Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Ferro & Silica Manganese

Rating :
N/A

BSE: 513142 | NSE: ISPATALLOY

Not traded in the last 30 days
  • Open
  • High
  • 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%
  • 2.99%
  • 31.16%
  • FII
  • DII
  • Others
  • 1.82%
  • 0.01%
  • 2.58%

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
  • 4.63
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.41
  • 0.11
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.91
  • 2.48
  • -

Quarterly Results

N/A

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
1,122.90
381.56
102.12
1,261.44
1,210.34
1,011.81
837.97
847.85
782.61
686.13
Net Sales Growth
-
194.29%
273.64%
-91.90%
4.22%
19.62%
20.75%
-1.17%
8.34%
14.06%
 
Cost Of Goods Sold
-
789.03
230.09
65.65
550.59
453.41
287.83
271.91
268.30
237.06
245.21
Gross Profit
-
333.86
151.48
36.46
710.85
756.93
723.98
566.06
579.56
545.55
440.92
GP Margin
-
29.73%
39.70%
35.70%
56.35%
62.54%
71.55%
67.55%
68.36%
69.71%
64.26%
Total Expenditure
-
1,245.63
432.02
125.05
1,192.87
1,091.42
832.73
756.03
739.45
660.05
590.60
Power & Fuel Cost
-
258.37
89.00
2.97
346.33
326.01
278.41
255.31
232.75
218.15
201.16
% Of Sales
-
23.01%
23.33%
2.91%
27.46%
26.94%
27.52%
30.47%
27.45%
27.87%
29.32%
Employee Cost
-
42.58
22.44
6.90
65.25
70.38
63.00
56.77
60.86
50.35
37.35
% Of Sales
-
3.79%
5.88%
6.76%
5.17%
5.81%
6.23%
6.77%
7.18%
6.43%
5.44%
Manufacturing Exp.
-
48.79
29.83
4.48
77.36
82.11
70.81
58.33
47.58
33.65
26.43
% Of Sales
-
4.34%
7.82%
4.39%
6.13%
6.78%
7.00%
6.96%
5.61%
4.30%
3.85%
General & Admin Exp.
-
43.86
49.56
19.74
100.97
109.88
94.99
80.91
100.58
70.00
55.18
% Of Sales
-
3.91%
12.99%
19.33%
8.00%
9.08%
9.39%
9.66%
11.86%
8.94%
8.04%
Selling & Distn. Exp.
-
0.84
0.37
0.03
7.66
2.27
15.22
5.49
3.64
6.36
5.77
% Of Sales
-
0.07%
0.10%
0.03%
0.61%
0.19%
1.50%
0.66%
0.43%
0.81%
0.84%
Miscellaneous Exp.
-
62.16
10.73
25.28
44.72
47.35
22.46
27.33
25.74
44.48
5.77
% Of Sales
-
5.54%
2.81%
24.76%
3.55%
3.91%
2.22%
3.26%
3.04%
5.68%
2.84%
EBITDA
-
-122.73
-50.46
-22.93
68.57
118.92
179.08
81.94
108.40
122.56
95.53
EBITDA Margin
-
-10.93%
-13.22%
-22.45%
5.44%
9.83%
17.70%
9.78%
12.79%
15.66%
13.92%
Other Income
-
77.22
19.77
10.12
12.14
60.71
22.16
6.77
33.82
8.68
16.92
Interest
-
23.31
71.96
27.10
44.20
46.16
39.34
31.51
35.40
38.46
44.31
Depreciation
-
23.06
24.31
26.30
32.07
30.31
27.09
22.26
21.06
18.85
17.49
PBT
-
-91.88
-126.95
-66.22
4.43
103.16
134.82
34.93
85.76
73.94
50.65
Tax
-
-82.61
-53.09
-8.03
-3.66
42.50
51.21
16.30
12.92
28.04
21.94
Tax Rate
-
89.91%
23.65%
12.13%
11.29%
55.53%
37.98%
46.66%
30.70%
37.92%
43.32%
PAT
-
-9.27
-171.43
-58.18
-28.75
34.04
83.61
18.63
29.17
45.90
28.71
PAT before Minority Interest
-
-9.27
-171.43
-58.18
-28.75
34.04
83.61
18.63
29.17
45.90
28.71
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-0.83%
-44.93%
-56.97%
-2.28%
2.81%
8.26%
2.22%
3.44%
5.86%
4.18%
PAT Growth
-
-
-
-
-
-59.29%
348.79%
-36.13%
-36.45%
59.87%
 
