Nifty
Sensex
:
:
11966.60
40894.38
-79.20 (-0.66%)
-161.31 (-0.39%)

Ferro & Silica Manganese

Rating :
27/99

BSE: 522165 | NSE: Not Listed

18.40
18-Feb-2020
  • Open
  • High
  • Low
  • Previous Close
  •  18.40
  •  18.40
  •  18.40
  •  19.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16
  •  1.20
  •  68.75
  •  18.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 51.10
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 425.32
  • N/A
  • 0.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.49%
  • 5.49%
  • 21.07%
  • FII
  • DII
  • Others
  • 0.16%
  • 3.81%
  • 5.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 45.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 31.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 79.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.85
  • 11.85
  • 16.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.08
  • 1.35
  • 1.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.47
  • 8.27
  • 8.63

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
122.39
191.27
-36.01%
132.55
160.41
-17.37%
160.30
160.35
-0.03%
173.80
0.00
0.00
Expenses
123.02
161.50
-23.83%
123.02
141.55
-13.09%
150.12
140.95
6.51%
165.14
0.00
0.00
EBITDA
-0.63
29.77
-
9.53
18.85
-49.44%
10.18
19.40
-47.53%
8.66
0.00
0.00
EBIDTM
-0.51%
15.56%
7.19%
11.75%
6.35%
12.10%
4.98%
0.00%
Other Income
1.47
-0.18
-
-0.28
1.69
-
4.49
0.57
687.72%
4.70
0.00
0.00
Interest
8.55
8.55
0.00%
7.97
8.80
-9.43%
8.01
7.15
12.03%
8.82
0.00
0.00
Depreciation
6.28
7.25
-13.38%
6.01
7.70
-21.95%
6.23
6.72
-7.29%
8.27
0.00
0.00
PBT
-13.99
13.78
-
-4.73
4.04
-
0.42
6.10
-93.11%
-3.73
0.00
-
Tax
-0.01
0.19
-
-1.55
0.00
-
0.06
-0.19
-
2.82
0.00
0.00
PAT
-13.98
13.59
-
-3.18
4.05
-
0.36
6.29
-94.28%
-6.55
0.00
-
PATM
-11.43%
7.11%
-2.40%
2.52%
0.22%
3.92%
-3.77%
0.00%
EPS
-3.53
2.82
-
-0.77
0.13
-
0.10
1.35
-92.59%
-1.18
0.00
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Net Sales
589.04
685.82
746.45
224.41
172.10
230.63
150.08
119.61
67.29
91.61
Net Sales Growth
15.04%
-8.12%
232.63%
30.40%
-25.38%
53.67%
25.47%
77.75%
-26.55%
 
