Nifty
Sensex
:
:
10805.45
35962.93
13.90 (0.13%)
33.29 (0.09%)

Ferro & Silica Manganese

Rating :
57/99

BSE: 590078 | NSE: MAITHANALL

500.15
-7.80 (-1.54%)
14-Dec-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  512.00
  •  512.00
  •  499.00
  •  507.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  36980
  •  184.96
  •  1026.05
  •  489.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,456.74
  • 4.88
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,444.18
  • 0.60%
  • 1.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 3.10%
  • 16.58%
  • FII
  • DII
  • Others
  • 0.13%
  • 0.00%
  • 5.20%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.29
  • 18.15
  • 17.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.84
  • 57.49
  • 23.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 114.73
  • 66.24
  • 54.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.68
  • 6.64
  • 7.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.21
  • 1.54
  • 2.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.60
  • 4.73
  • 5.29

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
-
1,878.96
1,342.10
1,150.80
1,106.51
962.26
952.12
598.45
607.52
477.99
644.58
Net Sales Growth
-
40.00%
16.62%
4.00%
14.99%
1.06%
59.10%
-1.49%
27.10%
-25.84%
 
Cost Of Goods Sold
-
966.48
629.05
612.60
587.80
550.10
550.40
349.59
383.63
285.50
495.40
Gross Profit
-
912.48
713.04
538.19
518.71
412.16
401.71
248.85
223.89
192.49
149.17
GP Margin
-
48.56%
53.13%
46.77%
46.88%
42.83%
42.19%
41.58%
36.85%
40.27%
23.14%
Total Expenditure
-
1,498.45
1,069.05
1,019.31
992.43
909.02
865.69
529.73
499.30
422.25
626.83
Power & Fuel Cost
-
366.55
280.23
298.08
309.31
278.61
241.76
127.90
74.34
96.96
80.53
% Of Sales
-
19.51%
20.88%
25.90%
27.95%
28.95%
25.39%
21.37%
12.24%
20.28%
12.49%
Employee Cost
-
25.90
19.14
15.77
15.00
11.26
10.16
6.58
5.30
3.62
2.45
% Of Sales
-
1.38%
1.43%
1.37%
1.36%
1.17%
1.07%
1.10%
0.87%
0.76%
0.38%
Manufacturing Exp.
-
31.89
28.42
24.00
26.74
20.44
14.96
14.63
13.56
14.72
9.51
% Of Sales
-
1.70%
2.12%
2.09%
2.42%
2.12%
1.57%
2.44%
2.23%
3.08%
1.48%
General & Admin Exp.
-
42.57
56.77
30.34
17.10
13.10
13.25
8.52
10.65
3.61
2.68
% Of Sales
-
2.27%
4.23%
2.64%
1.55%
1.36%
1.39%
1.42%
1.75%
0.76%
0.42%
Selling & Distn. Exp.
-
53.25
39.81
32.34
28.39
25.22
26.07
15.15
12.66
11.53
14.86
% Of Sales
-
2.83%
2.97%
2.81%
2.57%
2.62%
2.74%
2.53%
2.08%
2.41%
2.31%
Miscellaneous Exp.
-
11.82
15.63
6.17
8.09
10.31
9.10
7.36
3.17
6.32
14.86
% Of Sales
-
0.63%
1.16%
0.54%
0.73%
1.07%
0.96%
1.23%
0.52%
1.32%
3.32%
EBITDA
-
380.51
273.05
131.49
114.08
53.24
86.43
68.72
108.22
55.74
17.75
EBITDA Margin
-
20.25%
20.34%
11.43%
10.31%
5.53%
9.08%
11.48%
17.81%
11.66%
2.75%
Other Income
-
18.74
8.50
4.06
4.78
2.96
6.13
6.93
7.46
15.25
9.14
Interest
-
7.82
12.35
16.53
21.54
21.00
18.78
6.44
9.02
15.15
19.49
Depreciation
-
15.44
25.32
23.29
26.94
22.80
18.54
9.53
10.33
12.00
6.46
PBT
-
375.99
243.87
95.73
70.38
12.40
55.25
59.67
96.33
43.84
0.94
Tax
-
84.18
64.26
16.94
13.78
1.10
9.99
15.13
23.68
13.68
0.83
Tax Rate
-
22.39%
26.35%
17.70%
20.75%
8.87%
18.50%
25.36%
24.58%
31.20%
88.30%
PAT
-
291.81
179.70
78.85
52.62
11.40
44.38
45.36
72.68
30.15
0.11
PAT before Minority Interest
-
291.80
179.61
78.79
52.63
11.31
44.01
44.53
72.64
30.15
0.11
Minority Interest
-
0.01
0.09
0.06
-0.01
0.09
0.37
0.83
0.04
0.00
0.00
PAT Margin
-
15.53%
13.39%
6.85%
4.76%
1.18%
4.66%
7.58%
11.96%
6.31%
0.02%
PAT Growth
-
62.39%
127.90%
49.85%
361.58%
-74.31%
-2.16%
-37.59%
141.06%
27,309.09%
 
