Nifty
Sensex
:
:
18534.40
62622.24
-99.45 (-0.53%)
-346.89 (-0.55%)

Ferro & Silica Manganese

Rating :
N/A

BSE: 513142 | NSE: ISPATALLOY

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • N/A
  • N/A
  • N/A
  • N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 58.70
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 208.28
  • 6.36%
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.44%
  • 3.00%
  • 31.09%
  • FII
  • DII
  • Others
  • 1.82%
  • 0.01%
  • 2.64%

Chart

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

Revenue CAGR (%)

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

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.96
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.11
  • 0.11
  • 0.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.28
  • 5.24
  • 1.30

Quarterly Results

N/A

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
-
102.12
1,261.44
1,210.34
1,011.81
837.97
847.85
782.61
686.13
590.70
639.01
Net Sales Growth
-
-91.90%
4.22%
19.62%
20.75%
-1.17%
8.34%
14.06%
16.16%
-7.56%
 
Cost Of Goods Sold
-
65.65
550.59
453.41
287.83
271.91
268.30
237.06
245.21
224.68
342.65
Gross Profit
-
36.46
710.85
756.93
723.98
566.06
579.56
545.55
440.92
366.02
296.36
GP Margin
-
35.70%
56.35%
62.54%
71.55%
67.55%
68.36%
69.71%
64.26%
61.96%
46.38%
Total Expenditure
-
125.05
1,192.87
1,091.42
832.73
756.03
739.45
660.05
590.60
485.79
541.04
Power & Fuel Cost
-
2.97
346.33
326.01
278.41
255.31
232.75
218.15
201.16
168.80
123.72
% Of Sales
-
2.91%
27.46%
26.94%
27.52%
30.47%
27.45%
27.87%
29.32%
28.58%
19.36%
Employee Cost
-
6.90
65.25
70.38
63.00
56.77
60.86
50.35
37.35
20.02
18.85
% Of Sales
-
6.76%
5.17%
5.81%
6.23%
6.77%
7.18%
6.43%
5.44%
3.39%
2.95%
Manufacturing Exp.
-
4.48
77.36
82.11
70.81
58.33
47.58
33.65
26.43
18.90
17.99
% Of Sales
-
4.39%
6.13%
6.78%
7.00%
6.96%
5.61%
4.30%
3.85%
3.20%
2.82%
General & Admin Exp.
-
19.74
100.97
109.88
94.99
80.91
100.58
70.00
55.18
34.52
26.12
% Of Sales
-
19.33%
8.00%
9.08%
9.39%
9.66%
11.86%
8.94%
8.04%
5.84%
4.09%
Selling & Distn. Exp.
-
0.03
7.66
2.27
15.22
5.49
3.64
6.36
5.77
1.35
0.61
% Of Sales
-
0.03%
0.61%
0.19%
1.50%
0.66%
0.43%
0.81%
0.84%
0.23%
0.10%
Miscellaneous Exp.
-
25.28
44.72
47.35
22.46
27.33
25.74
44.48
19.49
17.51
0.61
% Of Sales
-
24.76%
3.55%
3.91%
2.22%
3.26%
3.04%
5.68%
2.84%
2.96%
1.74%
EBITDA
-
-22.93
68.57
118.92
179.08
81.94
108.40
122.56
95.53
104.91
97.97
EBITDA Margin
-
-22.45%
5.44%
9.83%
17.70%
9.78%
12.79%
15.66%
13.92%
17.76%
15.33%
Other Income
-
10.12
12.14
60.71
22.16
6.77
33.82
8.68
16.92
7.06
8.63
Interest
-
27.10
44.20
46.16
39.34
31.51
35.40
38.46
44.31
47.30
50.38
Depreciation
-
26.30
32.07
30.31
27.09
22.26
21.06
18.85
17.49
16.58
15.46
PBT
-
-66.22
4.43
103.16
134.82
34.93
85.76
73.94
50.65
48.09
40.76
Tax
-
-8.03
-3.66
42.50
51.21
16.30
12.92
28.04
21.94
16.96
13.90
Tax Rate
-
12.13%
11.29%
55.53%
37.98%
46.66%
30.70%
37.92%
43.32%
35.27%
34.10%
PAT
-
-58.18
-28.75
34.04
83.61
18.63
29.17
45.90
28.71
31.13
26.86
PAT before Minority Interest
-
-58.18
-28.75
34.04
83.61
18.63
29.17
45.90
28.71
31.13
26.86
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-56.97%
-2.28%
2.81%
8.26%
2.22%
3.44%
5.86%
4.18%
5.27%
4.20%
PAT Growth
-
-
-
-59.29%
348.79%
-36.13%
-36.45%
59.87%
-7.77%
15.90%
 
