Nifty

:

22401.35

Sensex

:

73921.51

-1.05 (0.00%)
68.57 (0.09%)

Login

Nifty
Sensex

:
:

22401.35
73921.51

-1.05 (0.00%)
68.57 (0.09%)

Impex Ferro Tech Ltd.

Ferro & Silica Manganese

Rating :

43/99

BSE: 532614 | NSE: IMPEXFERRO

Watchlist

NSE BSE

3.50

24-Apr-2024

Open
High
Low
Previous Close

3.50
3.50
3.50
3.55

Volume
Traded Value (lacs)
52 Week High
52 Week Low

2079
0.07
6.40
2.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

31.22
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

298.12
N/A
-0.11

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-14.64
7.51
12.74

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.27
35.28
23.55

PAT CAGR (%)

10 Years
5 Years
3 Years

-4.78
14.94
56.65

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-0.10
-0.10
-0.14

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-0.95
2.66
22.45

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.55 5.13 -89.28% 2.17 45.81 -95.26% 0.32 109.79 -99.71% 3.34 109.79 -96.96%
Expenses 2.53 8.04 -68.53% 2.89 76.94 -96.24% 2.19 105.25 -97.92% 5.73 105.25 -94.56%
EBITDA -1.98 -2.91 - -0.72 -31.12 - -1.87 4.54 - -2.39 4.54 -
EBIDTM -362.52% -56.67% -33.01% -67.93% -588.68% 4.14% -71.62% 4.14%
Other Income 0.03 0.55 -94.55% 0.03 0.03 0.00% 0.03 5.69 -99.47% 1.05 5.69 -81.55%
Interest 0.01 0.01 0.00% 0.00 0.00 0 0.00 0.04 -100.00% 0.00 0.04 -100.00%
Depreciation 1.56 1.68 -7.14% 1.65 1.68 -1.79% 1.65 1.63 1.23% 1.64 1.63 0.61%
PBT -3.53 -4.05 - -2.34 -32.78 - -3.50 -14.08 - 9.11 -14.08 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -3.53 -4.05 - -2.34 -32.78 - -3.50 -14.08 - 9.11 -14.08 -
PATM -645.34% -78.91% -107.83% -71.55% -1,100.94% -12.83% 273.12% -12.83%
EPS -0.40 -0.46 - -0.27 -3.73 - -0.40 -1.60 - 1.04 -1.60 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 6.38 143.38 298.47 100.05 52.91 99.82 129.24 121.31 271.96 505.80 698.02 Net Sales Growth -97.64% -51.96% 198.32% 89.09% -46.99% -22.76% 6.54% -55.39% -46.23% -27.54% Cost Of Goods Sold 8.64 121.89 189.38 88.47 49.44 71.44 105.90 108.89 225.62 410.67 612.07 Gross Profit -2.26 21.49 109.09 11.58 3.47 