Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Ferro & Silica Manganese

Rating :
67/99

BSE: 590078 | NSE: MAITHANALL

777.20
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  819.00
  •  819.00
  •  765.00
  •  796.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  115297
  •  903.51
  •  879.80
  •  345.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,261.39
  • 9.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,633.15
  • 0.77%
  • 1.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 3.45%
  • 17.79%
  • FII
  • DII
  • Others
  • 1.25%
  • 0.41%
  • 2.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.66
  • 9.73
  • -0.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.05
  • 12.30
  • -9.28

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.81
  • 23.00
  • -8.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.65
  • 7.15
  • 5.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 2.04
  • 1.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.12
  • 5.21
  • 4.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
499.18
406.26
22.87%
445.88
469.12
-4.95%
409.13
469.70
-12.90%
265.59
485.80
-45.33%
Expenses
388.60
352.50
10.24%
376.33
414.76
-9.27%
338.26
417.04
-18.89%
224.28
417.39
-46.27%
EBITDA
110.58
53.76
105.69%
69.55
54.36
27.94%
70.87
52.66
34.58%
41.31
68.41
-39.61%
EBIDTM
22.15%
13.23%
15.60%
11.59%
17.32%
11.21%
15.55%
14.08%
Other Income
6.24
29.91
-79.14%
6.08
28.08
-78.35%
3.98
5.19
-23.31%
7.67
6.41
19.66%
Interest
0.57
0.50
14.00%
0.22
1.47
-85.03%
0.24
0.68
-64.71%
0.17
1.06
-83.96%
Depreciation
3.90
3.91
-0.26%
3.91
3.96
-1.26%
3.92
3.92
0.00%
3.89
4.02
-3.23%
PBT
112.35
79.26
41.75%
71.50
77.01
-7.15%
70.69
53.25
32.75%
44.92
69.74
-35.59%
Tax
27.86
15.23
82.93%
16.06
13.10
22.60%
15.75
11.33
39.01%
9.76
17.58
-44.48%
PAT
84.49
64.03
31.95%
55.44
63.91
-13.25%
54.94
41.92
31.06%
35.16
52.16
-32.59%
PATM
16.93%
15.76%
12.43%
13.62%
13.43%
8.92%
13.24%
10.74%
EPS
29.02
22.00
31.91%
19.05
21.95
-13.21%
18.87
14.40
31.04%
12.08
17.92
-32.59%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,619.78
1,830.88
1,987.93
1,878.96
1,342.10
1,150.80
1,106.51
962.26
952.12
598.45
607.52
Net Sales Growth
-11.53%
-7.90%
5.80%
40.00%
16.62%
4.00%
14.99%
1.06%
59.10%
-1.49%
 
