Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Ferro & Silica Manganese

Rating :
65/99

BSE: 590078 | NSE: MAITHANALL

980.70
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  984.00
  •  997.15
  •  975.10
  •  990.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23670
  •  233.38
  •  1254.95
  •  498.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,856.72
  • 6.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,874.57
  • 0.61%
  • 1.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 3.22%
  • 17.54%
  • FII
  • DII
  • Others
  • 0.67%
  • 0.00%
  • 3.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.47
  • 3.83
  • -6.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.66
  • 1.51
  • -1.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.67
  • 5.14
  • -3.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.20
  • 7.11
  • 6.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.63
  • 2.01
  • 1.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.38
  • 5.23
  • 4.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
666.36
409.13
62.87%
565.64
265.59
112.97%
499.18
406.26
22.87%
445.88
469.12
-4.95%
Expenses
444.75
338.26
31.48%
424.52
224.28
89.28%
388.60
352.50
10.24%
376.33
414.76
-9.27%
EBITDA
221.61
70.87
212.70%
141.12
41.31
241.61%
110.58
53.76
105.69%
69.55
54.36
27.94%
EBIDTM
33.26%
17.32%
24.95%
15.55%
22.15%
13.23%
15.60%
11.59%
Other Income
6.65
3.98
67.09%
10.32
7.67
34.55%
6.24
29.91
-79.14%
6.08
28.08
-78.35%
Interest
0.19
0.24
-20.83%
0.39
0.17
129.41%
0.57
0.50
14.00%
0.22
1.47
-85.03%
Depreciation
3.96
3.92
1.02%
3.86
3.89
-0.77%
3.90
3.91
-0.26%
3.91
3.96
-1.26%
PBT
224.11
70.69
217.03%
147.19
44.92
227.67%
112.35
79.26
41.75%
71.50
77.01
-7.15%
Tax
60.17
15.75
282.03%
35.12
9.76
259.84%
27.86
15.23
82.93%
16.06
13.10
22.60%
PAT
163.94
54.94
198.40%
112.07
35.16
218.74%
84.49
64.03
31.95%
55.44
63.91
-13.25%
PATM
24.60%
13.43%
19.81%
13.24%
16.93%
15.76%
12.43%
13.62%
EPS
56.32
18.87
198.46%
38.50
12.08
218.71%
29.30
22.00
33.18%
19.05
21.95
-13.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
2,177.06
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
Net Sales Growth
40.45%
-11.53%
-7.90%
5.80%
40.00%
16.62%
4.00%
14.99%
1.06%
59.10%
 
