Nifty
Sensex
:
:
11670.80
39749.85
-58.80 (-0.50%)
-172.61 (-0.43%)

Ferro & Silica Manganese

Rating :
60/99

BSE: 533047 | NSE: IMFA

251.55
29-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  250.10
  •  255.00
  •  245.65
  •  251.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34990
  •  87.95
  •  283.40
  •  91.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 680.23
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,334.07
  • N/A
  • 0.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.69%
  • 0.00%
  • 16.29%
  • FII
  • DII
  • Others
  • 0.61%
  • 0.35%
  • 24.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.20
  • 5.88
  • -2.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.46
  • -6.24
  • -26.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.53
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.07
  • -
  • 3.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 0.83
  • 0.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.88
  • 7.39
  • 4.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
405.08
445.93
-9.16%
379.04
0.00
0
397.50
392.42
1.29%
389.47
394.77
-1.34%
Expenses
343.31
386.34
-11.14%
397.13
0.00
0
361.90
296.77
21.95%
402.62
349.29
15.27%
EBITDA
61.77
59.59
3.66%
-18.09
0.00
-
35.60
95.65
-62.78%
-13.15
45.48
-
EBIDTM
15.25%
13.36%
-4.77%
0.00%
8.96%
24.37%
-3.38%
11.52%
Other Income
17.21
3.41
404.69%
2.05
0.00
0
8.38
4.03
107.94%
5.59
2.82
98.23%
Interest
15.64
18.77
-16.68%
15.31
0.00
0
16.83
21.84
-22.94%
18.75
20.17
-7.04%
Depreciation
25.40
24.10
5.39%
29.31
0.00
0
26.03
24.88
4.62%
24.77
23.91
3.60%
PBT
37.94
20.13
88.47%
-60.66
0.00
-
1.12
49.49
-97.74%
-51.08
16.87
-
Tax
13.39
7.38
81.44%
-10.91
0.00
-
-3.72
16.28
-
-17.46
-0.15
-
PAT
24.55
12.75
92.55%
-49.75
0.00
-
4.84
33.21
-85.43%
-33.62
17.02
-
PATM
6.06%
2.86%
-13.13%
0.00%
1.22%
8.46%
-8.63%
4.31%
EPS
9.09
4.72
92.58%
-18.43
0.00
-
1.79
12.30
-85.45%
-12.45
6.30
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
1,611.94
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
Net Sales Growth
-
-1.34%
-7.47%
5.58%
38.06%
-9.93%
2.04%
3.50%
6.75%
11.67%
 
Cost Of Goods Sold
-
940.19
775.43
807.63
706.21
681.66
707.72
631.22
675.10
650.11
408.45
Gross Profit
-
671.75
858.35
957.97
966.14
529.64
637.07
686.63
598.15
542.62
659.59
GP Margin
-
41.67%
52.54%
54.26%
57.77%
43.72%
47.37%
52.10%
46.98%
45.49%
61.76%
Total Expenditure
-
1,522.78
1,361.33
1,342.86
1,158.86
1,088.28
1,104.04
1,030.75
1,018.45
965.32
730.84
Power & Fuel Cost
-
38.41
56.30
60.76
13.48
38.15
21.24
22.48
16.76
26.25
14.43
% Of Sales
-
2.38%
3.45%
3.44%
0.81%
3.15%
1.58%
1.71%
1.32%
2.20%
1.35%
Employee Cost
-
154.91
162.17
176.73
169.86
135.10
127.13
118.75
102.65
92.77
87.20
% Of Sales
-
9.61%
9.93%
10.01%
10.16%
11.15%
9.45%
9.01%
8.06%
7.78%
8.16%
Manufacturing Exp.
-
101.63
93.34
115.03
113.61
89.43
109.53
111.17
93.16
93.98
132.13
% Of Sales
-
6.30%
5.71%
6.52%
6.79%
7.38%
8.14%
8.44%
7.32%
7.88%
12.37%
General & Admin Exp.
-
101.51
103.57
80.70
60.97
25.46
35.64
33.37
29.32
23.66
18.29
% Of Sales
-
6.30%
6.34%
4.57%
3.65%
2.10%
2.65%
2.53%
2.30%
1.98%
1.71%
Selling & Distn. Exp.
-
106.83
98.70
82.64
80.31
71.94
83.82
75.23
66.30
62.69
55.91
% Of Sales
-
6.63%
6.04%
4.68%
4.80%
5.94%
6.23%
5.71%
5.21%
5.26%
5.23%
Miscellaneous Exp.
-
79.30
71.82
19.37
14.42
46.54
18.96
38.53
35.16
15.86
55.91
% Of Sales
-
4.92%
4.40%
1.10%
0.86%
3.84%
1.41%
2.92%
2.76%
1.33%
1.35%
EBITDA
-
89.16
272.45
422.74
513.49
123.02
240.75
287.10
254.80
227.41
337.20
EBITDA Margin
-
5.53%
16.68%
23.94%
30.70%
10.16%
17.90%
21.79%
20.01%
19.07%
31.57%
Other Income
-
21.24
19.17
36.23
48.12
15.68
12.34
17.06
10.68
5.74
9.21
Interest
-
96.68
93.67
75.41
83.47
80.77
105.68
105.23
69.48
83.20
54.10
Depreciation
-
104.21
98.16
100.80
108.69
114.06
121.94
149.02
81.69
55.96
41.85
PBT
-
-90.49
99.79
282.76
369.45
-56.13
25.47
49.91
114.31
93.99
250.46
Tax
-
-24.71
19.70
96.24
120.75
-29.61
22.32
14.97
49.50
32.36
88.22
Tax Rate
-
27.31%
103.03%
34.04%
32.68%
40.41%
84.32%
29.99%
48.38%
34.43%
35.22%
PAT
-
-66.30
-1.02
186.10
248.94
-44.03
3.68
34.92
52.82
61.63
162.24
PAT before Minority Interest
-
-65.78
-0.58
186.52
248.70
-43.67
4.15
34.94
52.82
61.63
162.24
Minority Interest
-
-0.52
-0.44
-0.42
0.24
-0.36
-0.47
-0.02
0.00
0.00
0.00
PAT Margin
-
-4.11%
-0.06%
10.54%
14.89%
-3.63%
0.27%
2.65%
4.15%
5.17%
15.19%
PAT Growth
-
-
-
-25.24%
-
-
-89.46%
-33.89%
-14.29%
-62.01%
 