EPS
-
-6.24
-3.08
3.65
8.96
2.00
3.13
4.92
3.08
3.34
2.88

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
729.45
928.83
965.27
932.15
897.08
906.14
925.81
930.19
950.27
973.37
Share Capital
46.66
46.66
46.66
44.45
40.96
36.96
33.66
33.66
33.66
33.66
Total Reserves
682.79
882.17
913.84
880.63
846.76
869.18
889.50
893.89
916.61
939.71
Non-Current Liabilities
165.57
48.99
51.95
42.88
46.07
59.53
222.28
231.69
58.68
102.98
Secured Loans
0.00
1.71
5.28
10.10
19.06
38.28
4.01
14.48
43.23
64.23
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
194.05
194.05
0.00
3.85
Long Term Provisions
10.59
19.09
17.89
14.91
11.21
10.85
7.82
9.20
4.70
27.68
Current Liabilities
749.61
756.31
681.65
696.10
483.31
400.95
413.94
379.76
334.47
362.53
Trade Payables
189.70
344.14
266.32
291.78
256.36
221.19
182.88
155.15
115.11
180.95
Other Current Liabilities
234.22
130.22
147.02
140.21
91.93
75.70
97.10
91.41
91.94
49.20
Short Term Borrowings
200.27
170.42
166.73
173.66
93.48
58.64
62.73
68.16
82.88
123.02
Short Term Provisions
125.43
111.53
101.58
90.45
41.54
45.42
71.24
65.05
44.55
9.36
Total Liabilities
1,644.63
1,734.13
1,698.87
1,671.13
1,426.46
1,366.62
1,562.03
1,541.64
1,343.42
1,438.88
Net Block
847.06
867.43
863.88
846.02
879.85
934.42
948.43
987.71
1,037.15
1,058.40
Gross Block
1,497.60
1,433.01
1,397.68
1,354.60
1,451.11
1,437.54
1,403.36
1,375.16
1,358.42
1,317.08
Accumulated Depreciation
650.54
565.58
533.80
508.58
571.26
503.12
454.92
387.45
321.27
258.68
Non Current Assets
1,146.42
1,195.49
1,179.35
1,187.34
1,110.79
1,103.93
1,296.63
1,301.20
1,129.78
1,195.03
Capital Work in Progress
117.48
133.52
119.93
94.27
90.25
72.69
77.93
51.96
35.20
60.54
Non Current Investment
16.18
17.61
17.52
16.63
12.16
12.06
15.71
16.35
16.50
17.07
Long Term Loans & Adv.
165.70
176.93
178.01
230.42
128.53
84.76
253.01
242.22
39.43
57.78
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
1.55
2.96
1.49
1.23
Current Assets
498.21
538.64
519.52
483.79
315.67
262.69
265.39
240.44
213.64
243.85
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
256.48
174.48
192.24
203.12
132.75
126.48
98.09
99.51
107.01
130.37
Sundry Debtors
88.50
51.05
52.39
39.85
24.58
13.10
12.72
7.19
9.94
41.31
Cash & Bank
6.50
28.72
33.56
26.08
15.10
7.78
5.79
7.90
6.29
14.11
Other Current Assets
146.74
10.75
9.41
14.75
143.24
115.33
148.80
125.83
90.39
58.05
Short Term Loans & Adv.
144.07
273.64
