Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Ferro & Silica Manganese

Rating :
70/99

BSE: 533047 | NSE: IMFA

736.35
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  744.00
  •  744.00
  •  733.00
  •  739.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42694
  •  314.96
  •  880.00
  •  324.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,955.11
  • 10.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,026.55
  • 4.09%
  • 1.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.69%
  • 2.09%
  • 19.26%
  • FII
  • DII
  • Others
  • 2.89%
  • 1.19%
  • 15.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 11.52
  • 2.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.32
  • 45.87
  • -6.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 59.60
  • -
  • -8.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.62
  • 5.48
  • 6.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.02
  • 0.97
  • 1.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.20
  • 5.23
  • 4.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
700.56
636.90
10.00%
685.27
623.62
9.89%
692.61
672.45
3.00%
701.73
743.42
-5.61%
Expenses
595.73
497.98
19.63%
526.32
564.66
-6.79%
546.89
614.07
-10.94%
528.86
525.70
0.60%
EBITDA
104.83
138.92
-24.54%
158.95
58.96
169.59%
145.72
58.38
149.61%
172.87
217.72
-20.60%
EBIDTM
14.96%
21.81%
23.20%
9.45%
21.04%
8.68%
24.63%
29.29%
Other Income
10.95
4.81
127.65%
9.75
8.22
18.61%
11.64
4.43
162.75%
9.88
6.85
44.23%
Interest
5.23
9.08
-42.40%
8.40
13.35
-37.08%
8.53
8.13
4.92%
8.29
20.87
-60.28%
Depreciation
12.61
29.03
-56.56%
14.72
27.60
-46.67%
25.68
25.78
-0.39%
25.02
24.87
0.60%
PBT
97.94
99.42
-1.49%
145.58
16.73
770.17%
123.15
28.90
326.12%
149.44
178.83
-16.43%
Tax
34.37
35.25
-2.50%
36.63
5.69
543.76%
33.81
12.50
170.48%
38.92
44.65
-12.83%
PAT
63.57
64.17
-0.94%
108.95
11.04
886.87%
89.34
16.40
444.76%
110.52
134.18
-17.63%
PATM
9.07%
10.08%
15.90%
1.77%
12.90%
2.44%
15.75%
18.05%
EPS
15.99
11.86
34.82%
20.14
2.01
901.99%
16.53
3.02
447.35%
20.46
24.85
-17.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
2,780.17
2,676.39
2,602.95
1,844.23
1,611.94
1,633.78
1,765.60
1,672.35
1,211.30
1,344.79
Net Sales Growth
-
3.88%
2.82%
41.14%
14.41%
-1.34%
-7.47%
5.58%
38.06%
-9.93%
 