Cost Of Goods Sold
840.71
1,066.79
1,126.24
966.48
629.05
612.60
587.80
550.10
550.40
349.59
383.63
Gross Profit
779.07
764.09
861.69
912.48
713.04
538.19
518.71
412.16
401.71
248.85
223.89
GP Margin
48.10%
41.73%
43.35%
48.56%
53.13%
46.77%
46.88%
42.83%
42.19%
41.58%
36.85%
Total Expenditure
1,327.47
1,596.08
1,663.39
1,496.75
1,069.05
1,019.31
992.43
909.02
865.69
529.73
499.30
Power & Fuel Cost
-
361.38
373.40
366.55
280.23
298.08
309.31
278.61
241.76
127.90
74.34
% Of Sales
-
19.74%
18.78%
19.51%
20.88%
25.90%
27.95%
28.95%
25.39%
21.37%
12.24%
Employee Cost
-
27.17
27.17
25.90
19.14
15.77
15.00
11.26
10.16
6.58
5.30
% Of Sales
-
1.48%
1.37%
1.38%
1.43%
1.37%
1.36%
1.17%
1.07%
1.10%
0.87%
Manufacturing Exp.
-
36.31
36.83
31.84
28.42
24.00
26.74
20.44
14.96
14.63
13.56
% Of Sales
-
1.98%
1.85%
1.69%
2.12%
2.09%
2.42%
2.12%
1.57%
2.44%
2.23%
General & Admin Exp.
-
36.16
31.02
42.62
56.77
30.34
17.10
13.10
13.25
8.52
10.65
% Of Sales
-
1.98%
1.56%
2.27%
4.23%
2.64%
1.55%
1.36%
1.39%
1.42%
1.75%
Selling & Distn. Exp.
-
53.56
55.93
53.25
39.81
32.34
28.39
25.22
26.07
15.15
12.66
% Of Sales
-
2.93%
2.81%
2.83%
2.97%
2.81%
2.57%
2.62%
2.74%
2.53%
2.08%
Miscellaneous Exp.
-
14.71
12.80
10.11
15.63
6.17
8.09
10.31
9.10
7.36
12.66
% Of Sales
-
0.80%
0.64%
0.54%
1.16%
0.54%
0.73%
1.07%
0.96%
1.23%
0.52%
EBITDA
292.31
234.80
324.54
382.21
273.05
131.49
114.08
53.24
86.43
68.72
108.22
EBITDA Margin
18.05%
12.82%
16.33%
20.34%
20.34%
11.43%
10.31%
5.53%
9.08%
11.48%
17.81%
Other Income
23.97
66.16
26.19
17.04
8.50
4.06
4.78
2.96
6.13
6.93
7.46
Interest
1.20
5.89
8.22
7.82
12.35
16.53
21.54
21.00
18.78
6.44
9.02
Depreciation
15.62
15.81
15.63
15.44
25.32
23.29
26.94
22.80
18.54
9.53
10.33
PBT
299.46
279.26
326.88
375.99
243.87
95.73
70.38
12.40
55.25
59.67
96.33
Tax
69.43
57.24
71.66
84.18
64.26
16.94
13.78
1.10
9.99
15.13
23.68
Tax Rate
23.19%
20.50%
21.92%
22.39%
26.35%
17.70%
20.75%
8.87%
18.50%
25.36%
24.58%
PAT
230.03
222.03
255.22
291.81
179.70
78.85
52.62
11.40
44.38
45.36
72.68
PAT before Minority Interest
230.04
222.02
255.22
291.80
179.61
78.79
52.63
11.31
44.01
44.53
72.64
Minority Interest
0.01
0.01
0.00
0.01
0.09
0.06
-0.01
0.09
0.37
0.83
0.04
PAT Margin
14.20%
12.13%
12.84%
15.53%
13.39%
6.85%
4.76%
1.18%
4.66%
7.58%
11.96%
PAT Growth
3.61%
-13.00%
-12.54%
62.39%
127.90%
49.85%
361.58%
-74.31%
-2.16%
-37.59%
 