28.38 23.34 12.42 46.34 95.13 85.96 GP Margin -35.38% 14.99% 36.55% 11.57% 6.56% 28.43% 18.06% 10.24% 17.04% 18.81% 12.31% Total Expenditure 13.34 184.11 291.83 114.20 72.66 108.81 185.25 204.11 313.00 531.31 722.38 Power & Fuel Cost - 48.93 80.60 11.15 11.46 15.89 41.64 44.10 62.01 88.48 83.94 % Of Sales - 34.13% 27.00% 11.14% 21.66% 15.92% 32.22% 36.35% 22.80% 17.49% 12.03% Employee Cost - 0.57 0.32 0.50 1.17 6.86 6.03 5.09 4.42 4.79 4.37 % Of Sales - 0.40% 0.11% 0.50% 2.21% 6.87% 4.67% 4.20% 1.63% 0.95% 0.63% Manufacturing Exp. - 12.20 17.26 13.36 10.07 9.69 9.15 8.42 12.25 13.21 7.42 % Of Sales - 8.51% 5.78% 13.35% 19.03% 9.71% 7.08% 6.94% 4.50% 2.61% 1.06% General & Admin Exp. - 0.16 0.55 0.45 0.26 0.47 0.80 1.96 2.15 2.55 2.47 % Of Sales - 0.11% 0.18% 0.45% 0.49% 0.47% 0.62% 1.62% 0.79% 0.50% 0.35% Selling & Distn. Exp. - 0.04 0.07 0.09 0.00 0.07 0.29 0.84 5.51 11.01 10.34 % Of Sales - 0.03% 0.02% 0.09% 0% 0.07% 0.22% 0.69% 2.03% 2.18% 1.48% Miscellaneous Exp. - 0.32 3.64 0.20 0.26 4.40 21.45 34.80 1.03 0.60 10.34 % Of Sales - 0.22% 1.22% 0.20% 0.49% 4.41% 16.60% 28.69% 0.38% 0.12% 0.26% EBITDA -6.96 -40.73 6.64 -14.15 -19.75 -8.99 -56.01 -82.80 -41.04 -25.51 -24.36 EBITDA Margin -109.09% -28.41% 2.22% -14.14% -37.33% -9.01% -43.34% -68.25% -15.09% -5.04% -3.49% Other Income 1.14 1.65 5.95 11.92 1.56 0.51 0.79 2.99 1.21 3.05 6.30 Interest 0.01 0.01 0.13 0.01 0.03 1.19 6.00 0.52 34.24 30.34 35.96 Depreciation 6.50 6.61 6.57 6.51 6.84 7.08 7.12 7.31 7.30 8.64 11.77 PBT -0.26 -45.69 5.89 -8.74 -25.05 -16.75 -68.34 -87.64 -81.37 -61.44 -65.80 Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -10.94 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 16.63% PAT -0.26 -33.60 -16.76 -8.74 -25.05 -16.75 -68.34 -87.64 -81.37 -61.44 -54.86 PAT before Minority Interest -0.26 -33.60 -16.76 -8.74 -25.05 -16.75 -68.34 -87.64 -81.37 -61.44 -54.86 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -4.08% -23.43% -5.62% -8.74% -47.34% -16.78% -52.88% -72.24% -29.92% -12.15% -7.86% PAT Growth 0.00% - - - - - - - - - EPS -0.03 -3.82 -1.91 -0.99 -2.85 -1.91 -7.77 -9.97 -9.26 -6.99 -6.24