Cost Of Goods Sold
337.96
379.30
398.71
117.04
94.61
127.75
82.03
63.49
29.66
50.98
Gross Profit
251.08
306.53
347.75
107.37
77.49
102.87
68.05
56.13
37.63
40.64
GP Margin
42.62%
44.70%
46.59%
47.85%
45.03%
44.60%
45.34%
46.93%
55.92%
44.36%
Total Expenditure
561.30
609.94
647.04
204.76
160.96
219.05
140.13
116.35
55.17
73.99
Power & Fuel Cost
-
126.93
141.24
52.13
33.78
47.58
33.50
33.36
11.86
10.72
% Of Sales
-
18.51%
18.92%
23.23%
19.63%
20.63%
22.32%
27.89%
17.63%
11.70%
Employee Cost
-
31.35
29.64
12.96
8.51
10.01
7.06
6.54
5.32
3.79
% Of Sales
-
4.57%
3.97%
5.78%
4.94%
4.34%
4.70%
5.47%
7.91%
4.14%
Manufacturing Exp.
-
35.29
41.02
9.17
10.72
20.59
9.60
7.44
3.43
2.04
% Of Sales
-
5.15%
5.50%
4.09%
6.23%
8.93%
6.40%
6.22%
5.10%
2.23%
General & Admin Exp.
-
17.60
17.69
7.51
7.67
7.38
4.53
3.73
4.32
2.95
% Of Sales
-
2.57%
2.37%
3.35%
4.46%
3.20%
3.02%
3.12%
6.42%
3.22%
Selling & Distn. Exp.
-
18.07
17.00
4.80
4.99
4.03
1.60
0.69
0.24
3.13
% Of Sales
-
2.63%
2.28%
2.14%
2.90%
1.75%
1.07%
0.58%
0.36%
3.42%
Miscellaneous Exp.
-
1.40
1.75
1.16
0.67
1.70
1.82
1.10
0.33
0.39
% Of Sales
-
0.20%
0.23%
0.52%
0.39%
0.74%
1.21%
0.92%
0.49%
0.43%
EBITDA
27.74
75.88
99.41
19.65
11.14
11.58
9.95
3.26
12.12
17.62
EBITDA Margin
4.71%
11.06%
13.32%
8.76%
6.47%
5.02%
6.63%
2.73%
18.01%
19.23%
Other Income
10.38
7.57
6.06
3.78
8.58
13.97
8.39
3.46
4.93
0.34
Interest
33.35
33.32
30.29
10.89
9.43
10.70
7.30
4.92
3.75
0.73
Depreciation
26.79
29.95
25.87
10.96
9.03
9.31
7.01
4.64
3.94
3.54
PBT
-22.03
20.19
49.31
1.58
1.26
5.54
4.03
-2.84
9.36
13.69
Tax
1.32
2.72
1.82
0.06
0.60
-1.05
-1.05
-0.83
-0.45
2.92
Tax Rate
-5.99%
13.47%
3.69%
3.80%
47.62%
-18.95%
-26.05%
29.23%
-4.81%
21.69%
PAT
-23.35
8.77
27.45
1.51
0.66
6.59
5.08
-2.01
9.85
10.54
PAT before Minority Interest
-14.94
17.47
47.48
1.51
0.66
6.59
5.08
-2.01
9.81
10.54
Minority Interest
8.41
-8.70
-20.03
0.00
0.00
0.00
0.00
0.00
0.04
0.00
PAT Margin
-3.96%
1.28%
3.68%
0.67%
0.38%
2.86%
3.38%
-1.68%
14.64%
11.51%
PAT Growth
-197.58%
-68.05%
1,717.88%
128.79%
-89.98%
29.72%
-
-
-6.55%
 