Cost Of Goods Sold
1,043.50
840.71
1,066.79
1,126.24
966.48
629.05
612.60
587.80
550.10
550.40
349.59
Gross Profit
1,133.56
779.07
764.09
861.69
912.48
713.04
538.19
518.71
412.16
401.71
248.85
GP Margin
52.07%
48.10%
41.73%
43.35%
48.56%
53.13%
46.77%
46.88%
42.83%
42.19%
41.58%
Total Expenditure
1,634.20
1,325.48
1,596.08
1,663.39
1,496.75
1,069.05
1,019.31
992.43
909.02
865.69
529.73
Power & Fuel Cost
-
331.98
361.38
373.40
366.55
280.23
298.08
309.31
278.61
241.76
127.90
% Of Sales
-
20.50%
19.74%
18.78%
19.51%
20.88%
25.90%
27.95%
28.95%
25.39%
21.37%
Employee Cost
-
25.93
27.17
27.17
25.90
19.14
15.77
15.00
11.26
10.16
6.58
% Of Sales
-
1.60%
1.48%
1.37%
1.38%
1.43%
1.37%
1.36%
1.17%
1.07%
1.10%
Manufacturing Exp.
-
31.20
36.31
36.83
31.84
28.42
24.00
26.74
20.44
14.96
14.63
% Of Sales
-
1.93%
1.98%
1.85%
1.69%
2.12%
2.09%
2.42%
2.12%
1.57%
2.44%
General & Admin Exp.
-
30.77
36.17
31.02
42.62
56.77
30.34
17.10
13.10
13.25
8.52
% Of Sales
-
1.90%
1.98%
1.56%
2.27%
4.23%
2.64%
1.55%
1.36%
1.39%
1.42%
Selling & Distn. Exp.
-
50.69
53.56
55.93
53.25
39.81
32.34
28.39
25.22
26.07
15.15
% Of Sales
-
3.13%
2.93%
2.81%
2.83%
2.97%
2.81%
2.57%
2.62%
2.74%
2.53%
Miscellaneous Exp.
-
14.20
14.70
12.80
10.11
15.63
6.17
8.09
10.31
9.10
15.15
% Of Sales
-
0.88%
0.80%
0.64%
0.54%
1.16%
0.54%
0.73%
1.07%
0.96%
1.23%
EBITDA
542.86
294.30
234.80
324.54
382.21
273.05
131.49
114.08
53.24
86.43
68.72
EBITDA Margin
24.94%
18.17%
12.82%
16.33%
20.34%
20.34%
11.43%
10.31%
5.53%
9.08%
11.48%
Other Income
29.29
23.97
66.16
26.19
17.04
8.50
4.06
4.78
2.96
6.13
6.93
Interest
1.37
3.19
5.89
8.22
7.82
12.35
16.53
21.54
21.00
18.78
6.44
Depreciation
15.63
15.62
15.81
15.63
15.44
25.32
23.29
26.94
22.80
18.54
9.53
PBT
555.15
299.46
279.26
326.88
375.99
243.87
95.73
70.38
12.40
55.25
59.67
Tax
139.21
69.43
57.24
71.66
84.18
64.26
16.94
13.78
1.10
9.99
15.13
Tax Rate
25.08%
23.19%
20.50%
21.92%
22.39%
26.35%
17.70%
20.75%
8.87%
18.50%
25.36%
PAT
415.94
230.84
222.03
255.22
291.81
179.70
78.85
52.62
11.40
44.38
45.36
PAT before Minority Interest
416.75
230.03
222.02
255.22
291.80
179.61
78.79
52.63
11.31
44.01
44.53
Minority Interest
0.81
0.81
0.01
0.00
0.01
0.09
0.06
-0.01
0.09
0.37
0.83
PAT Margin
19.11%
14.25%
12.13%
12.84%
15.53%
13.39%
6.85%
4.76%
1.18%
4.66%
7.58%
PAT Growth
90.76%
3.97%
-13.00%
-12.54%
62.39%
127.90%
49.85%
361.58%
-74.31%
-2.16%
 
EPS
142.93
79.33
76.30
87.70
100.28
61.75
27.10
18.08
3.92
15.25
15.59

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,521.60
1,292.22
1,112.54
867.83
585.14
393.06
322.51
276.90
268.72
230.74
Share Capital
29.11
29.11
29.11
29.11
29.11
29.11
14.56
14.56
14.56
14.56
Total Reserves
1,492.49
1,263.11
1,083.43
838.71
556.03
363.95
307.95
262.34
254.16
213.08
Non-Current Liabilities
38.74
36.85
35.03
31.47
48.19
101.12
123.65
153.61
171.38
171.41
Secured Loans
0.00
0.00
3.62
3.67
19.69
81.65
121.28
154.26
166.85
166.05
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
2.80
2.78
2.34
1.88
1.70
1.23
1.09
0.81
0.66
0.37
Current Liabilities
337.80
186.33
370.78
315.39
268.04
301.17
332.72
352.85
291.68
254.63
Trade Payables
183.31
75.00
246.24
147.28
69.08
133.18
124.15
111.26
125.57
204.26
Other Current Liabilities
93.00
97.75
119.31
135.40
174.53
149.63
146.78
162.60
126.25
9.19
Short Term Borrowings
45.14
6.77
3.43
25.00
17.06
17.32
53.37
74.97
35.87
37.35
Short Term Provisions
16.35
6.81
1.80
7.71
7.38
1.04
8.42
4.02
3.99
3.83
Total Liabilities
1,897.88
1,515.93
1,518.89
1,215.24
901.94
798.93
782.52
786.99
734.67
682.37
Net Block
202.94
216.86
229.21
237.72
242.02
267.26
280.27
293.42
297.02
225.27
Gross Block
286.89
285.38
286.09
278.10
269.97
420.77
410.60
397.15
378.10
287.87
Accumulated Depreciation
83.95
68.52
56.88
40.38
27.95
153.51
130.33
103.73
81.08
62.60
Non Current Assets
248.21
264.70
279.02
279.91
280.62
286.52
290.80
304.90
304.84
302.68
Capital Work in Progress
0.00
1.10
0.00
0.00
0.00
0.00
0.80
4.98
0.60
65.03
Non Current Investment
5.07
4.11
6.13
7.44
7.57
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
40.20
39.49
40.54
31.61
27.88
19.27
9.73
6.50
7.21
12.38
Other Non Current Assets
0.00
3.14
3.14
3.14
3.14
0.00
0.00
0.00
0.00
0.00
Current Assets
1,649.67
1,251.23
1,239.87
935.33
621.32
512.40
491.72
482.08
429.84
379.68
Current Investments
790.22
1.71
621.85
335.17
62.14
35.72
35.72
38.43
38.00
15.02
Inventories
348.51
276.93
260.94
248.19
186.57
151.04
175.25
206.47
178.19
160.26
Sundry Debtors
436.27
280.59
256.66
243.73
225.21
198.69
204.25
141.33
124.38
77.43
Cash & Bank
27.45
638.74
45.41
57.40
90.65
54.16
27.44
37.23
35.85
78.29
Other Current Assets
47.22
20.68
24.23
23.11
56.75
72.79
49.06
58.62
53.44
48.67
Short Term Loans & Adv.
30.41
32.58
30.78
27.75
35.62
51.92
29.12
32.60
25.99
22.90
Net Current Assets
1,311.87
1,064.90
869.09
619.94
353.28
211.24
159.00
129.23
138.16
125.05
Total Assets
1,897.88
1,515.93
1,518.89
1,215.24
901.94
798.92
782.52
786.98
734.68
682.37