EPS
79.05
76.30
87.70
100.28
61.75
27.10
18.08
3.92
15.25
15.59
24.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,292.22
1,112.54
867.83
585.14
393.06
322.51
276.90
268.72
230.74
194.08
Share Capital
29.11
29.11
29.11
29.11
29.11
14.56
14.56
14.56
14.56
14.56
Total Reserves
1,263.11
1,083.43
838.71
556.03
363.95
307.95
262.34
254.16
213.08
171.12
Non-Current Liabilities
36.85
35.03
31.47
48.19
101.12
123.65
153.61
171.38
171.41
56.20
Secured Loans
3.57
3.62
3.67
19.69
81.65
121.28
154.26
166.85
166.05
50.99
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
2.78
2.34
1.88
1.70
1.23
1.09
0.81
0.66
0.37
0.00
Current Liabilities
186.33
370.78
315.39
268.04
301.17
332.72
352.85
291.68
254.63
157.80
Trade Payables
75.00
246.24
147.28
69.08
133.18
124.15
111.26
125.57
204.26
114.64
Other Current Liabilities
97.75
119.31
135.40
174.53
149.63
146.78
162.60
126.25
9.19
7.45
Short Term Borrowings
6.77
3.43
25.00
17.06
17.32
53.37
74.97
35.87
37.35
31.75
Short Term Provisions
6.81
1.80
7.71
7.38
1.04
8.42
4.02
3.99
3.83
3.97
Total Liabilities
1,515.93
1,518.89
1,215.24
901.94
798.93
782.52
786.99
734.67
682.37
433.68
Net Block
216.86
229.21
237.72
242.02
267.26
280.27
293.42
297.02
225.27
121.17
Gross Block
285.38
286.09
278.10
269.97
420.77
410.60
397.15
378.10
287.87
174.32
Accumulated Depreciation
68.52
56.88
40.38
27.95
153.51
130.33
103.73
81.08
62.60
53.15
Non Current Assets
264.70
279.02
279.91
280.62
286.52
290.80
304.90
304.84
302.68
198.95
Capital Work in Progress
1.10
0.00
0.00
0.00
0.00
0.80
4.98
0.60
65.03
65.98
Non Current Investment
4.11
6.13
7.44
7.57
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
39.49
40.54
31.61
27.88
19.27
9.73
6.50
7.21
12.38
11.80
Other Non Current Assets
3.14
3.14
3.14
3.14
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,251.23
1,239.87
935.33
621.32
512.40
491.72
482.08
429.84
379.68
234.73
Current Investments
1.71
621.85
335.17
62.14
35.72
35.72
38.43
38.00
15.02
12.01
Inventories
276.93
260.94
248.19
186.57
151.04
175.25
206.47
178.19
160.26
88.08
Sundry Debtors
280.59
256.66
243.73
225.21
198.69
204.25
141.33
124.38
77.43
45.26
Cash & Bank
638.74
45.41
57.40
90.65
54.16
27.44
37.23
35.85
78.29
36.94
Other Current Assets
53.26
24.23
23.11
21.13
72.79
49.06
58.62
53.44
48.67
52.45
Short Term Loans & Adv.
33.33
30.78
27.75
35.62
51.92
29.12
32.60
25.99
22.90
31.61
Net Current Assets
1,064.90
869.09
619.94
353.28
211.24
159.00
129.23
138.16
125.05
76.93
Total Assets
1,515.93
1,518.89
1,215.24
901.94
798.92
782.52
786.98
734.68
682.37
433.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-44.95
314.73
284.33
125.81
136.04
57.63
-3.69
41.78
47.79
85.63
PBT
279.26
326.88
375.99
243.87
95.73
70.38
12.49
54.37
60.50
96.36
Adjustment
-36.68
-4.14
3.73
36.86
31.33
39.97
38.62
30.60
6.84
17.02
Changes in Working Capital
-236.91
69.17
-6.95
-128.69
10.07
-38.89
-50.07
-31.79
-21.09
1.09
Cash after chg. in Working capital
5.67
391.91
372.76
152.04
137.13
71.45
1.04
53.18
46.24
114.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.62
-77.18
-88.42
-26.23
-1.08
-9.85
-4.73
-11.39
-0.76
-22.42
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
-3.97
0.00
0.00
0.00
0.00
Cash From Investing Activity
696.20
-275.63
-280.26
-11.22
-11.07
-4.49
-21.60
-47.47
-120.65
-82.35
Net Fixed Assets
-1.39
-1.57
-11.04
150.54
-281.94
-1.99
-0.69
3.04
4.89
22.01
Net Investments
622.71
-286.55
-278.83
-36.40
77.97
3.00
-2.29
-54.34
-16.51
-50.01
Others
74.88
12.49
9.61
-125.36
192.90
-5.50
-18.62
3.83
-109.03
-54.35
Cash from Financing Activity
-42.51
-54.11
-48.54
-73.89
-100.78
-64.56
25.80
-39.23
114.22
-3.61
Net Cash Inflow / Outflow
608.74
-15.01
-44.47
40.70
24.20
-11.41
0.51
-44.92
41.36
-0.33
Opening Cash & Equivalents
16.60
31.61
76.08
35.37
11.18
22.59
22.08
68.50
36.94
37.27
Closing Cash & Equivalent
625.34
16.60
31.61
76.08
35.37
11.18
22.59
23.58
78.29
36.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
443.91
382.18
298.10
201.00
135.02
110.78
95.12
92.31
78.19
63.78
ROA
14.63%
18.67%
27.57%
21.12%
9.96%
6.71%
1.49%
6.21%
7.98%
17.60%
ROE
18.47%
25.78%
40.17%
36.72%
22.02%
17.56%
4.14%
17.73%
21.55%
48.13%
ROCE
23.54%
32.98%
48.62%
42.76%
21.01%
16.43%
6.59%
15.88%
18.45%
39.70%
Fixed Asset Turnover
6.41
7.05
6.90
4.06
2.91
2.87
2.60
3.01
2.69
3.65
Receivable days
53.55
45.94
45.26
55.11
60.87
54.42
48.13
36.77
35.98
30.70
Inventory Days
53.61
46.74
41.96
43.89
49.29
60.12
69.68
61.66
72.82
42.27
Payable days
37.37
43.57
26.68
35.06
46.77
42.69
47.15
68.81
106.72
88.16
Cash Conversion Cycle
69.79
49.11
60.54
63.94
63.38
71.85
70.66
29.62
2.07
-15.19
Total Debt/Equity
0.01
0.01
0.05
0.14
0.35
0.66
0.93
0.79
0.91
0.46
Interest Cover
48.41
40.77
49.07
20.75
6.79
4.08
1.59
3.88
10.27
11.68

Top Investors:

News Update:


No Latest News!

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.