Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

Ferro & Silica Manganese

Rating :
55/99

BSE: 539252 | NSE: SHYAMCENT

6.65
0.00 (0%)
22-Mar-2019 | 4:00PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  6.65
  •  6.80
  •  6.15
  •  6.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  87149
  •  5.80
  •  14.50
  •  4.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 151.52
  • 6.74
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 166.88
  • N/A
  • 1.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.58%
  • 0.00%
  • 37.06%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 12.36%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 113.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
38.71
29.55
31.00%
28.19
27.47
2.62%
38.08
26.41
44.19%
40.78
31.41
29.83%
Expenses
32.25
26.65
21.01%
26.39
25.24
4.56%
28.71
22.54
27.37%
31.00
23.36
32.71%
EBITDA
6.46
2.90
122.76%
1.80
2.23
-19.28%
9.36
3.87
141.86%
9.78
8.05
21.49%
EBIDTM
16.68%
9.83%
6.37%
8.13%
24.59%
14.67%
23.98%
25.63%
Other Income
0.24
0.17
41.18%
0.21
0.08
162.50%
0.23
0.08
187.50%
0.57
0.06
850.00%
Interest
0.11
-0.09
-
0.05
0.30
-83.33%
0.23
0.64
-64.06%
0.35
0.61
-42.62%
Depreciation
0.69
0.61
13.11%
0.69
0.60
15.00%
0.72
0.57
26.32%
0.71
0.53
33.96%
PBT
5.89
2.55
130.98%
1.27
1.41
-9.93%
8.64
2.74
215.33%
9.29
6.97
33.29%
Tax
1.75
0.84
108.33%
-0.11
0.47
-
3.01
0.91
230.77%
3.32
2.39
38.91%
PAT
4.14
1.71
142.11%
1.38
0.94
46.81%
5.63
1.83
207.65%
5.97
4.58
30.35%
PATM
10.69%
5.78%
4.88%
3.43%
14.80%
6.94%
14.64%
14.59%
EPS
0.25
0.16
56.25%
0.14
0.06
133.33%
0.31
0.18
72.22%
0.31
0.30
3.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
145.76
123.73
91.07
113.61
115.91
Net Sales Growth
26.92%
35.86%
-19.84%
-1.98%
 
Cost Of Goods Sold
38.89
33.93
24.56
37.22
27.93
Gross Profit
106.87
89.80
66.51
76.38
87.97
GP Margin
73.32%
72.58%
73.03%
67.23%
75.90%
Total Expenditure
118.35
104.94
79.91
106.13
98.83
Power & Fuel Cost
-
48.70
37.03
48.31
47.98
% Of Sales
-
39.36%
40.66%
42.52%
41.39%
Employee Cost
-
6.45
5.78
5.51
5.50
% Of Sales
-
5.21%
6.35%
4.85%
4.75%
Manufacturing Exp.
-
9.12
6.05
7.40
9.87
% Of Sales
-
7.37%
6.64%
6.51%
8.52%
General & Admin Exp.
-
1.11
1.18
1.34
1.15
% Of Sales
-
0.90%
1.30%
1.18%
0.99%
Selling & Distn. Exp.
-
4.71
4.63
5.24
5.20
% Of Sales
-
3.81%
5.08%
4.61%
4.49%
Miscellaneous Exp.
-
0.92
0.69
1.11
1.20
% Of Sales
-
0.74%
0.76%
0.98%
1.04%
EBITDA
27.40
18.79
11.16
7.48
17.08
EBITDA Margin
18.80%
15.19%
12.25%
6.58%
14.74%
Other Income
1.25
0.80
0.25
0.03
0.00
Interest
0.74
1.10
1.12
2.98
3.35
Depreciation
2.81
2.50
2.15
2.94
4.64
PBT
25.09
15.99
8.15
1.59
9.10
Tax
7.97
5.53
2.73
0.51
3.49
Tax Rate
31.77%
34.58%
33.50%
32.08%
39.57%
PAT
17.12
10.45
5.43
1.07
5.32
PAT before Minority Interest
17.12
10.45
5.43
1.07
5.32
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.75%
8.45%
5.96%
0.94%
4.59%
PAT Growth
88.96%
92.45%
407.48%
-79.89%
 
Unadjusted EPS
1.01
0.72
0.52
0.29
159.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
133.17
117.18
108.83
102.48
Share Capital
22.22
22.22
22.22
0.05
Total Reserves
110.95
94.96
86.62
80.26
Non-Current Liabilities
9.22
6.33
1.93
6.64
Secured Loans
2.59
0.00
0.76
5.54
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
5.85
5.83
0.47
0.37
Current Liabilities
41.97
52.43
33.39
37.49
Trade Payables
5.91
6.44
5.33
4.88
Other Current Liabilities
13.07
12.62
9.20
7.91
Short Term Borrowings
13.82
29.67
17.99
24.20
Short Term Provisions
9.17
3.71
0.87
0.49
Total Liabilities
184.36
175.94
144.15
146.61
Net Block
22.17
20.32
22.28
25.14
Gross Block
26.82
22.47
76.31
76.23
Accumulated Depreciation
4.64
2.15
54.03
51.09
Non Current Assets
106.48
103.06
89.93
84.22
Capital Work in Progress
0.00
0.00
0.00
0.00
Non Current Investment
62.16
56.64
53.08
47.79
Long Term Loans & Adv.
22.15
26.09
14.58
11.24
Other Non Current Assets
0.00
0.00
0.00
0.05
Current Assets
77.88
72.89
54.22
62.39
Current Investments
0.00
0.00
0.00
0.00
Inventories
27.62
31.17
23.58
35.84
Sundry Debtors
33.04
26.94
13.96
12.27
Cash & Bank
1.68
2.36
4.92
3.24
Other Current Assets
15.53
9.07
0.06
0.11
Short Term Loans & Adv.
11.35
3.35
11.70
10.93
Net Current Assets
35.90
20.46
20.83
24.90
Total Assets
184.36
175.95
144.15
146.61

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
18.16
-11.50
15.73
PBT
15.99
8.15
1.59
Adjustment
2.80
3.01
5.89
Changes in Working Capital
3.97
-20.14
8.37
Cash after chg. in Working capital
22.76
-8.98
15.84
Interest Paid
0.00
0.00
0.00
Tax Paid
-4.60
-2.52
-0.11
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-4.35
-0.18
-0.01
Net Fixed Assets
-4.35
53.84
Net Investments
0.00
0.00
Others
0.00
-54.02
Cash from Financing Activity
-14.49
9.11
-14.05
Net Cash Inflow / Outflow
-0.68
-2.56
1.67
Opening Cash & Equivalents
2.36
4.92
3.24
Closing Cash & Equivalent
1.68
2.36
4.92

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
5.99
5.27
4.90
1606.19
ROA
5.80%
3.39%
0.74%
3.63%
ROE
8.35%
4.80%
1.14%
6.63%
ROCE
11.48%
6.70%
3.47%
9.08%
Fixed Asset Turnover
5.04
1.87
1.51
1.55
Receivable days
88.13
80.64
41.52
37.86
Inventory Days
86.37
107.92
94.06
110.62
Payable days
21.37
26.81
18.79
16.34
Cash Conversion Cycle
153.13
161.74
116.80
132.14
Total Debt/Equity
0.13
0.26
0.19
0.39
Interest Cover
15.49
8.30
1.53
3.63

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.