Description TTM Mar 15
Net Sales - 505.80 Net Sales Growth - Cost Of Goods Sold - 410.67 Gross Profit - 95.13 GP Margin - 18.81% Total Expenditure - 531.37 Power & Fuel Cost - 88.48 % Of Sales - 17.49% Employee Cost - 4.79 % Of Sales - 0.95% Manufacturing Exp. - 10.15 % Of Sales - 2.01% General & Admin Exp. - 2.55 % Of Sales - 0.50% Selling & Distn. Exp. - 14.06 % Of Sales - 2.78% Miscellaneous Exp. - 0.66 % Of Sales - 0.13% EBITDA - -25.57 EBITDA Margin - -5.06% Other Income - 3.05 Interest - 30.34 Depreciation - 8.64 PBT - -61.49 Tax - 0.00 Tax Rate - 0.00% PAT - -61.49 PAT before Minority Interest - -61.49 Minority Interest - 0.00 PAT Margin - -12.16% PAT Growth - EPS - -7.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds -278.26 -244.59 -228.15 -218.98 -193.83 -177.50 -109.05 -0.34 68.36 130.83 Share Capital 87.93 87.93 87.93 87.93 87.93 87.93 87.93 87.93 81.60 81.60 Total Reserves -366.19 -332.52 -316.08 -306.91 -281.76 -265.43 -196.98 -88.27 -13.24 49.24 Non-Current Liabilities 268.78 274.46 84.41 47.28 99.04 127.06 155.84 226.51 236.06 78.61 Secured Loans 261.28 266.88 76.96 39.73 91.09 119.00 142.50 160.14 157.56 11.77 Unsecured Loans 6.35 6.35 6.35 6.35 6.65 6.66 11.84 66.38 78.50 66.83 Long Term Provisions 0.25 0.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 214.56 221.48 405.85 417.98 313.61 275.75 314.37 302.98 290.00 390.34 Trade Payables 121.50 131.31 130.94 140.39 78.71 74.98 126.46 134.91 152.15 165.34 Other Current Liabilities 92.32 83.07 168.98 153.51 97.98 62.24 49.52 46.92 38.52 67.14 Short Term Borrowings 0.07 -1.87 102.98 121.69 133.82 135.98 136.57 120.15 98.61 157.87 Short Term Provisions 0.66 8.97 2.95 2.39 3.09 2.55 1.83 0.99 0.72 0.00 Total Liabilities 205.08 251.35 262.11 246.28 218.82 225.31 361.16 529.15 594.42 599.78 Net Block 148.67 151.69 155.94 161.71 166.77 169.84 173.64 179.13 185.35 194.91 Gross Block 196.70 193.11 190.79 190.06 188.27 184.27 180.95 245.73 244.64 244.53 Accumulated Depreciation 48.03 41.42 34.85 28.35 21.49 14.43 7.31 66.60 59.29 49.62 Non Current Assets 149.34 170.49 156.28 162.25 167.25 170.30 173.95 180.82 187.58 195.58 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.43 0.43 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.00 Long Term Loans & Adv. 0.68 9.17 0.33 0.54 0.47 0.46 0.31 1.69 1.75 0.24 Other Non Current Assets 0.00 9.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 55.73 80.87 105.84 84.03 51.58 55.00 187.21 348.33 406.84 404.19 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 29.64 53.34 85.95 62.38 32.59 38.55 63.45 82.47 120.28 125.61 Sundry Debtors 6.36 4.03 5.13 10.97 8.45 5.15 92.82 221.06 234.68 193.16 Cash & Bank 0.26 3.92 0.24 0.15 0.15 0.90 4.54 5.81 9.38 26.08 Other Current Assets 19.47 1.30 0.99 1.27 10.38 10.40 26.40 39.00 42.50 59.33 Short Term Loans & Adv. 18.43 18.27 13.54 9.26 9.26 9.36 21.51 32.86 34.78 54.77 Net Current Assets -158.82 -140.61 -300.01 -333.95 -262.03 -220.74 -127.16 45.35 116.84 13.86 Total Assets 205.07 251.36 262.12 246.28 218.83 225.30 361.16 529.15 594.42 599.77

