Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Ferro & Silica Manganese

Rating :
65/99

BSE: 590078 | NSE: MAITHANALL

601.15
22-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  625.20
  •  638.00
  •  597.95
  •  630.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  104359
  •  640.12
  •  725.00
  •  289.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,750.91
  • 8.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,121.80
  • 1.00%
  • 1.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 3.27%
  • 18.15%
  • FII
  • DII
  • Others
  • 0.76%
  • 0.38%
  • 2.45%

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
  • 6.29
  • 6.89
  • 5.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.51
  • 2.02
  • 1.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.08
  • 5.20
  • 4.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
409.13
469.70
-12.90%
265.59
485.80
-45.33%
406.26
549.30
-26.04%
469.12
476.67
-1.58%
Expenses
338.26
417.04
-18.89%
224.28
417.39
-46.27%
352.50
461.18
-23.57%
414.76
409.03
1.40%
EBITDA
70.87
52.66
34.58%
41.31
68.41
-39.61%
53.76
88.12
-38.99%
54.36
67.64
-19.63%
EBIDTM
17.32%
11.21%
15.55%
14.08%
13.23%
16.04%
11.59%
14.19%
Other Income
3.98
5.19
-23.31%
7.67
6.41
19.66%
29.91
7.29
310.29%
28.08
6.38
340.13%
Interest
0.24
0.68
-64.71%
0.17
1.06
-83.96%
0.50
1.35
-62.96%
1.47
2.08
-29.33%
Depreciation
3.92
3.92
0.00%
3.89
4.02
-3.23%
3.91
3.88
0.77%
3.96
3.94
0.51%
PBT
70.69
53.25
32.75%
44.92
69.74
-35.59%
79.26
90.18
-12.11%
77.01
68.00
13.25%
Tax
15.75
11.33
39.01%
9.76
17.58
-44.48%
15.23
20.02
-23.93%
13.10
14.06
-6.83%
PAT
54.94
41.92
31.06%
35.16
52.16
-32.59%
64.03
70.16
-8.74%
63.91
53.94
18.48%
PATM
13.43%
8.92%
13.24%
10.74%
15.76%
12.77%
13.62%
11.32%
EPS
18.87
14.40
31.04%
12.08
17.92
-32.59%
22.00
24.10
-8.71%
21.95
18.53
18.46%

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
1,550.10
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
-21.77%
-7.90%
5.80%
40.00%
16.62%
4.00%
14.99%
1.06%
59.10%
-1.49%
 
Cost Of Goods Sold
846.95
1,066.79
1,126.24
966.48
629.05
612.60
587.80
550.10
550.40
349.59
383.63
Gross Profit
703.15
764.09
861.69
912.48
713.04
538.19
518.71
412.16
401.71
248.85
223.89
GP Margin
45.36%
41.73%
43.35%
48.56%
53.13%
46.77%
46.88%
42.83%
42.19%
41.58%
36.85%
Total Expenditure
1,329.80
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
220.30
234.80
324.54
382.21
273.05
131.49
114.08
53.24
86.43
68.72
108.22
EBITDA Margin
14.21%
12.82%
16.33%
20.34%
20.34%
11.43%
10.31%
5.53%
9.08%
11.48%
17.81%
Other Income
69.64
66.16
26.19
17.04
8.50
4.06
4.78
2.96
6.13
6.93
7.46
Interest
2.38
5.89
8.22
7.82
12.35
16.53
21.54
21.00
18.78
6.44
9.02
Depreciation
15.68
15.81
15.63
15.44
25.32
23.29
26.94
22.80
18.54
9.53
10.33
PBT
271.88
279.26
326.88
375.99
243.87
95.73
70.38
12.40
55.25
59.67
96.33
Tax
53.84
57.24
71.66
84.18
64.26
16.94
13.78
1.10
9.99
15.13
23.68
Tax Rate
19.80%
20.50%
21.92%
22.39%
26.35%
17.70%
20.75%
8.87%
18.50%
25.36%
24.58%
PAT
218.04
222.03
255.22
291.81
179.70
78.85
52.62
11.40
44.38
45.36
72.68
PAT before Minority Interest
218.04
222.02
255.22
291.80
179.61
78.79
52.63
11.31
44.01
44.53
72.64
Minority Interest
0.00
0.01
0.00
0.01
0.09
0.06
-0.01
0.09
0.37
0.83
0.04
PAT Margin
14.07%
12.13%
12.84%
15.53%
13.39%
6.85%
4.76%
1.18%
4.66%
7.58%
11.96%
PAT Growth
-0.06%
-13.00%
-12.54%
62.39%
127.90%
49.85%
361.58%
-74.31%
-2.16%
-37.59%
 
EPS
74.93
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:


  • Maithan Alloys - Quarterly Results
    9th Nov 2020, 13:58 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.