Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Ferro & Silica Manganese

Rating :
33/99

BSE: 513142 | NSE: ISPATALLOY

29.75
0.35 (1.19%)
19-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  29.95
  •  30.30
  •  28.25
  •  29.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  46101
  •  13.72
  •  92.40
  •  27.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 274.38
  • 5.25
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 422.05
  • 2.55%
  • 0.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.44%
  • 3.88%
  • 30.93%
  • FII
  • DII
  • Others
  • 0.63%
  • 0.01%
  • 3.11%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.60
  • 9.11
  • 13.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.15
  • 4.17
  • 12.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 52.88
  • 7.34
  • 51.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.47
  • 5.27
  • 6.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.50
  • 0.58
  • 0.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.94
  • 3.07
  • 3.43

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
1,210.34
1,011.81
837.97
847.85
782.61
686.13
590.70
639.01
415.19
638.73
Net Sales Growth
-
19.62%
20.75%
-1.17%
8.34%
14.06%
16.16%
-7.56%
53.91%
-35.00%
 
Cost Of Goods Sold
-
453.41
287.83
271.91
268.30
237.06
245.21
224.68
342.65
214.24
321.18
Gross Profit
-
756.93
723.98
566.06
579.56
545.55
440.92
366.02
296.36
200.95
317.55
GP Margin
-
62.54%
71.55%
67.55%
68.36%
69.71%
64.26%
61.96%
46.38%
48.40%
49.72%
Total Expenditure
-
1,091.39
832.73
756.03
739.45
660.05
590.60
485.79
541.04
370.60
586.49
Power & Fuel Cost
-
326.01
278.41
255.31
232.75
218.15
201.16
168.80
123.72
94.62
100.02
% Of Sales
-
26.94%
27.52%
30.47%
27.45%
27.87%
29.32%
28.58%
19.36%
22.79%
15.66%
Employee Cost
-
70.38
63.00
56.77
60.86
50.35
37.35
20.02
18.85
15.27
15.17
% Of Sales
-
5.81%
6.23%
6.77%
7.18%
6.43%
5.44%
3.39%
2.95%
3.68%
2.38%
Manufacturing Exp.
-
82.11
70.81
58.33
47.58
33.65
26.43
18.90
17.99
16.30
13.52
% Of Sales
-
6.78%
7.00%
6.96%
5.61%
4.30%
3.85%
3.20%
2.82%
3.93%
2.12%
General & Admin Exp.
-
109.88
94.99
80.91
100.58
70.00
55.18
34.52
26.12
19.10
36.71
% Of Sales
-
9.08%
9.39%
9.66%
11.86%
8.94%
8.04%
5.84%
4.09%
4.60%
5.75%
Selling & Distn. Exp.
-
2.27
15.22
5.49
3.64
6.36
5.77
1.35
0.61
0.41
11.93
% Of Sales
-
0.19%
1.50%
0.66%
0.43%
0.81%
0.84%
0.23%
0.10%
0.10%
1.87%
Miscellaneous Exp.
-
47.32
22.46
27.33
25.74
44.48
19.49
17.51
11.11
10.65
11.93
% Of Sales
-
3.91%
2.22%
3.26%
3.04%
5.68%
2.84%
2.96%
1.74%
2.57%
13.77%
EBITDA
-
118.95
179.08
81.94
108.40
122.56
95.53
104.91
97.97
44.59
52.24
EBITDA Margin
-
9.83%
17.70%
9.78%
12.79%
15.66%
13.92%
17.76%
15.33%
10.74%
8.18%
Other Income
-
60.68
22.16
6.77
33.82
8.68
16.92
7.06
8.63
32.49
11.24
Interest
-
46.16
39.34
31.51
35.40
38.46
44.31
47.30
50.38
42.22
44.58
Depreciation
-
30.31
27.09
22.26
21.06
18.85
17.49
16.58
15.46
14.05
11.85
PBT
-
103.16
134.82
34.93
85.76
73.94
50.65
48.09
40.76
20.81
7.04
Tax
-
42.50
51.21
16.30
12.92
28.04
21.94
16.96
13.90
8.30
6.15
Tax Rate
-
55.53%
37.98%
46.66%
30.70%
37.92%
43.32%
35.27%
34.10%
39.88%
87.36%
PAT
-
34.04
83.61
18.63
29.17
45.90
28.71
31.13
26.86
12.51
0.90
PAT before Minority Interest
-
34.04
83.61
18.63
29.17
45.90
28.71
31.13
26.86
12.51
0.90
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
2.81%
8.26%
2.22%
3.44%
5.86%
4.18%
5.27%
4.20%
3.01%
0.14%
PAT Growth
-
-59.29%
348.79%
-36.13%
-36.45%
59.87%
-7.77%
15.90%
114.71%
1,290.00%
 