Unadjusted EPS
-5.38
3.16
17.28
0.95
0.42
4.15
3.20
-1.26
6.19
6.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Shareholder's Funds
222.19
223.88
70.08
74.25
78.31
77.69
64.90
76.44
68.36
Share Capital
42.77
30.89
15.89
15.89
15.89
15.89
15.89
15.89
15.89
Total Reserves
179.42
181.11
54.19
58.36
62.42
61.81
48.99
60.49
52.40
Non-Current Liabilities
78.73
80.16
49.38
59.15
55.63
64.10
43.57
25.85
18.58
Secured Loans
59.98
61.12
35.51
46.29
40.30
49.20
28.95
10.28
6.63
Unsecured Loans
0.00
0.00
1.87
1.87
2.11
2.53
1.87
2.05
0.00
Long Term Provisions
12.62
12.76
13.53
13.47
14.79
12.25
12.11
12.06
11.80
Current Liabilities
448.31
387.83
121.23
114.83
140.94
102.61
63.83
41.28
12.25
Trade Payables
76.22
31.69
35.32
27.93
29.04
40.61
15.55
15.04
2.49
Other Current Liabilities
58.59
82.84
28.01
23.69
24.77
14.93
5.82
4.55
2.99
Short Term Borrowings
310.87
269.24
55.24
61.61
85.21
41.01
40.38
18.96
4.41
Short Term Provisions
2.63
4.06
2.66
1.60
1.92
6.05
2.08
2.73
2.37
Total Liabilities
749.23
691.87
240.69
248.23
274.88
244.40
172.30
143.94
99.19
Net Block
343.24
298.20
105.72
114.23
115.62
115.35
59.01
56.55
46.56
Gross Block
567.87
492.96
193.35
191.72
184.09
174.09
110.72
103.66
89.46
Accumulated Depreciation
224.63
194.76
87.63
77.49
68.46
58.73
51.71
47.12
42.90
Non Current Assets
377.60
352.25
129.94
133.34
133.82
139.07
104.17
80.86
55.06
Capital Work in Progress
2.37
20.42
0.00
0.00
0.27
5.37
27.76
9.54
0.63
Non Current Investment
2.64
0.21
0.61
0.22
0.22
0.22
0.22
0.21
0.66
Long Term Loans & Adv.
24.04
22.62
12.80
10.22
10.70
10.28
15.59
13.82
7.20
Other Non Current Assets
5.31
10.80
10.80
8.67
7.01
7.85
1.60
0.75
0.00
Current Assets
371.63
339.62
110.75
114.89
141.06
105.33
68.13
63.08
44.13
Current Investments
0.89
12.07
0.06
0.05
0.05
0.05
0.05
0.60
4.60
Inventories
261.93
230.84
62.43
60.17
78.26
58.01
44.02
34.53
23.45
Sundry Debtors
56.69
47.48
24.84
23.85
21.71
9.01
3.91
5.36
3.94
Cash & Bank
4.97
6.88
4.56
4.91
5.42
7.11
3.50
10.48
8.41
Other Current Assets
47.14
1.41
0.69
0.63
35.62
31.16
16.66
12.11
3.73
Short Term Loans & Adv.
46.21
40.93
18.18
25.28
30.14
24.17
14.65
10.94
1.29
Net Current Assets
-76.68
-48.21
-10.48
0.06
0.11
2.73
4.30
21.80
31.88
Total Assets
749.23
691.87
240.69
248.23
274.88
244.40
172.30
143.94
99.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Cash From Operating Activity
31.25
17.21
35.17
37.65
-20.95
18.70
-6.78
4.77
2.95
PBT
20.19
49.31
1.58
1.26
5.54
4.03
-2.84
9.36
13.46
Adjustment
37.31
131.66
15.40
14.37
15.58
12.89
9.28
6.30
4.28
Changes in Working Capital
-26.26
-161.93
18.26
23.68
-42.90
3.19
-14.14
-8.31
-10.57
Cash after chg. in Working capital
31.25
19.04
35.24
39.31
-21.78
20.11
-7.70
7.35
7.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-1.82
-0.06
-1.66
0.84
-1.41
0.93
-2.58
-4.23
Other Direct Exp. Paid
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
Cash From Investing Activity
-55.30
-234.10
1.13
-0.48
1.30
-35.35
-24.92
-20.53
-2.73
Net Fixed Assets
-23.03
-88.27
-1.89
-0.40
-0.36
-0.52
-2.09
-2.90
Net Investments
17.57
-36.62
-0.40
0.00
0.00
-0.26
-17.03
0.63
Others
-49.84
-109.21
3.42
-0.08
1.66
-34.57
-5.80
-18.26
Cash from Financing Activity
-28.91
15.76
-32.05
-37.68
17.96
20.25
24.16
13.83
2.79
Net Cash Inflow / Outflow
-52.96
-201.12
4.25
-0.51
-1.69
3.61
-7.54
-1.93
3.01
Opening Cash & Equivalents
-255.83
-54.70
-58.96
5.42
7.16
3.55
11.08
13.01
10.00
Closing Cash & Equivalent
-308.78
-255.83
-54.70
4.91
5.47
7.16
3.55
11.08
13.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Book Value (Rs.)
74.61
124.00
44.11
46.74
49.29
48.91
40.84
48.08
42.98
ROA
2.42%
10.18%
0.62%
0.25%
2.54%
2.44%
-1.27%
8.07%
10.63%
ROE
8.64%
35.56%
2.10%
0.86%
8.45%
7.12%
-2.84%
13.56%
15.44%
ROCE
9.14%
21.70%
6.80%
5.07%
8.20%
7.19%
1.68%
13.89%
17.87%
Fixed Asset Turnover
1.34
2.25
1.21
1.02
1.45
1.21
1.25
0.87
1.21
Receivable days
26.78
17.08
38.06
43.54
21.62
13.71
12.62
20.21
13.31
Inventory Days
126.67
69.29
95.85
132.30
95.88
108.31
107.01
125.96
79.14
Payable days
30.31
18.35
56.75
66.42
54.45
75.41
45.09
55.25
12.11
Cash Conversion Cycle
123.14
68.02
77.17
109.42
63.04
46.61
74.54
90.92
80.34
Total Debt/Equity
1.71
1.63
1.33
1.74
1.79
1.29
1.12
0.43
0.16
Interest Cover
1.61
2.63
1.14
1.13
1.52
1.55
0.42
3.49
19.50

News Update:


  • Indsil Hydro Power - Quarterly Results
    11th Nov 2019, 17:44 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.