Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Ferro & Silica Manganese

Rating :
64/99

BSE: 533047 | NSE: IMFA

781.10
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  780
  •  793.6
  •  772.3
  •  780.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  57629
  •  45210516.75
  •  998.8
  •  549.8

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,221.10
  • 11.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,572.36
  • 1.92%
  • 1.80

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.69%
  • 1.89%
  • 19.16%
  • FII
  • DII
  • Others
  • 3.81%
  • 0.73%
  • 15.72%

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
  • 5.79
  • 8.45
  • 8.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.05
  • 1.21
  • 1.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.07
  • 5.66
  • 5.03

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
73.12
70.19
P/E Ratio
10.68
11.13
Revenue
2743
2565
EBITDA
587
531
Net Income
395
379
ROA
14.4
12.6
P/B Ratio
2.00
1.79
ROE
19.76
16.95
FCFF
371
452
FCFF Yield
12.95
15.78
Net Debt
-284
-541
BVPS
389.59
435.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
567.15
700.56
-19.04%
643.22
685.27
-6.14%
691.92
692.61
-0.10%
662.28
701.73
-5.62%
Expenses
496.62
595.73
-16.64%
515.04
526.32
-2.14%
521.84
546.89
-4.58%
501.80
528.86
-5.12%
EBITDA
70.53
104.83
-32.72%
128.18
158.95
-19.36%
170.08
145.72
16.72%
160.48
172.87
-7.17%
EBIDTM
12.44%
14.96%
19.93%
23.20%
24.58%
21.04%
24.23%
24.63%
Other Income
17.01
10.95
55.34%
17.21
9.75
76.51%
19.10
11.64
64.09%
14.02
9.88
41.90%
Interest
10.00
5.23
91.20%
8.23
8.40
-2.02%
5.38
8.53
-36.93%
4.29
8.29
-48.25%
Depreciation
13.87
12.61
9.99%
13.69
14.72
-7.00%
13.49
25.68
-47.47%
13.55
25.02
-45.84%
PBT
63.67
97.94
-34.99%
123.47
145.58
-15.19%
170.31
123.15
38.29%
156.66
149.44
4.83%
Tax
16.27
34.37
-52.66%
30.10
36.63
-17.83%
45.10
33.81
33.39%
43.32
38.92
11.31%
PAT
47.40
63.57
-25.44%
93.37
108.95
-14.30%
125.21
89.34
40.15%
113.34
110.52
2.55%
PATM
8.36%
9.07%
14.52%
15.90%
18.10%
12.90%
17.11%
15.75%
EPS
8.77
15.99
-45.15%
17.29
20.14
-14.15%
23.17
16.53
40.17%
20.95
20.46
2.39%

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
2,564.57
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
-7.75%
3.88%
2.82%
41.14%
14.41%
-1.34%
-7.47%
5.58%
38.06%
-9.93%
 
Cost Of Goods Sold
1,083.67
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
1,480.90
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
57.74%
47.29%
45.54%
57.86%
49.28%
41.67%
52.54%
54.26%
57.77%
43.72%
47.37%
Total Expenditure
2,035.30
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
529.27
586.87
488.48
803.06
328.64
88.87
272.45
422.74
513.49
123.02
240.75
EBITDA Margin
20.64%
21.11%
18.25%
30.85%
17.82%
5.51%
16.68%
23.94%
30.70%
10.16%
17.90%
Other Income
67.34
42.22
24.31
23.78
64.99
21.24
19.17
36.23
48.12
15.68
12.34
Interest
27.90
34.94
65.94
58.97
60.95
96.68
93.67
75.41
83.47
80.77
105.68
Depreciation
54.60
78.03
107.28
110.22
104.22
104.21
98.16
100.80
108.69
114.06
121.94
PBT
514.11
516.12
339.57
657.65
228.46
-90.78
99.79
282.76
369.45
-56.13
25.47
Tax
134.79
143.73
98.09
149.95
61.48
-24.81
19.70
96.24
120.75
-29.61
22.32
Tax Rate
26.22%
27.85%
30.29%
22.80%
26.91%
27.33%
103.03%
34.04%
32.68%
40.41%
84.32%
PAT
379.32
394.53
225.26
507.24
166.55
-66.49
-1.02
186.10
248.94
-44.03
3.68
PAT before Minority Interest
378.72
372.39
225.78
507.70
166.98
-65.97
-0.58
186.52
248.70
-43.67
4.15
Minority Interest
-0.60
22.14
-0.52
-0.46
-0.43
-0.52
-0.44
-0.42
0.24
-0.36
-0.47
PAT Margin
14.79%
14.19%
8.42%
19.49%
9.03%
-4.12%
-0.06%
10.54%
14.89%
-3.63%
0.27%
PAT Growth
1.86%
75.14%
-55.59%
204.56%
-
-
-
-25.24%
-
-
 
EPS
70.24
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

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.