Unadjusted EPS
-
3.81
10.52
2.50
4.14
7.16
4.47
4.97
4.18
1.95
0.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
965.27
932.15
897.08
906.14
925.81
930.19
950.27
973.37
1,005.94
249.38
Share Capital
46.66
44.45
40.96
36.96
33.66
33.66
33.66
33.66
33.66
33.66
Total Reserves
913.84
880.63
846.76
869.18
889.50
893.89
916.61
939.71
972.27
210.81
Non-Current Liabilities
51.95
42.88
46.07
59.53
222.28
231.69
58.68
102.98
236.23
199.44
Secured Loans
5.28
10.10
19.06
38.28
4.01
14.48
43.23
64.23
159.68
176.98
Unsecured Loans
0.00
0.00
0.00
0.00
194.05
194.05
0.00
3.85
73.85
17.88
Long Term Provisions
17.89
14.91
11.21
10.85
7.82
9.20
4.70
27.68
0.00
0.00
Current Liabilities
682.39
696.10
483.31
400.95
413.94
379.76
334.47
362.53
169.19
251.26
Trade Payables
266.32
291.78
256.36
221.19
182.88
155.15
115.11
180.95
135.09
196.30
Other Current Liabilities
147.76
140.21
91.93
75.70
97.10
91.41
91.94
49.20
10.97
50.37
Short Term Borrowings
166.73
173.66
93.48
58.64
62.73
68.16
82.88
123.02
0.00
0.00
Short Term Provisions
101.58
90.45
41.54
45.42
71.24
65.05
44.55
9.36
23.12
4.60
Total Liabilities
1,699.61
1,671.13
1,426.46
1,366.62
1,562.03
1,541.64
1,343.42
1,438.88
1,411.36
700.08
Net Block
863.88
846.02
879.85
934.42
948.43
987.71
1,037.15
1,058.40
1,110.12
339.18
Gross Block
1,397.68
1,354.60
1,451.11
1,437.54
1,403.36
1,375.16
1,358.42
1,317.08
1,308.48
527.18
Accumulated Depreciation
533.80
508.58
571.26
503.12
454.92
387.45
321.27
258.68
198.36
187.99
Non Current Assets
1,179.35
1,187.34
1,110.79
1,103.93
1,296.63
1,301.20
1,129.78
1,195.03
1,164.79
392.96
Capital Work in Progress
119.93
94.27
90.25
72.69
77.93
51.96
35.20
60.54
53.29
52.80
Non Current Investment
17.52
16.63
12.16
12.06
15.71
16.35
16.50
17.07
1.38
0.97
Long Term Loans & Adv.
178.01
230.42
128.53
84.76
253.01
242.22
39.43
57.78
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
1.55
2.96
1.49
1.23
0.00
0.00
Current Assets
520.27
483.79
315.67
262.69
265.39
240.44
213.64
243.85
246.56
307.12
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
192.24
203.12
132.75
126.48
98.09
99.51
107.01
130.37
115.60
141.00
Sundry Debtors
53.13
39.85
24.58
13.10
12.72
7.19
9.94
41.31
1.66
11.76
Cash & Bank
33.56
26.08
15.10
7.78
5.79
7.90
6.29
14.11
17.77
20.86
Other Current Assets
241.33
14.75
15.05
14.81
148.80
125.83
90.39
58.05
111.53
133.50
Short Term Loans & Adv.
231.92
199.98
128.19
100.52
132.00
107.61
77.44
44.77
95.73