EPS
-
-24.56
-0.38
68.93
92.20
-16.31
1.36
12.93
19.56
22.83
60.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,083.92
1,170.21
1,216.05
1,064.03
832.90
881.32
881.09
849.87
786.92
738.22
Share Capital
26.98
13.06
13.06
26.98
25.98
25.98
25.98
25.98
25.98
26.33
Total Reserves
1,056.94
1,143.23
1,189.07
1,037.05
806.92
855.34
855.11
823.89
760.94
711.89
Non-Current Liabilities
562.63
625.17
765.58
832.99
908.43
1,195.10
983.74
943.23
849.46
611.53
Secured Loans
340.42
385.02
516.16
601.75
704.70
782.42
790.11
776.36
725.36
505.32
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
12.98
10.95
9.11
9.55
8.00
185.44
4.41
3.14
3.42
3.82
Current Liabilities
736.87
829.02
639.75
576.53
621.24
621.12
710.46
516.03
600.80
430.46
Trade Payables
185.38
272.02
196.43
117.83
138.92
167.34
163.24
124.11
157.51
77.33
Other Current Liabilities
269.12
290.69
242.02
270.85
277.62
229.18
198.49
174.72
145.68
138.35
Short Term Borrowings
268.38
258.80
194.68
181.37
200.81
213.01
160.46
194.42
133.23
60.03
Short Term Provisions
13.99
7.51
6.62
6.48
3.89
11.59
188.27
22.78
164.38
154.75
Total Liabilities
2,414.01
2,654.87
2,651.81
2,504.09
2,393.89
2,728.50
2,605.83
2,339.57
2,259.66
1,803.18
Net Block
1,205.49
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
Gross Block
1,741.65
1,596.81
1,576.13
1,491.22
1,446.80
2,046.78
1,889.86
1,644.10
1,071.40
850.88
Accumulated Depreciation
536.16
430.40
330.66
227.66
116.68
675.03
549.26
410.94
349.85
296.88
Non Current Assets
1,728.48
1,733.93
1,759.28
1,727.88
1,819.86
1,993.29
1,692.82
1,676.96
1,528.84
1,136.83
Capital Work in Progress
263.97
304.44
273.08
236.18
225.89
193.20
217.33
341.81
680.90
414.97
Non Current Investment
10.70
10.76
11.06
11.36
11.68
0.10
0.10
0.10
0.10
6.08
Long Term Loans & Adv.
167.17
181.10
165.13
162.16
199.14
400.93
110.96
93.26
126.29
161.78
Other Non Current Assets
81.15
71.22
64.54
54.62
53.03
27.31
23.83
8.63
0.00
0.00
Current Assets
685.53
920.94
892.53
776.21
574.03
718.05
913.01
662.61
730.82
666.35
Current Investments
32.43
69.36
147.86
161.26
23.26
0.00
12.09
23.97
1.54
0.00
Inventories
431.55
544.92
428.07
340.14
330.91
405.09
372.71
319.18
329.74
331.21
Sundry Debtors
32.68
50.06
65.24
66.68
14.80
53.11
56.78
46.31
36.44
11.89
Cash & Bank
43.16
56.65
48.50
35.98
58.90
85.53
34.40
74.00
36.10
43.23
Other Current Assets
145.71
38.91
29.83
128.22
146.16
174.32
437.03
199.15
327.00
280.02
Short Term Loans & Adv.
117.81
161.04
173.03
43.93
122.66
129.04
432.92
198.73
327.00
280.02
Net Current Assets
-51.34
91.92
252.78
199.68
-47.21
96.93
202.55
146.58
130.02
235.89
Total Assets
2,414.01
2,654.87
2,651.81
2,504.09
2,393.89
2,728.50
2,605.83
2,339.57
2,259.66
1,803.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
220.51
216.57
289.81
485.38
217.89
174.35
226.38
212.36
108.12
152.08
PBT
-90.49
19.12
282.76
369.45
-73.28
26.47
49.91
102.32
93.99
250.46
Adjustment
231.34
270.40
140.45
181.64
189.53
216.53
244.30
152.09
86.58
66.68
Changes in Working Capital
78.70
-28.05
-54.49
-34.42
113.74
-62.25
-49.57
2.80
-19.47
-98.22
Cash after chg. in Working capital
219.55
261.47
368.72
516.67
229.99
180.75
244.64
257.21
161.10
218.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.96
-44.90
-78.91
-31.29
-12.10
-6.40
-18.26
-44.85
-52.98
-66.84
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
-49.68
-30.99
-88.49
-161.43
-101.76
-43.56
-107.85
-244.94
-435.73
-325.41
Net Fixed Assets
-100.92
-101.71
-118.15
-41.96
586.83
-88.84
-86.51
-191.86
-418.84
-150.51
Net Investments
40.09
132.93
13.71
-136.61
-33.80
11.69
9.09
-49.18
5.37
-6.95
Others
11.15
-62.21
15.95
17.14
-654.79
33.59
-30.43
-3.90
-22.26
-167.95
Cash from Financing Activity
-182.31
-187.49
-190.92
-322.01
-160.71
-112.90
-162.17
69.51
319.02
168.98
Net Cash Inflow / Outflow
-11.48
-1.91
10.40
1.94
-44.58
17.89
-43.64
36.93
-8.59
-4.35
Opening Cash & Equivalents
16.44
17.98
7.57
5.74
49.65
31.28
74.00
36.10
43.23
47.58
Closing Cash & Equivalent
5.36
16.44
17.98
7.39
5.74
49.65
31.28
74.00
36.10
43.23

