Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Ferro & Silica Manganese

Rating :
33/99

BSE: 533047 | NSE: IMFA

180.55
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  175.35
  •  184.00
  •  175.35
  •  179.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9194
  •  16.50
  •  300.75
  •  141.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 495.30
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,204.19
  • 2.72%
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.69%
  • 0.00%
  • 15.37%
  • FII
  • DII
  • Others
  • 0.08%
  • 0.02%
  • 25.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.67
  • 3.97
  • -0.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.87
  • 1.77
  • -12.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.30
  • -1.62
  • -64.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.79
  • 5.26
  • 4.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.84
  • 0.84
  • 1.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.54
  • 7.12
  • 6.40

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
445.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
386.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
59.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
13.36%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
3.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
18.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
24.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
20.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
7.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
12.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
2.86%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
4.67
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
1,633.78
1,765.60
1,672.35
1,211.30
1,344.79
1,317.85
1,273.25
1,192.73
1,068.04
592.59
Net Sales Growth
-
-7.47%
5.58%
38.06%
-9.93%
2.04%
3.50%
6.75%
11.67%
80.23%
 
Cost Of Goods Sold
-
775.43
807.63
706.21
681.66
707.72
631.22
675.10
650.11
408.45
-10.37
Gross Profit
-
858.35
957.97
966.14
529.64
637.07
686.63
598.15
542.62
659.59
602.96
GP Margin
-
52.54%
54.26%
57.77%
43.72%
47.37%
52.10%
46.98%
45.49%
61.76%
101.75%
Total Expenditure
-
1,371.86
1,342.52
1,158.86
1,088.28
1,104.04
1,030.75
1,018.45
965.32
730.84
480.07
Power & Fuel Cost
-
56.30
60.76
13.48
38.15
21.24
22.48
16.76
26.25
14.43
0.00
% Of Sales
-
3.45%
3.44%
0.81%
3.15%
1.58%
1.71%
1.32%
2.20%
1.35%
0%
Employee Cost
-
174.20
176.69
169.86
135.10
127.13
118.75
102.65
92.77
87.20
0.00
% Of Sales
-
10.66%
10.01%
10.16%
11.15%
9.45%
9.01%
8.06%
7.78%
8.16%
0%
Manufacturing Exp.
-
108.54
115.03
113.61
89.43
109.53
111.17
93.16
93.98
132.13
411.30
% Of Sales
-
6.64%
6.52%
6.79%
7.38%
8.14%
8.44%
7.32%
7.88%
12.37%
69.41%
General & Admin Exp.
-
91.54
80.70
60.97
25.46
35.64
33.37
29.32
23.66
18.29
42.23
% Of Sales
-
5.60%
4.57%
3.65%
2.10%
2.65%
2.53%
2.30%
1.98%
1.71%
7.13%
Selling & Distn. Exp.
-
83.50
82.64
80.31
71.94
83.82
75.23
66.30
62.69
55.91
36.91
% Of Sales
-
5.11%
4.68%
4.80%
5.94%
6.23%
5.71%
5.21%
5.26%
5.23%
6.23%
Miscellaneous Exp.
-
82.35
19.07
14.42
46.54
18.96
38.53
35.16
15.86
14.43
36.91
% Of Sales
-
5.04%
1.08%
0.86%
3.84%
1.41%
2.92%
2.76%
1.33%
1.35%
0%
EBITDA
-
261.92
423.08
513.49
123.02
240.75
287.10
254.80
227.41
337.20
112.52
EBITDA Margin
-
16.03%
23.96%
30.70%
10.16%
17.90%
21.79%
20.01%
19.07%
31.57%
18.99%
Other Income
-
13.77
36.21
48.12
15.68
12.34
17.06
10.68
5.74
9.21
29.74
Interest
-
77.74
75.41
83.47
80.77
105.68
105.23
69.48
83.20
54.10
44.39
Depreciation
-
98.16
100.80
108.69
114.06
121.94
149.02
81.69
55.96
41.85
40.39
PBT
-
99.79
283.08
369.45
-56.13
25.47
49.91
114.31
93.99
250.46
57.48
Tax
-
19.70
96.29
120.75
-29.61
22.32
14.97
49.50
32.36
88.22
16.48
Tax Rate
-
103.03%
34.02%
32.68%
40.41%
84.32%
29.99%
48.38%
34.43%
35.22%
28.67%
PAT
-
-1.02
186.37
248.94
-44.03
3.68
34.92
52.82
61.63
162.24
41.00
PAT before Minority Interest
-
-0.58
186.79
248.70
-43.67
4.15
34.94
52.82
61.63
162.24
41.00
Minority Interest
-
-0.44
-0.42
0.24
-0.36
-0.47
-0.02
0.00
0.00
0.00
0.00
PAT Margin
-
-0.06%
10.56%
14.89%
-3.63%
0.27%
2.65%
4.15%
5.17%
15.19%
6.92%
PAT Growth
-
-
-25.13%
-
-
-89.46%
-33.89%
-14.29%
-62.01%
295.71%
 
