Nine Monthly Results Results Snapshot
Figures in Cr
Consolidate Nine Monthly Results
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
Dec'18
Net Sales
86.50
118.03
151.02
33.64
415.24
512.03
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
86.50
118.03
151.02
33.64
415.24
512.03
Raw Material Cost
52.92
77.59
83.51
19.30
231.47
287.12
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
29.22
(Increase) / Decrease In Stocks
6.77
-4.93
2.80
-9.55
-1.49
-45.03
Employee Cost
8.11
9.30
8.69
4.88
25.36
24.11
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
-0.01
-0.01
-0.01
0.01
0.01
97.87
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Other Expenses
19.84
23.61
32.66
10.31
140.82
50.71
Total Expenditure (Excl Depreciation)
87.63
105.56
127.65
24.95
396.17
444.00
Operating Profit (PBDIT) excl Other Income
-1.13
12.47
23.37
8.69
19.07
68.03
Other Income
4.34
1.10
8.97
1.33
5.68
2.08
Operating Profit (PBDIT)
3.21
13.57
32.34
10.02
24.75
70.10
Interest
9.01
11.90
11.72
14.09
24.54
24.50
Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit (PBDT)
-5.80
1.67
20.62
-4.07
0.21
45.61
Depreciation
2.71
3.18
4.03
5.44
18.52
21.67
Profit Before Tax
-10.43
-15.91
16.59
-9.52
-18.30
23.93
Tax
0.54
3.53
-7.32
-0.25
-1.50
0.00
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
-9.06
-5.04
23.91
-9.27
-16.80
23.92
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
-9.06
-5.04
23.91
-9.27
-16.80
23.92
Share in Profit of Associates
0.23
0.85
45.75
-25.81
0.00
0.00
Minority Interest
0.00
0.00
0.00
0.00
-3.22
-0.45
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
-8.83
-4.19
69.66
-35.08
-11.68
11.93
Equity Capital
27.79
27.79
27.79
27.79
27.77
27.77
Face Value
10.0
10.0
10.0
10.0
10.0
10.0
Reserves
0.00
0.00
0.00
0.00
0.00
0.00
Diluted Earnings per share
-0.42
-4.11
13.85
-2.69
-3.53
2.82
Operating Profit Margin (Excl OI)
-1.31%
10.57%
15.47%
25.83%
4.59%
13.29%
Gross Profit Margin
-6.71%
1.41%
13.65%
-12.1%
0.05%
8.91%
PAT Margin
-10.47%
-4.27%
15.83%
-27.56%
-4.05%
4.67%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Nine Monthly Analysis Highlights
Net Sales
YoY Growth in nine months ended Dec 2025 is 19.14% vs 10.35% in Dec 2024
Standalone Net Profit
YoY Growth in nine months ended Dec 2025 is -86.27% vs 1,219.67% in Dec 2024
Operating Profit (PBDIT) excl Other Income
YoY Growth in nine months ended Dec 2025 is 765.88% vs -88.39% in Dec 2024
Interest
YoY Growth in nine months ended Dec 2025 is -98.58% vs -84.35% in Dec 2024
Operating Profit Margin (Excl OI)
YoY Growth in nine months ended Dec 2025 has improved from Dec 2024
Compare Nine Monthly Results Of Indsil Hydro With
Figures in Cr
Consolidate Nine Monthly Results
Change(INR)
Change(%)
Net Sales
86.50
87.88
-1.38
-1.57%
Other Operating Income
0.00
0.00
0.00
Total Operating income
86.50
87.88
-1.38
-1.57%
Raw Material Cost
52.92
30.61
22.31
72.88%
Purchase of Finished goods
0.00
0.00
0.00
(Increase) / Decrease In Stocks
6.77
-0.94
7.71
820.21%
Employee Cost
8.11
3.16
4.95
156.65%
Power Cost
0.00
38.71
-38.71
-100.00%
Manufacturing Expenses
-0.01
0.00
-0.01
Selling and Distribution Expenses
0.00
0.00
0.00
Other Expenses
19.84
8.06
11.78
146.15%
Total Expenditure (Excl Depreciation)
87.63
79.60
8.03
10.09%
Operating Profit (PBDIT) excl Other Income
-1.13
8.28
-9.41
-113.65%
Other Income
4.34
0.91
3.43
376.92%
Operating Profit (PBDIT)
3.21
9.19
-5.98
-65.07%
Interest
9.01
0.66
8.35
1,265.15%
Exceptional Items
0.00
0.00
0.00
Gross Profit (PBDT)
-5.80
8.53
-14.33
-168.00%
Depreciation
2.71
1.38
1.33
96.38%
Profit Before Tax
-10.43
7.15
-17.58
-245.87%
Tax
0.54
1.62
-1.08
-66.67%
Provisions and contingencies
0.00
0.00
0.00
Profit After Tax
-9.06
5.53
-14.59
-263.83%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
Net Profit
-9.06
5.53
-14.59
-263.83%
Share in Profit of Associates
0.23
3.96
-3.73
-94.19%
Minority Interest
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
-8.83
9.48
-18.31
-193.14%
Equity Capital
27.79
22.22
5.57
25.07%
Face Value
10.00
1.00
0.00
Reserves
0.00
0.00
0.00
Gross Profit Margin
-6.71%
9.71%
0.00
-16.42%
PAT Margin
-10.47%
6.29%
0.00
-16.76%
Public Share Holdings (%)
0.00%
0.00%
0.00
0.00%
Pledged Promotor Holding (%)
0.00%
0.00%
0.00
0.00%
Nine Monthly - Net Sales
Net Sales 113.72 Cr
in Dec 2025Figures in Cr
YoY Growth in nine months ended Dec 2025 is 19.14% vs 10.35% in Dec 2024
Nine Monthly - Standalone Net Profit
Standalone Net Profit 13.91 Cr
in Dec 2025Figures in Cr
YoY Growth in nine months ended Dec 2025 is -86.27% vs 1,219.67% in Dec 2024
Nine Monthly - Operating Profit (PBDIT)
Operating Profit (PBDIT) 14.05 Cr
in Dec 2025Figures in Cr
YoY Growth in nine months ended Dec 2025 is 765.88% vs -88.39% in Dec 2024
Nine Monthly - Interest
Interest 0.02 Cr
in Dec 2025Figures in Cr
YoY Growth in nine months ended Dec 2025 is -98.58% vs -84.35% in Dec 2024
Nine Monthly - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 12.35%
in Dec 2025Figures in %
YoY Growth in nine months ended Dec 2025 has improved from Dec 2024
