Nifty
Sensex
:
:
10565.30
34427.29
39.10 (0.37%)
95.61 (0.28%)

Ferro & Silica Manganese

Rating :
65/99

BSE: 590078 | NSE: MAITHANALL

878.35
14.65 (1.70%)
19-Apr-2018 | 3:50PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 872.30
  • 900.00
  • 863.45
  • 863.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 165146
  • 1450.56
  • 1026.05
  • 382.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,521.50
  • 8.26
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,507.94
  • 0.29%
  • 3.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.57%
  • 6.94%
  • 16.40%
  • FII
  • DII
  • Others
  • 0.23%
  • 0.28%
  • 5.58%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 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 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
-
1,342.10
1,150.80
1,106.51
962.26
952.12
598.45
607.52
477.99
644.58
378.43
Net Sales Growth
-
16.62%
4.00%
14.99%
1.06%
59.10%
-1.49%
27.10%
-25.84%
70.33%
 
Cost Of Goods Sold
-
664.24
612.60
587.80
550.10
550.40
349.59
383.63
285.50
495.40
186.38
Gross Profit
-
677.86
538.19
518.71
412.16
401.71
248.85
223.89
192.49
149.17
192.05
GP Margin
-
50.51%
46.77%
46.88%
42.83%
42.19%
41.58%
36.85%
40.27%
23.14%
50.75%
Total Expenditure
-
1,066.70
1,019.31
992.43
909.02
865.69
529.73
499.30
422.25
626.83
308.48
Power & Fuel Cost
-
245.05
298.08
309.31
278.61
241.76
127.90
74.34
96.96
80.53
82.31
% Of Sales
-
18.26%
25.90%
27.95%
28.95%
25.39%
21.37%
12.24%
20.28%
12.49%
21.75%
Employee Cost
-
19.20
15.77
15.00
11.26
10.16
6.58
5.30
3.62
2.45
1.40
% Of Sales
-
1.43%
1.37%
1.36%
1.17%
1.07%
1.10%
0.87%
0.76%
0.38%
0.37%
Manufacturing Exp.
-
28.80
24.00
26.74
20.44
14.96
14.63
13.56
14.72
9.51
12.15
% Of Sales
-
2.15%
2.09%
2.42%
2.12%
1.57%
2.44%
2.23%
3.08%
1.48%
3.21%
General & Admin Exp.
-
56.77
30.34
17.10
13.10
13.25
8.52
10.65
3.61
2.68
3.34
% Of Sales
-
4.23%
2.64%
1.55%
1.36%
1.39%
1.42%
1.75%
0.76%
0.42%
0.88%
Selling & Distn. Exp.
-
39.81
32.34
28.39
25.22
26.07
15.15
12.66
11.53
14.86
18.16
% Of Sales
-
2.97%
2.81%
2.57%
2.62%
2.74%
2.53%
2.08%
2.41%
2.31%
4.80%
Miscellaneous Exp.
-
12.84
6.17
8.09
10.31
9.10
7.36
3.17
6.32
21.39
18.16
% Of Sales
-
0.96%
0.54%
0.73%
1.07%
0.96%
1.23%
0.52%
1.32%
3.32%
1.25%
EBITDA
-
275.40
131.49
114.08
53.24
86.43
68.72
108.22
55.74
17.75
69.95
EBITDA Margin
-
20.52%
11.43%
10.31%
5.53%
9.08%
11.48%
17.81%
11.66%
2.75%
18.48%
Other Income
-
20.60
4.06
4.78
2.96
6.13
6.93
7.46
15.25
9.14
6.98
Interest
-
11.99
16.53
21.54
21.00
18.78
6.44
9.02
15.15
19.49
10.67
Depreciation
-
28.03
23.29
26.94
22.80
18.54
9.53
10.33
12.00
6.46
6.72
PBT
-
255.97
95.73
70.38
12.40
55.25
59.67
96.33
43.84
0.94
59.53
Tax
-
64.59
16.94
13.78
1.10
9.99
15.13
23.68
13.68
0.83
20.41
Tax Rate
-
25.23%
17.70%
20.75%
8.87%
18.50%
25.36%
24.58%
31.20%
88.30%
34.29%
PAT
-
191.47
78.85
52.62
11.40
44.38
45.36
72.68
30.15
0.11
39.12
PAT before Minority Interest
-
191.38
78.79
52.63
11.31
44.01
44.53
72.64
30.15
0.11
39.12
Minority Interest
-
0.09
0.06
-0.01
0.09
0.37
0.83
0.04
0.00
0.00
0.00
PAT Margin
-
14.27%
6.85%
4.76%
1.18%
4.66%
7.58%
11.96%
6.31%
0.02%
10.34%
PAT Growth
-
142.83%
49.85%
361.58%
-74.31%
-2.16%
-37.59%
141.06%
27309.09%
-99.72%
 