Unadjusted EPS
-
100.24
61.72
27.09
18.07
7.83
30.49
31.16
49.93
20.72
0.01

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
867.83
585.14
393.06
322.51
276.90
268.72
230.74
194.08
137.85
87.90
Share Capital
29.11
29.11
29.11
14.56
14.56
14.56
14.56
14.56
9.71
9.71
Total Reserves
838.71
556.03
363.95
307.95
262.34
254.16
213.08
171.12
106.64
78.20
Non-Current Liabilities
31.44
48.19
101.12
123.65
153.61
171.38
171.41
56.20
119.15
148.96
Secured Loans
3.67
19.69
81.65
121.28
154.26
166.85
166.05
50.99
82.44
142.43
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.69
4.53
Long Term Provisions
1.88
1.70
1.23
1.09
0.81
0.66
0.37
0.00
0.00
0.00
Current Liabilities
312.14
268.04
301.17
332.72
352.85
291.68
254.63
157.80
134.56
102.52
Trade Payables
147.28
69.08
133.18
124.15
111.26
125.57
204.26
114.64
132.41
100.97
Other Current Liabilities
135.40
174.53
149.63
146.78
162.60
126.25
9.19
7.45
0.03
0.02
Short Term Borrowings
25.00
17.06
17.32
53.37
74.97
35.87
37.35
31.75
0.00
0.00
Short Term Provisions
4.46
7.38
1.04
8.42
4.02
3.99
3.83
3.97
2.12
1.52
Total Liabilities
1,211.96
901.94
798.93
782.52
786.99
734.67
682.37
433.68
391.76
339.58
Net Block
237.69
242.02
267.26
280.27
293.42
297.02
225.27
121.17
128.14
73.78
Gross Block
280.76
269.97
420.77
410.60
397.15
378.10
287.87
174.32
171.01
104.65
Accumulated Depreciation
43.07
27.95
153.51
130.33
103.73
81.08
62.60
53.15
42.87
30.87
Non Current Assets
276.59
280.62
286.52
290.80
304.90
304.84
302.68
198.95
139.99
146.29
Capital Work in Progress
0.00
0.00
0.00
0.80
4.98
0.60
65.03
65.98
11.85
72.51
Non Current Investment
7.44
7.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
28.33
27.88
19.27
9.73
6.50
7.21
12.38
11.80
0.00
0.00
Other Non Current Assets
3.14
3.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
935.37
621.32
512.40
491.72
482.08
429.84
379.68
234.73
251.62
193.24
Current Investments
335.17
62.14
35.72
35.72
38.43
38.00
15.02
12.01
0.00
0.00
Inventories
248.19
186.57
151.04
175.25
206.47
178.19
160.26
88.08
57.94
88.33
Sundry Debtors
243.73
225.21
198.69
204.25
141.33
124.38
77.43
45.26
60.78
39.62
Cash & Bank
57.40
90.65
54.16
27.44
37.23
35.85
78.29
36.94
37.27
9.03
Other Current Assets
50.90
21.13
20.87
19.94
58.62
53.44
48.67
52.45
95.63
56.27
Short Term Loans & Adv.
27.79
35.62
51.92
29.12
32.60
25.99
22.90
31.61
84.58
54.82
Net Current Assets
623.22
353.28
211.24
159.00
129.23
138.16
125.05
76.93
117.06
90.72
Total Assets
1,211.96
901.94
798.92
782.52
786.98
734.68
682.37
433.68
391.76
339.58