EPS
-
-0.99
-18.37
-6.24
-3.08
3.65
8.96
2.00
3.13
4.92
3.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
551.75
559.91
729.45
928.83
965.27
932.15
897.08
906.14
925.81
930.19
Share Capital
46.66
46.66
46.66
46.66
46.66
44.45
40.96
36.96
33.66
33.66
Total Reserves
505.08
513.25
682.79
882.17
913.84
880.63
846.76
869.18
889.50
893.89
Non-Current Liabilities
503.79
569.90
165.57
48.99
51.95
42.88
46.07
59.53
222.28
231.69
Secured Loans
0.00
0.00
0.00
1.71
5.28
10.10
19.06
38.28
4.01
14.48
Unsecured Loans
538.51
531.03
0.00
0.00
0.00
0.00
0.00
0.00
194.05
194.05
Long Term Provisions
8.96
9.35
10.59
19.09
17.89
14.91
11.21
10.85
7.82
9.20
Current Liabilities
677.97
693.79
749.61
756.31
681.65
696.10
483.31
400.95
413.94
379.76
Trade Payables
231.03
279.73
189.70
344.14
266.32
291.78
256.36
221.19
182.88
155.15
Other Current Liabilities
307.23
243.53
234.22
130.22
147.02
140.21
91.93
75.70
97.10
91.41
Short Term Borrowings
37.17
46.17
200.27
170.42
166.73
173.66
93.48
58.64
62.73
68.16
Short Term Provisions
102.54
124.37
125.43
111.53
101.58
90.45
41.54
45.42
71.24
65.05
Total Liabilities
1,733.51
1,823.60
1,644.63
1,734.13
1,698.87
1,671.13
1,426.46
1,366.62
1,562.03
1,541.64
Net Block
818.13
823.12
847.06
867.43
863.88
846.02
879.85
934.42
948.43
987.71
Gross Block
1,515.46
1,497.97
1,497.60
1,433.01
1,397.68
1,354.60
1,451.11
1,437.54
1,403.36
1,375.16
Accumulated Depreciation
697.34
674.85
650.54
565.58
533.80
508.58
571.26
503.12
454.92
387.45
Non Current Assets
1,125.71
1,122.44
1,146.42
1,195.49
1,179.35
1,187.34
1,110.79
1,103.93
1,296.63
1,301.20
Capital Work in Progress
125.37
117.48
117.48
133.52
119.93
94.27
90.25
72.69
77.93
51.96
Non Current Investment
16.18
16.18
16.18
17.61
17.52
16.63
12.16
12.06
15.71
16.35
Long Term Loans & Adv.
166.04
165.66
165.70
176.93
178.01
230.42
128.53
84.76
253.01
242.22
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.55
2.96
Current Assets
607.80
701.15
498.21
538.64
519.52
483.79
315.67
262.69
265.39
240.44
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
259.03
286.11
256.48
174.48
192.24
203.12
132.75
126.48
98.09
99.51
Sundry Debtors
77.16
133.68
88.50
51.05
52.39
39.85
24.58
13.10
12.72
7.19
Cash & Bank
21.49
30.48
6.50
28.72
33.56
26.08
15.10
7.78
5.79
7.90
Other Current Assets
250.11
6.08
2.67
10.75
241.33
214.73
143.24
115.33
148.80
125.83
Short Term Loans & Adv.
244.60
244.80
144.07
273.64
231.92
199.98
128.19
100.52
132.00
107.61
Net Current Assets
-70.17
7.36
-251.40
-217.66
-162.12
-212.32
-167.64
-138.26
-148.55
-139.32
Total Assets
1,733.51
1,823.59
1,644.63
1,734.13
1,698.87
1,671.13
1,426.46
1,366.62
1,562.02
1,541.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
35.56
-288.88
17.26
82.77
110.49
89.57
62.89
65.82
94.82
114.47
PBT
-91.88
-224.51
-66.22
-32.40
76.54
134.82
34.93
42.97
73.94
50.65
Adjustment
23.65
177.79
63.83
126.65
115.23
-5.52
50.89
40.02
66.24
60.09
Changes in Working Capital
108.65
-241.10
20.80
-9.55
-52.12
-33.35
-5.25
-17.15
-26.61
16.96
Cash after chg. in Working capital
40.43
-287.82
18.41
84.69
139.65
95.94
80.56
65.84
113.57
127.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.86
-1.06
-1.16
-1.92
-29.16
-6.37
-17.68
-0.03
-18.75
-13.23
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
-25.40
3.02
5.75
-57.27
-35.88
-118.22
-66.85
142.07
-44.31
-235.54
Net Fixed Assets
-25.38
-0.37
-48.55
-48.92
-68.74
92.49
-31.13
-28.94
-54.17
-33.50
Net Investments
0.00
0.00
1.43
-0.10
-0.88
17.49
-0.10
3.65
0.64
0.15
Others
-0.02
3.39
52.87
-8.25
33.74
-228.20
-35.62
167.36
9.22
-202.19
Cash from Financing Activity
-30.90
307.00
-22.09
-35.98
-65.86
29.53
7.94
-208.45
-52.69
120.19
Net Cash Inflow / Outflow
-20.74
21.13
0.92
-10.48
8.75
0.88
3.98
-0.56
-2.17
-0.88
Opening Cash & Equivalents
23.81
2.88
1.98
16.66
7.84
7.66
1.94
1.34
0.63
0.51
Closing Cash & Equivalent
3.04
23.81
2.88
6.23
16.66
7.84
7.66
1.94
1.34
0.63

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
59.12
60.00
78.16
99.53
102.92
104.07
53.84
55.92
56.34
49.45
ROA
-0.52%
-9.89%
-3.44%
-1.67%
2.02%
5.40%
1.33%
1.99%
2.96%
1.99%
ROE
-1.67%
-26.59%
-7.68%
-3.04%
3.61%
12.39%
4.54%
7.69%
13.50%
9.42%
ROCE
-6.06%
-14.75%
-4.07%
1.05%
10.70%
20.31%
12.29%
13.22%
17.43%
17.70%
Fixed Asset Turnover
0.75
0.25
0.07
0.89
0.89
0.74
0.61
0.62
0.58
0.52
Receivable days
34.27
106.27
253.43
14.97
13.70
11.29
7.86
5.36
4.48
4.37
Inventory Days
88.60
259.52
954.48
53.06
58.72
58.84
54.10
46.61
44.42
52.69
Payable days
118.13
372.34
1041.72
102.61
104.89
122.98
108.31
96.54
86.45
65.78
Cash Conversion Cycle
4.73
-6.55
166.19
-34.59
-32.47
-52.85
-46.34
-44.58
-37.56
-8.72
Total Debt/Equity
1.04
1.03
0.28
0.19
0.19
0.23
0.31
0.29
0.80
0.97
Interest Cover
-2.94
-2.12
-1.44
0.27
2.66
4.43
2.11
2.19
2.92
2.14

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.