Cost Of Goods Sold
-
1,465.41
1,457.61
1,096.99
935.34
940.19
775.43
807.63
706.21
681.66
707.72
Gross Profit
-
1,314.76
1,218.78
1,505.96
908.89
671.75
858.35
957.97
966.14
529.64
637.07
GP Margin
-
47.29%
45.54%
57.86%
49.28%
41.67%
52.54%
54.26%
57.77%
43.72%
47.37%
Total Expenditure
-
2,193.30
2,187.91
1,799.89
1,515.59
1,523.07
1,361.33
1,342.86
1,158.86
1,088.28
1,104.04
Power & Fuel Cost
-
25.08
39.57
108.30
121.61
38.41
56.30
60.76
13.48
38.15
21.24
% Of Sales
-
0.90%
1.48%
4.16%
6.59%
2.38%
3.45%
3.44%
0.81%
3.15%
1.58%
Employee Cost
-
222.30
196.14
207.40
166.39
155.20
162.17
176.73
169.86
135.10
127.13
% Of Sales
-
8.00%
7.33%
7.97%
9.02%
9.63%
9.93%
10.01%
10.16%
11.15%
9.45%
Manufacturing Exp.
-
177.80
181.80
127.47
104.03
101.63
93.34
115.03
113.61
89.43
109.53
% Of Sales
-
6.40%
6.79%
4.90%
5.64%
6.30%
5.71%
6.52%
6.79%
7.38%
8.14%
General & Admin Exp.
-
110.76
107.30
42.75
36.37
101.51
103.57
80.70
60.97
25.46
35.64
% Of Sales
-
3.98%
4.01%
1.64%
1.97%
6.30%
6.34%
4.57%
3.65%
2.10%
2.65%
Selling & Distn. Exp.
-
111.57
140.53
185.80
124.88
106.83
98.70
82.64
80.31
71.94
83.82
% Of Sales
-
4.01%
5.25%
7.14%
6.77%
6.63%
6.04%
4.68%
4.80%
5.94%
6.23%
Miscellaneous Exp.
-
80.38
64.96
31.18
26.97
79.30
71.82
19.37
14.42
46.54
83.82
% Of Sales
-
2.89%
2.43%
1.20%
1.46%
4.92%
4.40%
1.10%
0.86%
3.84%
1.41%
EBITDA
-
586.87
488.48
803.06
328.64
88.87
272.45
422.74
513.49
123.02
240.75
EBITDA Margin
-
21.11%
18.25%
30.85%
17.82%
5.51%
16.68%
23.94%
30.70%
10.16%
17.90%
Other Income
-
42.22
24.31
23.78
64.99
21.24
19.17
36.23
48.12
15.68
12.34
Interest
-
34.94
65.94
58.97
60.95
96.68
93.67
75.41
83.47
80.77
105.68
Depreciation
-
78.03
107.28
110.22
104.22
104.21
98.16
100.80
108.69
114.06
121.94
PBT
-
516.12
339.57
657.65
228.46
-90.78
99.79
282.76
369.45
-56.13
25.47
Tax
-
143.73
98.09
149.95
61.48
-24.81
19.70
96.24
120.75
-29.61
22.32
Tax Rate
-
27.85%
30.29%
22.80%
26.91%
27.33%
103.03%
34.04%
32.68%
40.41%
84.32%
PAT
-
394.53
225.26
507.24
166.55
-66.49
-1.02
186.10
248.94
-44.03
3.68
PAT before Minority Interest
-
372.39
225.78
507.70
166.98
-65.97
-0.58
186.52
248.70
-43.67
4.15
Minority Interest
-
22.14
-0.52
-0.46
-0.43
-0.52
-0.44
-0.42
0.24
-0.36
-0.47
PAT Margin
-
14.19%
8.42%
19.49%
9.03%
-4.12%
-0.06%
10.54%
14.89%
-3.63%
0.27%
PAT Growth
-
75.14%
-55.59%
204.56%
-
-
-
-25.24%
-
-
 