Unadjusted EPS
-
65.77
27.09
18.07
7.83
30.49
31.16
49.93
20.72
0.01
39.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
584.52
393.06
322.51
276.90
268.72
230.74
194.08
137.85
87.90
94.45
Share Capital
29.11
29.11
14.56
14.56
14.56
14.56
14.56
9.71
9.71
13.31
Total Reserves
555.41
363.95
307.95
262.34
254.16
213.08
171.12
106.64
78.20
81.14
Non-Current Liabilities
43.48
101.12
123.65
153.61
171.38
171.41
56.20
119.15
148.96
101.07
Secured Loans
15.99
81.65
121.28
154.26
166.85
166.05
50.99
82.44
142.43
88.76
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.69
4.53
10.00
Long Term Provisions
1.70
1.23
1.09
0.81
0.66
0.37
0.00
0.00
0.00
0.00
Current Liabilities
267.94
301.17
332.72
352.85
291.68
254.63
157.80
134.56
102.52
90.64
Trade Payables
56.93
133.18
124.15
111.26
125.57
204.26
114.64
132.41
100.97
87.77
Other Current Liabilities
186.58
149.63
146.78
162.60
126.25
9.19
7.45
0.03
0.02
0.02
Short Term Borrowings
17.06
17.32
53.37
74.97
35.87
37.35
31.75
0.00
0.00
0.00
Short Term Provisions
7.38
1.04
8.42
4.02
3.99
3.83
3.97
2.12
1.52
2.86
Total Liabilities
896.51
798.93
782.52
786.99
734.67
682.37
433.68
391.76
339.58
286.16
Net Block
241.93
267.26
280.27
293.42
297.02
225.27
121.17
128.14
73.78
54.48
Gross Block
423.30
420.77
410.60
397.15
378.10
287.87
174.32
171.01
104.65
78.90
Accumulated Depreciation
181.37
153.51
130.33
103.73
81.08
62.60
53.15
42.87
30.87
24.42
Non Current Assets
269.82
286.52
290.80
304.90
304.84
302.68
198.95
139.99
146.29
110.36
Capital Work in Progress
0.00
0.00
0.80
4.98
0.60
65.03
65.98
11.85
72.51
44.44
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.45
Long Term Loans & Adv.
27.88
19.27
9.73
6.50
7.21
12.38
11.80
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
626.69
512.40
491.72
482.08
429.84
379.68
234.73
251.62
193.24
175.80
Current Investments
67.51
35.72
35.72
38.43
38.00
15.02
12.01
0.00
0.00
0.00
Inventories
186.57
151.04
175.25
206.47
178.19
160.26
88.08
57.94
88.33
104.04
Sundry Debtors
225.21
198.69
204.25
141.33
124.38
77.43
45.26
60.78
39.62
36.71
Cash & Bank
90.65
54.16
27.44
37.23
35.85
78.29
36.94
37.27
9.03
6.04
Other Current Assets
56.74
20.87
19.94
26.02
53.44
48.67
52.45
95.63
56.27
29.01
Short Term Loans & Adv.
35.65
51.92
29.12
32.60
25.99
22.90
31.61
84.58
54.82
28.77
Net Current Assets
358.75
211.24
159.00
129.23
138.16
125.05
76.93
117.06
90.72
85.16
Total Assets
896.51
798.92
782.52
786.98
734.68
682.37
433.68
391.76
339.58
286.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
125.81
136.04
57.63
-3.69
41.78
47.79
85.63
67.68
3.99
-7.05
PBT
255.97
95.73
70.38
12.49
54.37
60.50
96.36
43.84
0.94
59.53
Adjustment
24.37
31.33
39.97
38.62
30.60
6.84
17.02
28.38
19.18
14.17
Changes in Working Capital
-128.30
10.07
-38.89
-50.07
-31.79
-21.09
1.09
17.71
16.25
-51.88
Cash after chg. in Working capital
152.04
137.13
71.45
1.04
53.18
46.24
114.48
89.92
36.37
21.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.23
-1.08
-9.85
-4.73
-11.39
-0.76
-22.42
-9.42
-18.41
-21.39
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
-3.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-11.22
-11.07
-4.49
-21.60
-47.47
-120.65
-82.35
-5.70
-41.32
-49.98
Net Fixed Assets
0.40
-281.94
-1.99
-0.69
3.04
4.89
22.01
-8.08
-29.49
-38.33
Net Investments
-34.72
77.97
3.00
-2.29
-54.34
-16.51
-50.01
0.00
9.64
-11.44
Others
23.10
192.90
-5.50
-18.62
3.83
-109.03
-54.35
2.38
-21.47
-0.21
Cash from Financing Activity
-73.89
-100.78
-64.56
25.80
-39.23
114.22
-3.61
-33.73
40.32
59.48
Net Cash Inflow / Outflow
40.70
24.20
-11.41
0.51
-44.92
41.36
-0.33
28.25
2.98
2.45
Opening Cash & Equivalents
35.37
11.18
22.59
22.08
68.50
36.94
37.27
9.03
6.04
3.59
Closing Cash & Equivalent
76.08
35.37
11.18
22.59
23.58
78.29
36.94
37.27
9.03
6.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
200.79
135.02
110.78
95.12
92.31
78.19
63.78
39.91
30.18
31.21
ROA
22.58%
9.96%
6.71%
1.49%
6.21%
7.98%
17.60%
8.25%
0.03%
19.34%
ROE
39.15%
22.02%
17.56%
4.14%
17.73%
21.55%
48.13%
29.56%
0.12%
54.20%
ROCE
44.88%
21.01%
16.43%
6.59%
15.88%
18.45%
39.70%
24.29%
9.55%
48.73%
Fixed Asset Turnover
3.33
2.91
2.87
2.60
3.01
2.69
3.65
3.61
7.21
5.24
Receivable days
55.11
60.87
54.42
48.13
36.77
35.98
30.70
36.82
21.04
20.93
Inventory Days
43.89
49.29
60.12
69.68
61.66
72.82
42.27
53.64
53.03
61.21
Payable days
32.85
46.77
42.69
47.15
68.81
106.72
88.16
105.40
54.71
61.48
Cash Conversion Cycle
66.15
63.38
71.85
70.66
29.62
2.07
-15.19
-14.95
19.36
20.66
Total Debt/Equity
0.13
0.35
0.66
0.93
0.79
0.91
0.46
0.97
1.67
1.05
Interest Cover
22.35
6.79
4.08
1.59
3.88
10.27
11.68
3.89
1.05
6.58

Annual Reports:

News Update:


  • Maithan Alloys - Quarterly Results
    27th Jan 2018, 14:53 PM

    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.