Nifty

:

25795.15

Sensex

:

84211.88

-96.25 (-0.37%)
-344.52 (-0.41%)

Login

Nifty
Sensex

:
:

25795.15
84211.88

-96.25 (-0.37%)
-344.52 (-0.41%)

Hira Ferro Alloys Ltd.

Ferro & Silica Manganese

Rating :

N/A

BSE: 533256 | NSE: HIRAFERRO

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

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

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

61.80
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

91.32
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 595.60 345.61 453.78 593.21 314.46 301.77 266.66 248.50 185.58 186.07 Net Sales Growth - 72.33% -23.84% -23.50% 88.64% 4.21% 13.17% 7.31% 33.90% -0.26% Cost Of Goods Sold - 426.24 223.32 242.21 300.27 206.93 185.65 159.49 174.07 137.31 147.86 Gross Profit - 169.35 122.29 211.57 292.95 107.53 116.12 107.17 74.44 48.27 38.22 GP Margin - 28.43% 35.38% 46.62% 49.38% 34.20% 38.48% 40.19% 29.96% 26.01% 20.54% Total Expenditure - 529.00 325.83 425.90 439.25 284.42 287.71 253.81 233.34 173.77 179.94 Power & Fuel Cost - 18.96 39.58 102.20 57.10 31.42 64.51 58.22 25.46 6.10 8.31 % Of Sales - 3.18% 11.45% 22.52% 9.63% 9.99% 21.38% 21.83% 10.25% 3.29% 4.47% Employee Cost - 21.29 17.00 15.65 13.97 12.68 11.57 10.10 8.93 8.30 8.62 % Of Sales - 3.57% 4.92% 3.45% 2.35% 4.03% 3.83% 3.79% 3.59% 4.47% 4.63% Manufacturing Exp. - 40.98 25.74 31.88 29.87 21.02 17.17 16.78 15.32 12.66 10.08 % Of Sales - 6.88% 7.45% 7.03% 5.04% 6.68% 5.69% 6.29% 6.16% 6.82% 5.42% General & Admin Exp. - 4.89 4.48 2.93 5.21 4.61 3.90 3.30 4.20 4.39 1.22 % Of Sales - 0.82% 1.30% 0.65% 0.88% 1.47% 1.29% 1.24% 1.69% 2.37% 0.66% Selling & Distn. Exp. - 10.07 8.84 24.25 23.64 2.27 0.84 1.29 0.21 0.37 0.17 % Of Sales - 1.69% 2.56% 5.34% 3.99% 0.72% 0.28% 0.48% 0.08% 0.20% 0.09% Miscellaneous Exp. - 6.56 6.86 6.79 9.20 5.49 4.06 4.63 5.16 4.64 0.17 % Of Sales - 1.10% 1.98% 1.50% 1.55% 1.75% 1.35% 1.74% 2.08% 2.50% 1.98% EBITDA - 66.60 19.78 27.88 153.96 30.04 14.06 12.85 15.16 11.81 6.13 EBITDA Margin - 11.18% 5.72% 6.14% 25.95% 9.55% 4.66% 4.82% 6.10% 6.36% 3.29% Other Income - 8.68 18.75 13.32 15.05 3.61 1.67 1.42 4.19 6.82 2.10 Interest - 18.30 15.12 6.28 4.53 5.49 5.21 6.40 6.02 6.26 6.45 Depreciation - 15.68 12.02 5.46 5.99 6.27 6.25 5.74 5.49 6.44 8.08 PBT - 41.30 11.39 29.45 158.49 21.89 4.28 2.13 7.85 5.93 -6.30 Tax - 11.36 3.19 7.66 45.00 0.76 0.45 -1.64 2.09 2.99 -3.93 Tax Rate - 26.96% 28.01% 26.01% 28.39% 3.47% 10.51% -77.00% 26.62% 50.42% 62.38% PAT - 30.77 8.20 21.79 113.49 21.14 3.83 3.77 5.76 2.94 -2.37 PAT before Minority Interest - 30.77 8.20 21.79 113.49 21.14 3.83 3.77 5.76 2.94 -2.37 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 5.17% 2.37% 4.80% 19.13% 6.72% 1.27% 1.41% 2.32% 1.58% -1.27% PAT Growth - 275.24% -62.37% -80.80% 436.85% 451.96% 1.59% -34.55% 95.92% - EPS - 15.70 4.18 11.12 57.90 10.79 1.95 1.92 2.94 1.50 -1.21