Unadjusted EPS
-
-0.38
69.08
94.70
-16.81
1.42
13.44
20.33
23.72
62.46
16.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,170.21
1,215.70
1,064.03
832.90
881.32
881.09
849.87
786.92
738.22
606.63
Share Capital
13.06
26.98
26.98
25.98
25.98
25.98
25.98
25.98
26.33
26.34
Total Reserves
1,143.23
1,188.72
1,037.05
806.92
855.34
855.11
823.89
760.94
711.89
580.29
Non-Current Liabilities
629.39
765.63
832.99
908.43
1,195.10
983.74
943.23
849.46
611.53
466.39
Secured Loans
385.02
516.16
601.75
704.70
782.42
790.11
776.36
725.36
505.32
475.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.36
Long Term Provisions
15.17
9.11
9.55
8.00
185.44
4.41
3.14
3.42
3.82
0.00
Current Liabilities
824.80
638.28
576.53
621.24
621.12
710.46
516.03
600.80
430.46
307.30
Trade Payables
272.02
196.43
117.83
138.92
167.34
163.24
124.11
157.51
77.33
0.00
Other Current Liabilities
286.79
242.01
270.85
277.62
229.18
198.49
174.72
145.68
138.35
189.72
Short Term Borrowings
258.80
193.22
181.37
200.81
213.01
160.46
194.42
133.23
60.03
0.00
Short Term Provisions
7.19
6.62
6.48
3.89
11.59
188.27
22.78
164.38
154.75
117.58
Total Liabilities
2,654.87
2,650.04
2,504.09
2,393.89
2,728.50
2,605.83
2,339.57
2,259.66
1,803.18
1,403.29
Net Block
1,166.41
1,245.47
1,263.56
1,330.12
1,371.75
1,340.60
1,233.16
721.55
554.00
497.07
Gross Block
1,596.83
1,576.13
1,491.22
1,446.80
2,046.78
1,889.86
1,644.10
1,071.40
850.88
752.95
Accumulated Depreciation
430.42
330.66
227.66
116.68
675.03
549.26
410.94
349.85
296.88
255.88
Non Current Assets
1,735.18
1,759.00
1,727.88
1,819.86
1,993.29
1,692.82
1,676.96
1,528.84
1,136.83
773.19
Capital Work in Progress
304.44
273.08
236.18
225.89
193.20
217.33
341.81
680.90
414.97
276.12
Non Current Investment
10.76
11.06
11.36
11.68
0.10
0.10
0.10
0.10
6.08
0.00
Long Term Loans & Adv.
182.35
164.85
162.16
199.14
400.93
110.96
93.26
126.29
161.78
0.00
Other Non Current Assets
71.22
64.54
54.62
53.03
27.31
23.83
8.63
0.00
0.00
0.00
Current Assets
919.69
891.04
776.21
574.03
718.05
913.01
662.61
730.82
666.35
607.42
Current Investments
69.36
147.86
161.26
23.26
0.00
12.09
23.97
1.54
0.00
54.69
Inventories
544.92
428.07
340.14
330.91
405.09
372.71
319.18
329.74
331.21
254.09
Sundry Debtors
50.06
65.24
66.68
14.80
53.11
56.78
46.31
36.44
11.89
20.50
Cash & Bank
56.65
47.02
35.98
58.90
85.53
34.40
74.00
36.10
43.23
47.58
Other Current Assets
198.70
29.83
128.22
23.50
174.32
437.03
199.15
327.00
280.02
230.56
Short Term Loans & Adv.
161.04
173.02
43.93
122.66
129.04
432.92
198.73
327.00
280.02
230.56
Net Current Assets
94.89
252.76
199.68
-47.21
96.93
202.55
146.58
130.02
235.89
300.12
Total Assets
2,654.87
2,650.04
2,504.09
2,393.89
2,728.50
2,605.83
2,339.57
2,259.66
1,803.18
1,403.29