EPS
-
73.06
41.71
93.93
30.84
-12.31
-0.19
34.46
46.10
-8.15
0.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,120.09
1,872.88
1,715.36
1,241.83
1,083.92
1,170.21
1,216.05
1,064.03
832.90
881.32
Share Capital
53.96
53.96
53.96
26.98
26.98
13.06
13.06
26.98
25.98
25.98
Total Reserves
2,066.13
1,818.92
1,661.40
1,214.85
1,056.94
1,143.23
1,189.07
1,037.05
806.92
855.34
Non-Current Liabilities
55.06
85.09
217.69
527.78
562.63
625.17
765.58
832.99
908.43
1,195.10
Secured Loans
0.20
5.39
9.45
293.59
340.42
385.02
516.16
601.75
704.70
782.42
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
17.88
16.44
15.54
13.33
12.98
10.95
9.11
9.55
8.00
185.44
Current Liabilities
648.87
665.22
858.04
741.29
736.87
829.02
639.75
576.53
621.24
621.12
Trade Payables
236.98
208.87
146.60
189.34
185.38
272.02
196.43
117.83
138.92
167.34
Other Current Liabilities
239.37
137.75
241.14
262.15
269.12
290.69
242.02
270.85
277.62
229.18
Short Term Borrowings
166.66
312.01
462.51
280.68
268.38
258.80
194.68
181.37
200.81
213.01
Short Term Provisions
5.86
6.59
7.79
9.12
13.99
7.51
6.62
6.48
3.89
11.59
Total Liabilities
2,831.82
2,653.53
2,821.49
2,541.37
2,414.01
2,654.87
2,651.81
2,504.09
2,393.89
2,728.50
Net Block
974.73
980.05
1,101.08
1,144.90
1,205.49
1,166.41
1,245.47
1,263.56
1,330.12
1,371.75
Gross Block
1,868.01
1,800.77
1,853.51
1,785.06
1,741.65
1,596.81
1,576.13
1,491.22
1,446.80
2,046.78
Accumulated Depreciation
893.28
820.72
752.43
640.16
536.16
430.40
330.66
227.66
116.68
675.03
Non Current Assets
1,171.81
1,151.56
1,692.46
1,640.47
1,728.48
1,733.93
1,759.28
1,727.88
1,819.86
1,993.29
Capital Work in Progress
77.88
69.74
266.53
247.95
263.97
304.44
273.08
236.18
225.89
193.20
Non Current Investment
0.27
0.32
0.31
10.44
10.70
10.76
11.06
11.36
11.68
0.10
Long Term Loans & Adv.
85.32
81.48
214.89
145.85
167.17
181.10
165.13
162.16
199.14
400.93
Other Non Current Assets
11.23
10.42
99.83
91.33
81.15
71.22
64.54
54.62
53.03
27.31
Current Assets
1,659.80
1,501.83
1,128.81
900.90
685.53
920.94
892.53
776.21
574.03
718.05
Current Investments
371.59
264.14
154.20
119.39
32.43
69.36
147.86
161.26
23.26
0.00
Inventories
711.83
647.47
622.20
445.33
431.55
544.92
428.07
340.14
330.91
405.09
Sundry Debtors
84.73
85.65
140.57
92.20
32.68
50.06
65.24
66.68
14.80
53.11
Cash & Bank
96.79
32.97
23.15
50.36
43.16
56.65
48.50
35.98
58.90
85.53
Other Current Assets
394.86
359.31
28.25
34.24
145.71
199.95
202.86
172.15
146.16
174.32
Short Term Loans & Adv.
167.24
112.29
160.44
159.38
117.81
161.04
173.03
43.93
122.66
129.04
Net Current Assets
1,010.93
836.61
270.77
159.61
-51.34
91.92
252.78
199.68
-47.21
96.93
Total Assets
2,831.61
2,653.39
2,821.27
2,541.37
2,414.01
2,654.87
2,651.81
2,504.09
2,393.89
2,728.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
512.08
150.94
390.00
207.14
220.51
216.57
289.81
485.38
217.89
174.35
PBT
516.12
323.87
657.65
228.46
-90.78
19.12
282.76
369.45
-73.28
26.47
Adjustment
92.93
158.78
166.03
147.30
231.34
270.40
140.45
181.64
189.53
216.53
Changes in Working Capital
72.69
-265.13
-219.49
-143.98
78.99
-28.05
-54.49
-34.42
113.74
-62.25
Cash after chg. in Working capital
681.74
217.52
604.19
231.78
219.55
261.47
368.72
516.67
229.99
180.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-169.66
-66.58
-214.19
-24.64
0.96
-44.90
-78.91
-31.29
-12.10
-6.40
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
-209.21
140.19
-106.03
-106.18
-49.68
-30.99
-88.49
-161.43
-101.76
-43.56
Net Fixed Assets
-95.90
-138.81
-83.66
-23.99
-100.92
-101.71
-118.15
-41.96
586.83
-88.84
Net Investments
12.43
-115.03
-24.08
-86.19
40.09
132.93
13.71
-136.61
-33.80
11.69
Others
-125.74
394.03
1.71
4.00
11.15
-62.21
15.95
17.14
-654.79
33.59
Cash from Financing Activity
-259.17
-290.53
-284.04
-99.30
-182.31
-187.49
-190.92
-322.01
-160.71
-112.90
Net Cash Inflow / Outflow
43.70
0.60
-0.07
1.66
-11.48
-1.91
10.40
1.94
-44.58
17.89
Opening Cash & Equivalents
8.06
7.41
7.46
5.36
16.44
17.98
7.57
5.74
49.65
31.28
Closing Cash & Equivalent
51.76
8.06
7.41
7.46
5.36
16.44
17.98
7.39
5.74
49.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
392.90
347.09
317.89
230.14
401.75
885.37
920.47
394.38
320.59
332.63
ROA
13.58%
8.25%
18.93%
6.74%
-2.60%
-0.02%
7.24%
10.16%
-1.71%
0.16%
ROE
18.65%
12.58%
34.34%
14.36%
-5.89%
-0.05%
16.46%
26.22%
-5.15%
0.48%
ROCE
24.59%
17.77%
34.97%
15.70%
0.32%
5.68%
17.86%
23.05%
0.38%
6.60%
Fixed Asset Turnover
1.52
1.46
1.43
1.05
0.97
1.03
1.15
1.16
0.70
0.70
Receivable days
11.18
15.43
16.32
12.36
9.37
12.88
13.61
8.76
10.10
14.63
Inventory Days
89.23
86.58
74.85
86.77
110.55
108.69
79.24
72.16
109.51
103.53
Payable days
55.53
44.51
55.89
73.11
58.54
63.90
42.34
39.17
50.45
52.01
Cash Conversion Cycle
44.89
57.50
35.28
26.02
61.39
57.66
50.51
41.76
69.16
66.15
Total Debt/Equity
0.08
0.17
0.28
0.54
0.64
0.66
0.68
0.85
1.35
1.36
Interest Cover
15.77
5.91
12.15
4.75
0.06
1.20
4.75
5.43
0.09
1.25

News Update:


  • Indian Metal & Ferro - Quarterly Results
    23rd May 2024, 14:02 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.