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 16 Mar 15
Net Sales - 345.61 453.78 593.21 314.46 186.07 174.62 Net Sales Growth - -23.84% -23.50% 88.64% 69.00% 6.56% Cost Of Goods Sold - 223.32 242.21 300.27 206.93 147.86 143.08 Gross Profit - 122.29 211.57 292.95 107.53 38.22 31.54 GP Margin - 35.38% 46.62% 49.38% 34.20% 20.54% 18.06% Total Expenditure - 325.83 425.90 439.25 284.42 180.29 181.52 Power & Fuel Cost - 39.58 102.20 57.10 31.42 8.31 10.21 % Of Sales - 11.45% 22.52% 9.63% 9.99% 4.47% 5.85% Employee Cost - 17.00 15.65 13.97 12.68 8.29 9.08 % Of Sales - 4.92% 3.45% 2.35% 4.03% 4.46% 5.20% Manufacturing Exp. - 25.74 31.88 29.87 21.02 10.42 13.12 % Of Sales - 7.45% 7.03% 5.04% 6.68% 5.60% 7.51% General & Admin Exp. - 4.33 2.93 5.21 4.61 1.81 2.25 % Of Sales - 1.25% 0.65% 0.88% 1.47% 0.97% 1.29% Selling & Distn. Exp. - 8.84 24.25 23.64 2.27 0.17 0.47 % Of Sales - 2.56% 5.34% 3.99% 0.72% 0.09% 0.27% Miscellaneous Exp. - 7.02 6.79 9.20 5.49 3.44 3.31 % Of Sales - 2.03% 1.50% 1.55% 1.75% 1.85% 1.90% EBITDA - 19.78 27.88 153.96 30.04 5.78 -6.90 EBITDA Margin - 5.72% 6.14% 25.95% 9.55% 3.11% -3.95% Other Income - 18.75 13.32 15.05 3.61 1.94 40.81 Interest - 15.12 6.28 4.53 5.49 6.40 9.28 Depreciation - 12.02 5.46 5.99 6.27 8.00 9.62 PBT - 11.39 29.45 158.49 21.89 -6.68 15.01 Tax - 3.39 7.66 45.00 0.76 -1.78 3.34 Tax Rate - 29.76% 26.01% 28.39% 3.47% 26.65% 22.25% PAT - 8.78 21.19 113.44 21.14 -4.90 11.67 PAT before Minority Interest - 8.78 21.19 113.44 21.14 -4.90 11.67 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 2.54% 4.67% 19.12% 6.72% -2.63% 6.68% PAT Growth - -58.57% -81.32% 436.61% - - EPS - 4.48 10.81 57.88 10.79 -2.50 5.95

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 765.97 706.18 519.31 510.70 226.03 138.80 149.65 169.15 125.83 123.78 Share Capital 23.19 23.19 23.19 23.19 19.59 19.59 19.59 19.59 19.59 19.59 Total Reserves 742.79 682.99 496.12 487.51 206.44 119.21 130.06 149.56 106.24 104.19 Non-Current Liabilities 198.09 178.03 152.51 39.11 21.09 17.16 12.29 8.13 9.68 15.06 Secured Loans 0.81 0.00 1.01 2.76 3.92 0.75 0.38 1.20 5.06 11.87 Unsecured Loans 110.00 118.42 118.14 7.41 13.62 12.17 7.56 0.00 0.00 0.00 Long Term Provisions 2.84 2.26 2.00 1.88 1.61 1.53 1.34 1.29 1.19 1.03 Current Liabilities 148.76 134.22 254.03 237.29 104.37 108.08 97.96 110.17 88.35 76.35 Trade Payables 73.46 66.09 54.93 64.97 50.79 40.64 40.85 44.62 24.93 27.38 Other Current Liabilities 43.62 16.68 155.39 147.63 34.76 46.74 23.44 21.57 27.34 27.47 Short Term Borrowings 31.48 51.29 43.56 20.80 18.28 20.46 33.44 43.52 35.89 21.40 Short Term Provisions 0.20 0.16 0.15 3.89 0.55 0.24 0.22 0.46 0.20 0.10 Total Liabilities 1,112.82 1,018.43 925.85 787.10 351.49 264.04 259.90 287.45 223.86 215.19 Net Block 349.52 349.86 228.13 99.28 96.81 103.50 105.50 99.63 100.26 104.57 Gross Block 422.19 406.86 273.74 140.87 133.82 135.06 130.81 119.20 114.35 112.65 Accumulated Depreciation 72.68 56.99 45.61 41.58 37.02 31.55 25.32 19.57 14.09 8.08 Non Current Assets 808.48 763.21 559.62 462.06 195.39 146.03 165.30 187.35 141.03 147.94 Capital Work in Progress 13.36 8.60 122.57 144.21 0.47 0.45 0.44 5.23 1.75 0.04 Non Current Investment 430.05 391.73 190.33 204.99 89.80 38.63 53.34 77.22 37.66 40.27 Long Term Loans & Adv. 12.48 8.87 18.48 11.88 8.31 3.23 6.02 5.26 1.36 2.99 Other Non Current Assets 3.08 4.16 0.10 1.70 0.00 0.21 0.00 0.00 0.00 0.06 Current Assets 304.34 255.22 366.24 325.04 156.11 118.01 94.60 100.10 82.83 67.25 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.57 Inventories 171.02 151.95 103.43 129.24 94.48 51.52 48.92 46.74 27.72 30.34 Sundry Debtors 44.93 26.17 25.66 57.21 24.25 29.94 7.98 15.67 16.02 11.60 Cash & Bank 8.56 4.46 144.46 25.33 8.34 4.87 4.12 5.26 6.59 4.31 Other Current Assets 79.84 15.57 1.52 2.69 29.04 31.69 33.59 32.44 32.50 20.43 Short Term Loans & Adv. 62.89 57.07 91.15 110.57 26.37 26.30 27.11 31.15 31.55 19.32 Net Current Assets 155.59 121.00 112.20 87.74 51.73 9.94 -3.36 -10.07 -5.52 -9.09 Total Assets 1,112.82 1,018.43 925.86 787.10 351.50 264.04 259.90 287.45 223.86 215.19

