	15.71
Asset Turnover	0.79	0.34	0.88	0.62	0.59
Receivable days	5.32	126.48	91.46	76.23	56.14
Inventory Days	232.60	153.55	111.63	107.67	57.86
Payable days	18.86	196.63	49.33	84.61	60.83
Cash Conversion Cycle	219.05	83.40	153.76	99.29	53.17

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.