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
284.33
125.81
136.04
57.63
-3.69
41.78
47.79
85.63
67.68
3.99
PBT
375.99
243.87
95.73
70.38
12.49
54.37
60.50
96.36
43.84
0.94
Adjustment
3.90
36.86
31.33
39.97
38.62
30.60
6.84
17.02
28.38
19.18
Changes in Working Capital
-7.12
-128.69
10.07
-38.89
-50.07
-31.79
-21.09
1.09
17.71
16.25
Cash after chg. in Working capital
372.76
152.04
137.13
71.45
1.04
53.18
46.24
114.48
89.92
36.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-88.42
-26.23
-1.08
-9.85
-4.73
-11.39
-0.76
-22.42
-9.42
-18.41
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
-3.97
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-280.26
-11.22
-11.07
-4.49
-21.60
-47.47
-120.65
-82.35
-5.70
-41.32
Net Fixed Assets
-10.91
150.54
-281.94
-1.99
-0.69
3.04
4.89
22.01
-8.08
-29.49
Net Investments
-278.83
-36.40
77.97
3.00
-2.29
-54.34
-16.51
-50.01
0.00
9.64
Others
9.48
-125.36
192.90
-5.50
-18.62
3.83
-109.03
-54.35
2.38
-21.47
Cash from Financing Activity
-48.54
-73.89
-100.78
-64.56
25.80
-39.23
114.22
-3.61
-33.73
40.32
Net Cash Inflow / Outflow
-44.47
40.70
24.20
-11.41
0.51
-44.92
41.36
-0.33
28.25
2.98
Opening Cash & Equivalents
76.08
35.37
11.18
22.59
22.08
68.50
36.94
37.27
9.03
6.04
Closing Cash & Equivalent
31.61
76.08
35.37
11.18
22.59
23.58
78.29
36.94
37.27
9.03

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.)
298.10
201.00
135.02
110.78
95.12
92.31
78.19
63.78
39.91
30.18
ROA
27.61%
21.12%
9.96%
6.71%
1.49%
6.21%
7.98%
17.60%
8.25%
0.03%
ROE
40.17%
36.72%
22.02%
17.56%
4.14%
17.73%
21.55%
48.13%
29.56%
0.12%
ROCE
48.62%
42.76%
21.01%
16.43%
6.59%
15.88%
18.45%
39.70%
24.29%
9.55%
Fixed Asset Turnover
6.87
4.06
2.91
2.87
2.60
3.01
2.69
3.65
3.61
7.21
Receivable days
45.26
55.11
60.87
54.42
48.13
36.77
35.98
30.70
36.82
21.04
Inventory Days
41.96
43.89
49.29
60.12
69.68
61.66
72.82
42.27
53.64
53.03
Payable days
26.68
35.06
46.77
42.69
47.15
68.81
106.72
88.16
105.40
54.71
Cash Conversion Cycle
60.54
63.94
63.38
71.85
70.66
29.62
2.07
-15.19
-14.95
19.36
Total Debt/Equity
0.05
0.14
0.35
0.66
0.93
0.79
0.91
0.46
0.97
1.67
Interest Cover
49.07
20.75
6.79
4.08
1.59
3.88
10.27
11.68
3.89
1.05

Top Investors:

News Update:


  • Maithan Alloys - Quarterly Results
    29th Oct 2018, 14:50 PM

    Read More
  • Maithan Alloys to evaluate alternate source of power
    7th Sep 2018, 15:35 PM

    The Board of Directors of the company at its meeting held on September 07, 2018, approved the same

    Read More

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.