231.92
199.98
128.19
100.52
132.00
107.61
77.44
44.77
Net Current Assets
-251.40
-217.66
-162.12
-212.32
-167.64
-138.26
-148.55
-139.32
-120.83
-118.68
Total Assets
1,644.63
1,734.13
1,698.87
1,671.13
1,426.46
1,366.62
1,562.02
1,541.64
1,343.42
1,438.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
17.26
82.77
110.49
89.57
62.89
65.82
94.82
114.47
97.92
92.71
PBT
-66.22
-32.40
76.54
134.82
34.93
42.97
73.94
50.65
48.85
40.76
Adjustment
63.83
126.65
115.23
-5.52
50.89
40.02
66.24
60.09
55.26
59.34
Changes in Working Capital
20.80
-9.55
-52.12
-33.35
-5.25
-17.15
-26.61
16.96
-4.09
-1.90
Cash after chg. in Working capital
18.41
84.69
139.65
95.94
80.56
65.84
113.57
127.70
100.02
98.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.16
-1.92
-29.16
-6.37
-17.68
-0.03
-18.75
-13.23
-2.09
-5.50
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
5.75
-57.27
-35.88
-118.22
-66.85
142.07
-44.31
-235.54
-24.70
-34.41
Net Fixed Assets
-48.55
-48.92
-68.74
92.49
-31.13
-28.94
-54.17
-33.50
-16.00
-20.73
Net Investments
1.43
-0.10
-0.88
17.49
-0.10
3.65
0.64
0.15
-1.43
-15.70
Others
52.87
-8.25
33.74
-228.20
-35.62
167.36
9.22
-202.19
-7.27
2.02
Cash from Financing Activity
-22.09
-35.98
-65.86
29.53
7.94
-208.45
-52.69
120.19
-75.81
-63.99
Net Cash Inflow / Outflow
0.92
-10.48
8.75
0.88
3.98
-0.56
-2.17
-0.88
-2.59
-5.69
Opening Cash & Equivalents
1.98
16.66
7.84
7.66
1.94
1.34
0.63
0.51
0.34
5.89
Closing Cash & Equivalent
2.88
6.23
16.66
7.84
7.66
1.94
1.34
0.63
0.51
0.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
78.16
99.53
102.92
104.07
53.84
55.92
56.34
49.45
45.41
40.70
ROA
-3.44%
-1.67%
2.02%
5.40%
1.33%
1.99%
2.96%
1.99%
2.24%
1.88%
ROE
-7.68%
-3.04%
3.61%
12.39%
4.54%
7.69%
13.50%
9.42%
11.24%
10.69%
ROCE
-4.07%
1.05%
10.70%
20.31%
12.29%
13.22%
17.43%
17.70%
20.93%
19.28%
Fixed Asset Turnover
0.07
0.89
0.89
0.74
0.61
0.62
0.58
0.52
0.47
0.51
Receivable days
253.43
14.97
13.70
11.29
7.86
5.36
4.48
4.37
14.90
11.72
Inventory Days
954.48
53.06
58.72
58.84
54.10
46.61
44.42
52.69
69.02
67.06
Payable days
1041.72
102.61
104.89
122.98
108.31
96.54
86.45
65.78
88.36
84.19
Cash Conversion Cycle
166.19
-34.59
-32.47
-52.85
-46.34
-44.58
-37.56
-8.72
-4.43
-5.41
Total Debt/Equity
0.28
0.19
0.19
0.23
0.31
0.29
0.80
0.97
0.51
0.78
Interest Cover
-1.44
0.27
2.66
4.43
2.11
2.19
2.92
2.14
2.02
1.81

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.