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
216.57
299.01
485.38
217.89
174.35
226.38
212.36
108.12
152.08
143.96
PBT
19.12
283.08
369.45
-73.28
26.47
49.91
102.32
93.99
250.46
57.48
Adjustment
270.40
140.46
181.64
189.53
216.53
244.30
152.09
86.58
66.68
62.12
Changes in Working Capital
-28.05
-45.62
-34.42
113.74
-62.25
-49.57
2.80
-19.47
-98.22
43.88
Cash after chg. in Working capital
261.47
377.92
516.67
229.99
180.75
244.64
257.21
161.10
218.92
163.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.90
-78.91
-31.29
-12.10
-6.40
-18.26
-44.85
-52.98
-66.84
-19.52
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
-29.74
-88.49
-161.43
-101.76
-43.56
-107.85
-244.94
-435.73
-325.41
-189.35
Net Fixed Assets
-101.75
-118.11
-41.96
586.83
-88.84
-86.51
-191.86
-418.84
-150.51
-226.35
Net Investments
132.89
13.75
-136.61
-33.80
11.69
9.09
-49.18
5.37
-6.95
-44.69
Others
-60.88
15.87
17.14
-654.79
33.59
-30.43
-3.90
-22.26
-167.95
81.69
Cash from Financing Activity
-187.49
-201.42
-322.01
-160.71
-112.90
-162.17
69.51
319.02
168.98
85.92
Net Cash Inflow / Outflow
-0.66
9.10
1.94
-44.58
17.89
-43.64
36.93
-8.59
-4.35
40.53
Opening Cash & Equivalents
17.98
7.39
5.74
49.65
31.28
74.00
36.10
43.23
47.58
7.05
Closing Cash & Equivalent
17.69
16.50
7.39
5.74
49.65
31.28
74.00
36.10
43.23
47.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
885.37
450.59
394.38
320.59
332.63
339.14
327.12
302.89
280.37
221.78
ROA
-0.02%
7.25%
10.16%
-1.71%
0.16%
1.41%
2.30%
3.03%
10.12%
3.27%
ROE
-0.05%
16.39%
26.22%
-5.15%
0.48%
4.04%
6.45%
8.08%
24.54%
7.88%
ROCE
4.87%
17.88%
23.05%
0.38%
6.60%
7.92%
9.27%
11.28%
24.91%
10.91%
Fixed Asset Turnover
1.03
1.15
1.16
0.70
0.70
0.76
0.96
1.26
1.35
0.91
Receivable days
12.88
13.61
8.76
10.10
14.63
14.05
11.60
7.28
5.47
16.46
Inventory Days
108.69
79.24
72.16
109.51
103.53
94.28
90.98
99.50
98.93
143.27
Payable days
63.33
42.34
39.17
50.45
52.01
44.88
51.45
42.47
18.71
0.00
Cash Conversion Cycle
58.23
50.50
41.76
69.16
66.15
63.44
51.13
64.31
85.69
159.73
Total Debt/Equity
0.66
0.68
0.85
1.35
1.36
1.23
1.29
1.23
0.88
0.81
Interest Cover
1.25
4.75
5.43
0.09
1.25
1.47
2.47
2.13
5.63
2.29

News Update:


  • Indian Metal & Ferro - Quarterly Results
    7th Aug 2019, 13:07 PM

    Read More
  • Indian Metals’ two mines bag awards in MEMC week
    22nd Jul 2019, 15:01 PM

    The company’s SMC bagged the first prize for Systematic and Scientific Mining and the third prize in the Publicity and Propaganda category

    Read More

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.