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 16 Mar 15
Shareholder's Funds 706.11 518.66 510.65 226.03 136.66 141.56 Share Capital 23.19 23.19 23.19 19.59 19.59 19.59 Total Reserves 682.92 495.47 487.46 206.44 117.07 121.97 Non-Current Liabilities 178.23 152.51 39.11 21.09 15.87 26.83 Secured Loans 0.00 1.01 2.76 3.92 11.92 21.18 Unsecured Loans 118.42 118.14 7.41 13.62 0.00 0.00 Long Term Provisions 2.26 2.00 1.88 1.61 1.03 0.83 Current Liabilities 134.22 254.03 237.29 104.38 76.35 71.88 Trade Payables 66.09 54.93 64.97 50.79 27.38 15.16 Other Current Liabilities 16.68 155.39 147.63 34.76 27.47 22.18 Short Term Borrowings 51.29 43.56 20.80 18.28 21.40 33.02 Short Term Provisions 0.16 0.15 3.89 0.55 0.10 1.53 Total Liabilities 1,018.56 925.20 787.05 351.50 228.88 240.27 Net Block 349.86 228.13 99.28 96.81 104.22 111.22 Gross Block 406.86 273.74 140.87 133.82 173.71 172.89 Accumulated Depreciation 56.99 45.61 41.58 37.02 69.49 61.67 Non Current Assets 763.34 558.97 462.01 195.61 147.89 137.18 Capital Work in Progress 8.60 122.57 144.21 0.70 0.04 0.10 Non Current Investment 391.85 189.68 204.94 89.79 40.57 22.57 Long Term Loans & Adv. 8.87 18.48 11.88 8.31 2.99 2.48 Other Non Current Assets 4.16 0.10 1.70 0.00 0.06 0.81 Current Assets 255.22 366.24 325.04 155.88 80.98 103.09 Current Investments 0.00 0.00 0.00 0.00 0.21 0.21 Inventories 151.95 103.43 129.24 94.48 30.54 36.84 Sundry Debtors 26.17 25.66 57.21 24.25 11.85 13.64 Cash & Bank 4.46 144.46 25.33 8.35 4.31 2.83 Other Current Assets 72.64 1.52 2.69 2.67 34.06 49.56 Short Term Loans & Adv. 58.04 91.16 110.57 26.13 33.37 49.07 Net Current Assets 121.00 112.20 87.74 51.51 4.64 31.21 Total Assets 1,018.56 925.21 787.05 351.49 228.87 240.27