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
401.75
885.37
920.47
394.38
320.59
332.63
339.14
327.12
302.89
280.37
ROA
-2.60%
-0.02%
7.24%
10.16%
-1.71%
0.16%
1.41%
2.30%
3.03%
10.12%
ROE
-5.87%
-0.05%
16.46%
26.22%
-5.15%
0.48%
4.04%
6.45%
8.08%
24.54%
ROCE
0.33%
5.68%
17.86%
23.05%
0.38%
6.60%
7.92%
9.27%
11.28%
24.91%
Fixed Asset Turnover
0.97
1.03
1.15
1.16
0.70
0.70
0.76
0.96
1.26
1.35
Receivable days
9.37
12.88
13.61
8.76
10.10
14.63
14.05
11.60
7.28
5.47
Inventory Days
110.55
108.69
79.24
72.16
109.51
103.53
94.28
90.98
99.50
98.93
Payable days
58.55
63.90
42.34
39.17
50.45
52.01
44.88
51.45
42.47
18.71
Cash Conversion Cycle
61.37
57.66
50.51
41.76
69.16
66.15
63.44
51.13
64.31
85.69
Total Debt/Equity
0.64
0.66
0.68
0.85
1.35
1.36
1.23
1.29
1.23
0.88
Interest Cover
0.06
1.20
4.75
5.43
0.09
1.25
1.47
2.47
2.13
5.63

News Update:


  • Indian Metal & Ferro - Quarterly Results
    27th Jul 2020, 15:08 PM

    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.