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
116.89
-44.95
314.73
284.33
125.81
136.04
57.63
-3.69
41.78
47.79
PBT
299.46
279.27
326.88
375.99
243.87
95.73
70.38
12.49
54.37
60.50
Adjustment
-6.09
-36.69
-4.14
3.73
36.86
31.33
39.97
38.62
30.60
6.84
Changes in Working Capital
-117.53
-236.91
69.17
-6.95
-128.69
10.07
-38.89
-50.07
-31.79
-21.09
Cash after chg. in Working capital
175.84
5.67
391.91
372.76
152.04
137.13
71.45
1.04
53.18
46.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-58.95
-50.62
-77.18
-88.42
-26.23
-1.08
-9.85
-4.73
-11.39
-0.76
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
-3.97
0.00
0.00
0.00
Cash From Investing Activity
-760.75
696.20
-275.63
-280.26
-11.22
-11.07
-4.49
-21.60
-47.47
-120.65
Net Fixed Assets
-0.41
-1.39
-1.57
-11.04
150.54
-281.94
-1.99
-0.69
3.04
4.89
Net Investments
-788.78
622.71
-286.55
-278.83
-36.40
77.97
3.00
-2.29
-54.34
-16.51
Others
28.44
74.88
12.49
9.61
-125.36
192.90
-5.50
-18.62
3.83
-109.03
Cash from Financing Activity
37.08
-42.51
-54.11
-48.54
-73.89
-100.78
-64.56
25.80
-39.23
114.22
Net Cash Inflow / Outflow
-606.78
608.74
-15.01
-44.47
40.70
24.20
-11.41
0.51
-44.92
41.36
Opening Cash & Equivalents
625.34
16.60
31.61
76.08
35.37
11.18
22.59
22.08
68.50
36.94
Closing Cash & Equivalent
18.56
625.34
16.60
31.61
76.08
35.37
11.18
22.59
23.58
78.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
522.71
443.91
382.18
298.10
201.00
135.02
110.78
95.12
92.31
78.19
ROA
13.48%
14.63%
18.67%
27.57%
21.12%
9.96%
6.71%
1.49%
6.21%
7.98%
ROE
16.35%
18.47%
25.78%
40.17%
36.72%
22.02%
17.56%
4.14%
17.73%
21.55%
ROCE
21.12%
23.58%
32.98%
48.62%
42.76%
21.01%
16.43%
6.59%
15.88%
18.45%
Fixed Asset Turnover
5.66
6.41
7.05
6.90
4.06
2.91
2.87
2.60
3.01
2.69
Receivable days
80.77
53.55
45.94
45.26
55.11
60.87
54.42
48.13
36.77
35.98
Inventory Days
70.47
53.61
46.74
41.96
43.89
49.29
60.12
69.68
61.66
72.82
Payable days
35.86
37.37
43.57
26.68
35.06
46.77
42.69
47.15
68.81
106.72
Cash Conversion Cycle
115.37
69.79
49.11
60.54
63.94
63.38
71.85
70.66
29.62
2.07
Total Debt/Equity
0.03
0.01
0.01
0.05
0.14
0.35
0.66
0.93
0.79
0.91
Interest Cover
94.87
48.41
40.77
49.07
20.75
6.79
4.08
1.59
3.88
10.27

Top Investors:

News Update:


  • Maithan Alloys - Quarterly Results
    11th Nov 2021, 14:26 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.