120.01
Net Current Assets
-162.12
-212.32
-167.64
-138.26
-148.55
-139.32
-120.83
-118.68
77.38
55.86
Total Assets
1,699.62
1,671.13
1,426.46
1,366.62
1,562.02
1,541.64
1,343.42
1,438.88
1,411.35
700.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
110.49
89.57
62.89
65.82
94.82
114.47
97.92
92.71
86.43
111.12
PBT
76.54
134.82
34.93
42.97
73.94
50.65
48.85
40.76
20.81
7.04
Adjustment
115.23
-5.52
50.89
40.02
66.24
60.09
55.26
59.34
28.97
121.93
Changes in Working Capital
-52.12
-33.35
-5.25
-17.15
-26.61
16.96
-4.09
-1.90
40.24
-9.13
Cash after chg. in Working capital
139.65
95.94
80.56
65.84
113.57
127.70
100.02
98.20
90.01
119.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.16
-6.37
-17.68
-0.03
-18.75
-13.23
-2.09
-5.50
-3.59
-8.73
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
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-35.88
-118.22
-66.85
142.07
-44.31
-235.54
-24.70
-34.41
-26.19
-107.81
Net Fixed Assets
-68.74
92.49
-31.13
-28.94
-54.17
-33.50
-16.00
-20.73
-782.12
Net Investments
-0.88
17.49
-0.10
3.65
0.64
0.15
-1.43
-15.70
-0.40
Others
33.74
-228.20
-35.62
167.36
9.22
-202.19
-7.27
2.02
756.33
Cash from Financing Activity
-65.86
29.53
7.94
-208.45
-52.69
120.19
-75.81
-63.99
-51.61
-7.60
Net Cash Inflow / Outflow
8.75
0.88
3.98
-0.56
-2.17
-0.88
-2.59
-5.69
8.62
-4.30
Opening Cash & Equivalents
7.84
7.66
1.94
1.34
0.63
0.51
0.34
5.89
0.38
4.67
Closing Cash & Equivalent
16.66
7.84
7.66
1.94
1.34
0.63
0.51
0.34
5.89
0.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
102.92
104.07
53.84
55.92
56.34
49.45
45.41
40.70
37.49
37.79
ROA
2.02%
5.40%
1.33%
1.99%
2.96%
1.99%
2.24%
1.88%
1.19%
0.13%
ROE
3.61%
12.39%
4.54%
7.69%
13.50%
9.42%
11.24%
10.69%
5.17%
0.37%
ROCE
10.70%
20.31%
12.29%
13.22%
17.43%
17.70%
20.93%
19.28%
13.70%
11.62%
Fixed Asset Turnover
0.89
0.74
0.61
0.62
0.58
0.52
0.47
0.51
0.47
1.25
Receivable days
13.81
11.29
7.86
5.36
4.48
4.37
14.90
11.72
5.66
6.54
Inventory Days
58.72
58.84
54.10
46.61
44.42
52.69
69.02
67.06
108.25
78.34
Payable days
104.89
122.98
108.31
96.54
86.45
65.78
88.36
84.19
139.30
128.32
Cash Conversion Cycle
-32.36
-52.85
-46.34
-44.58
-37.56
-8.72
-4.43
-5.41
-25.39
-43.44
Total Debt/Equity
0.19
0.23
0.31
0.29
0.80
0.97
0.51
0.78
0.96
0.80
Interest Cover
2.66
4.43
2.11
2.19
2.92
2.14
2.02
1.81
1.49
1.16

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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