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 55.37 19.07 81.93 106.77 -14.92 17.32 16.67 10.90 -1.44 47.14 PBT 42.13 11.39 29.45 158.49 21.89 4.28 2.13 7.85 5.93 -6.30 Adjustment 28.45 20.22 0.67 7.58 9.68 10.22 11.20 7.94 8.05 12.23 Changes in Working Capital -14.92 -12.79 58.60 -28.74 -43.26 3.33 4.41 -3.24 -14.29 41.33 Cash after chg. in Working capital 55.66 18.81 88.73 137.33 -11.68 17.82 17.73 12.55 -0.31 47.27 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.30 0.25 -6.80 -30.56 -3.24 -0.50 -1.07 -1.65 -1.13 -0.12 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 -19.11 13.52 -112.32 -165.39 17.42 -3.79 -4.79 -6.30 2.82 -18.72 Net Fixed Assets -20.09 -19.15 -111.23 -150.79 1.22 -4.26 -6.82 -8.33 -3.41 60.30 Net Investments -38.32 -201.40 14.66 -115.19 -51.17 14.71 23.88 -39.56 3.18 -18.09 Others 39.30 234.07 -15.75 100.59 67.37 -14.24 -21.85 41.59 3.05 -60.93 Cash from Financing Activity -36.25 -142.72 136.80 61.14 -1.41 -13.63 -12.25 -7.58 1.42 -28.02 Net Cash Inflow / Outflow 0.01 -110.14 106.41 2.52 1.09 -0.10 -0.37 -2.98 2.80 0.40 Opening Cash & Equivalents 0.02 110.16 3.76 1.24 0.15 0.25 0.62 3.59 0.79 0.39 Closing Cash & Equivalent 0.04 0.02 110.16 3.76 1.24 0.15 0.25 0.62 3.59 0.79

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 16
Cash From Operating Activity 19.07 81.93 106.54 -14.69 46.26 PBT 11.39 29.45 158.49 21.89 -6.68 Adjustment 20.22 0.67 7.58 9.68 12.28 Changes in Working Capital -12.79 58.60 -28.98 -43.02 40.79 Cash after chg. in Working capital 18.81 88.73 137.09 -11.45 46.39 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.25 -6.80 -30.56 -3.24 -0.12 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 13.52 -112.32 -165.17 17.20 -17.85 Net Fixed Assets -19.15 -111.23 -150.79 -21.60 Net Investments -201.40 14.66 -115.19 -48.96 Others 234.07 -15.75 100.81 87.76 Cash from Financing Activity -142.72 136.80 61.14 -1.41 -28.01 Net Cash Inflow / Outflow -110.14 106.41 2.51 1.10 0.40 Opening Cash & Equivalents 110.16 3.76 1.25 0.15 0.45 Closing Cash & Equivalent 0.02 110.16 3.76 1.25 0.85

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 330.32 304.54 223.95 220.24 115.39 70.86 76.39 86.35 64.24 63.19 ROA 2.89% 0.84% 2.54% 19.94% 6.87% 1.46% 1.38% 2.25% 1.34% -1.04% ROE 4.18% 1.34% 4.23% 30.81% 11.59% 2.65% 2.36% 3.91% 2.35% -1.78% ROCE 6.77% 3.13% 5.25% 40.37% 12.55% 5.20% 4.17% 7.06% 7.13% 0.08% Fixed Asset Turnover 1.44 1.02 2.19 4.32 2.34 2.27 2.13 2.16 1.76 1.41 Receivable days 21.79 27.37 33.33 25.06 31.45 22.93 16.18 22.91 25.26 22.81 Inventory Days 98.96 134.85 93.57 68.83 84.73 60.74 65.47 53.85 53.10 60.73 Payable days 59.75 98.90 90.34 70.35 80.63 80.11 61.25 55.02 55.65 42.94 Cash Conversion Cycle 61.00 63.33 36.57 23.53 35.55 3.56 20.40 21.74 22.71 40.60 Total Debt/Equity 0.19 0.24 0.57 0.06 0.17 0.24 0.28 0.28 0.39 0.34 Interest Cover 3.30 1.75 5.69 35.96 4.99 1.82 1.33 2.30 1.95 0.02

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 16 Mar 15
Book Value (Rs.) 304.51 223.67 220.22 115.39 69.77 72.26 ROA 0.90% 2.47% 19.93% 7.28% -2.09% 4.86% ROE 1.43% 4.12% 30.80% 11.66% -3.52% 8.24% ROCE 3.22% 5.16% 40.36% 12.36% -0.14% 11.85% Fixed Asset Turnover 1.02 2.19 4.32 2.05 1.16 1.10 Receivable days 27.37 33.33 25.06 20.96 23.04 26.26 Inventory Days 134.85 93.57 68.83 72.56 60.91 70.94 Payable days 98.90 90.34 70.35 68.94 42.82 29.83 Cash Conversion Cycle 63.33 36.57 23.53 24.58 41.14 67.37 Total Debt/Equity 0.24 0.57 0.06 0.17 0.31 0.45 Interest Cover 1.80 5.59 35.95 4.99 -0.04 2.62

Annual Reports:

News Update:

No Latest News!

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