Description Mar 15
Shareholder's Funds 68.31 Share Capital 81.60 Total Reserves -13.29 Non-Current Liabilities 236.06 Secured Loans 157.56 Unsecured Loans 78.50 Long Term Provisions 0.00 Current Liabilities 290.80 Trade Payables 152.15 Other Current Liabilities 39.24 Short Term Borrowings 99.42 Short Term Provisions 0.00 Total Liabilities 595.17 Net Block 185.35 Gross Block 244.64 Accumulated Depreciation 59.29 Non Current Assets 187.53 Capital Work in Progress 0.43 Non Current Investment 0.00 Long Term Loans & Adv. 1.75 Other Non Current Assets 0.00 Current Assets 407.64 Current Investments 0.00 Inventories 120.28 Sundry Debtors 234.68 Cash & Bank 10.18 Other Current Assets 42.50 Short Term Loans & Adv. 34.78 Net Current Assets 116.84 Total Assets 595.17

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 4.06 41.61 5.52 4.62 6.64 12.15 40.20 -11.07 -75.54 -30.94 PBT -33.60 -16.76 -8.74 -25.05 -16.75 -68.34 -87.64 -81.37 -61.44 -65.80 Adjustment 6.44 6.92 5.99 6.66 8.58 12.38 7.17 39.65 33.63 45.61 Changes in Working Capital 31.72 51.45 8.28 23.00 14.80 67.74 120.48 30.73 -47.60 -9.41 Cash after chg. in Working capital 4.56 41.61 5.52 4.62 6.63 11.78 40.01 -10.99 -75.41 -29.60 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.50 0.00 0.00 0.00 0.00 -0.01 0.00 -0.08 -0.13 -1.35 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.01 0.38 0.19 0.00 0.00 0.00 Cash From Investing Activity 14.76 -20.79 -0.74 -1.78 -4.01 0.10 0.39 1.41 20.25 5.79 Net Fixed Assets -3.59 -2.32 -0.73 -1.79 -4.00 -3.32 64.78 -0.66 -0.11 -2.85 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -0.05 0.00 Others 18.35 -18.47 -0.01 0.01 -0.01 3.42 -64.39 2.02 20.41 8.64 Cash from Financing Activity -22.49 -17.16 -4.81 -2.84 -3.38 -12.61 -39.86 7.78 57.09 25.59 Net Cash Inflow / Outflow -3.66 3.66 -0.03 0.00 -0.75 -0.36 0.73 -1.87 1.81 0.44 Opening Cash & Equivalents 3.79 0.12 0.15 0.15 0.90 1.26 0.54 2.41 0.60 0.16 Closing Cash & Equivalent 0.12 3.79 0.12 0.15 0.15 0.90 1.26 0.54 2.41 0.60

Description Mar 15
Cash From Operating Activity -75.59 PBT -61.49 Adjustment 33.63 Changes in Working Capital -47.60 Cash after chg. in Working capital -75.46 Interest Paid 0.00 Tax Paid -0.13 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity 19.54 Net Fixed Assets Net Investments Others Cash from Financing Activity 57.90 Net Cash Inflow / Outflow 1.84 Opening Cash & Equivalents 0.60 Closing Cash & Equivalent 2.44

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) -31.65 -27.82 -25.95 -24.90 -22.04 -20.19 -12.40 -0.04 8.38 16.03 ROA -14.72% -6.53% -3.44% -10.77% -7.54% -23.31% -19.69% -14.48% -10.29% -9.13% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -239.27% -61.69% -38.05% ROCE -191.82% -26.69% -10.15% -23.38% -11.95% -35.30% -30.39% -12.36% -7.93% -7.89% Fixed Asset Turnover 0.74 1.55 0.53 0.28 0.54 0.73 0.63 1.15 2.14 2.90 Receivable days 13.22 5.60 29.35 66.98 24.87 134.02 425.68 295.75 149.29 87.86 Inventory Days 105.63 85.17 270.57 327.57 130.08 139.54 197.89 131.57 85.80 73.24 Payable days 378.52 252.72 559.75 808.80 248.68 218.83 250.56 144.95 100.20 86.98 Cash Conversion Cycle -259.66 -161.95 -259.82 -414.25 -93.73 54.73 373.01 282.37 134.89 74.12 Total Debt/Equity -0.96 -1.19 -1.35 -1.42 -1.62 -1.79 -2.96 -1052.02 4.90 1.92 Interest Cover -3498.77 -125.60 -1027.58 -981.28 -13.11 -10.39 -166.26 -1.38 -1.03 -0.83

Description Mar 15
Book Value (Rs.) 8.37 ROA -10.33% ROE -90.02% ROCE -7.72% Fixed Asset Turnover 2.14 Receivable days 163.78 Inventory Days 83.94 Payable days 88.48 Cash Conversion Cycle 159.24 Total Debt/Equity 4.91 Interest Cover -1.03

Annual Reports:

News Update:

Impex Ferro Tech - Quarterly Results
13th Feb 2024, 23:41 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback