Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Ferro & Silica Manganese

Rating :
61/99  (View)

BSE: 532656 | NSE: Not Listed

3.35
0.00 (0%)
25-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  3.40
  •  3.46
  •  3.20
  •  3.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  64643
  •  2.17
  •  4.26
  •  1.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 65.70
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 83.01
  • N/A
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.29%
  • 1.92%
  • 46.18%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.61%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.01
  • 175.08
  • -2.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -20.56
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.04
  • -
  • 97.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.24
  • 2.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.38
  • 0.47
  • 0.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.35
  • 1.96
  • 3.70

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
26.50
83.53
-68.27%
31.01
100.93
-69.28%
44.63
81.94
-45.53%
62.31
84.47
-26.23%
Expenses
31.93
84.66
-62.28%
35.77
97.38
-63.27%
52.35
78.42
-33.24%
63.28
78.22
-19.10%
EBITDA
-5.43
-1.13
-
-4.76
3.55
-
-7.72
3.52
-
-0.97
6.24
-
EBIDTM
-20.50%
-1.35%
-15.36%
3.51%
-17.31%
4.29%
-1.57%
7.39%
Other Income
1.41
25.99
-94.57%
0.87
1.38
-36.96%
2.11
5.30
-60.19%
1.47
1.15
27.83%
Interest
1.57
1.29
21.71%
1.11
1.08
2.78%
0.81
3.05
-73.44%
0.86
3.26
-73.62%
Depreciation
0.55
0.78
-29.49%
0.59
0.59
0.00%
0.51
0.20
155.00%
0.68
0.53
28.30%
PBT
-2.50
20.67
-
-1.24
3.27
-
-3.90
5.59
-
3.63
2.28
59.21%
Tax
-3.33
7.60
-
-0.65
2.77
-
-0.88
-0.10
-
2.53
-0.28
-
PAT
0.83
13.07
-93.65%
-0.59
0.50
-
-3.02
5.69
-
1.09
2.56
-57.42%
PATM
3.11%
15.65%
-1.90%
0.49%
-6.77%
6.95%
1.76%
3.03%
EPS
0.04
0.67
-94.03%
-0.03
0.03
-
-0.16
0.27
-
0.06
0.13
-53.85%

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
164.45
291.39
361.04
311.50
132.79
1.85
3.99
245.62
228.40
378.64
395.37
Net Sales Growth
-53.13%
-19.29%
15.90%
134.58%
7077.84%
-53.63%
-98.38%
7.54%
-39.68%
-4.23%
 
Cost Of Goods Sold
72.45
115.60
117.30
105.51
59.69
0.05
0.08
120.77
102.66
209.95
196.06
Gross Profit
92.00
175.79
243.74
206.00
73.09
1.81
3.91
124.84
125.74
168.69
199.31
GP Margin
55.94%
60.33%
67.51%
66.13%
55.04%
97.84%
97.99%
50.83%
55.05%
44.55%
50.41%
Total Expenditure
183.33
297.67
333.07
295.76
118.06
21.70
39.45
263.98
224.19
360.19
344.91
Power & Fuel Cost
-
130.53
157.86
136.53
30.14
0.69
11.31
80.28
63.94
66.12
78.30
% Of Sales
-
44.80%
43.72%
43.83%
22.70%
37.30%
283.46%
32.68%
27.99%
17.46%
19.80%
Employee Cost
-
17.49
20.53
19.67
12.86
12.21
11.11
23.67
22.45
21.80
18.55
% Of Sales
-
6.00%
5.69%
6.31%
9.68%
660.0%
278.45%
9.64%
9.83%
5.76%
4.69%
Manufacturing Exp.
-
30.58
33.07
29.65
11.54
6.73
14.50
26.56
22.75
32.57
28.23
% Of Sales
-
10.49%
9.16%
9.52%
8.69%
363.78%
363.41%
10.81%
9.96%
8.60%
7.14%
General & Admin Exp.
-
1.27
1.34
1.40
1.71
1.27
1.73
2.23
1.58
1.15
1.20
% Of Sales
-
0.44%
0.37%
0.45%
1.29%
68.65%
43.36%
0.91%
0.69%
0.30%
0.30%
Selling & Distn. Exp.
-
1.13
2.08
2.08
1.31
0.31
0.10
7.54
9.26
22.05
21.27
% Of Sales
-
0.39%
0.58%
0.67%
0.99%
16.76%
2.51%
3.07%
4.05%
5.82%
5.38%
Miscellaneous Exp.
-
1.06
0.88
0.92
0.81
0.44
0.62
2.93
1.55
6.55
21.27
% Of Sales
-
0.36%
0.24%
0.30%
0.61%
23.78%
15.54%
1.19%
0.68%
1.73%
0.33%
EBITDA
-18.88
-6.28
27.97
15.74
14.73
-19.85
-35.46
-18.36
4.21
18.45
50.46
EBITDA Margin
-11.48%
-2.16%
7.75%
5.05%
11.09%
-1072.97%
-888.72%
-7.47%
1.84%
4.87%
12.76%
Other Income
5.86
30.95
8.52
3.83
3.44
8.72
15.20
4.23
1.47
3.06
3.67
Interest
4.35
4.04
14.44
17.94
17.24
11.21
7.38
5.32
3.00
8.20
2.17
Depreciation
2.33
2.57
2.04
2.95
2.80
11.00
9.83
9.51
4.03
4.12
2.16
PBT
-4.01
18.07
20.01
-1.33
-1.88
-33.34
-37.48
-28.97
-1.35
9.20
49.80
Tax
-2.33
12.02
3.79
-2.99
-0.39
-8.66
-12.23
-0.70
1.28
3.44
16.69
Tax Rate
58.10%
50.80%
20.27%
111.99%
22.54%
25.97%
32.63%
2.42%
-96.97%
37.39%
33.51%
PAT
-1.69
11.50
15.17
1.49
-0.43
-23.41
-22.66
-27.59
-2.53
5.76
33.12
PAT before Minority Interest
-1.80
11.64
14.91
0.32
-1.34
-24.69
-25.24
-28.26
-2.61
5.76
33.12
Minority Interest
-0.11
-0.14
0.26
1.17
0.91
1.28
2.58
0.67
0.08
0.00
0.00
PAT Margin
-1.03%
3.95%
4.20%
0.48%
-0.32%
-1265.41%
-567.92%
-11.23%
-1.11%
1.52%
8.38%
PAT Growth
-107.75%
-24.19%
918.12%
446.51%
98.16%
-3.31%
17.87%
-990.51%
-143.92%
-82.61%
 
Unadjusted EPS
-0.09
0.59
0.78
0.08
-0.02
-1.20
-1.16
-1.41
-0.13
0.29
1.69

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
157.28
135.61
126.37
123.63
90.10
110.90
125.24
141.36
143.91
138.20
Share Capital
19.55
19.55
19.55
19.55
19.55
19.55
19.55
19.55
19.55
19.55
Total Reserves
137.72
116.06
106.81
104.07
70.55
91.35
105.68
121.81
124.36
118.64
Non-Current Liabilities
4.56
-10.60
6.10
5.69
4.63
74.32
74.13
70.43
17.56
17.02
Secured Loans
0.00
0.00
0.00
0.00
5.90
67.58
57.31
54.28
0.00
0.00
Unsecured Loans
4.54
4.14
23.85
20.86
3.99
3.19
1.14
0.12
0.33
0.50
Long Term Provisions
1.32
1.34
1.68
1.40
11.36
11.50
11.65
11.30
11.74
11.81
Current Liabilities
88.62
144.61
130.75
147.61
115.91
49.62
47.73
79.42
80.77
97.99
Trade Payables
28.79
21.17
24.67
21.07
7.11
6.95
17.47
10.12
34.64
46.93
Other Current Liabilities
33.58
59.92
43.84
32.55
22.12
30.76
18.49
22.43
11.43
9.28
Short Term Borrowings
13.63
50.84
50.36
80.85
86.07
11.29
11.03
45.34
32.88
35.64
Short Term Provisions
12.62
12.68
11.86
13.15
0.60
0.63
0.74
1.54
1.83
6.14
Total Liabilities
243.40
258.24
253.93
270.44
210.64
234.84
251.87
291.61
242.24
253.21
Net Block
166.46
158.05
179.27
183.12
106.96
114.29
105.04
94.86
43.43
30.78
Gross Block
176.74
164.92
185.02
185.92
178.87
176.83
158.18
138.50
83.77
67.62
Accumulated Depreciation
10.27
6.87
5.75
2.80
71.91
62.54
53.14
43.64
40.34
36.84
Non Current Assets
195.29
184.00
198.71
208.62
156.98
168.92
157.69
145.00
91.39
58.89
Capital Work in Progress
0.00
0.00
0.00
0.00
11.15
8.28
2.73
0.00
0.00
0.00
Non Current Investment
0.01
0.02
8.09
18.36
38.36
38.32
38.27
38.45
38.74
18.73
Long Term Loans & Adv.
28.81
25.94
11.35
7.14
0.51
8.02
11.65
11.66
9.23
9.38
Other Non Current Assets
0.01
0.00
0.01
0.00
0.00
0.00
0.00
0.02
0.00
0.00
Current Assets
48.12
74.25
55.21
61.82
40.02
52.29
80.55
134.63
139.32
194.31
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6.04
14.47
21.53
18.24
13.88
14.74
18.53
37.07
27.53
53.12
Sundry Debtors
10.59
11.95
18.42
13.79
2.86
3.29
3.87
32.52
29.95
25.76
Cash & Bank
0.86
14.15
1.59
9.76
1.05
12.32
17.53
35.14
66.50
40.86
Other Current Assets
30.62
23.38
5.81
0.48
22.22
21.95
40.62
29.90
15.34
74.57
Short Term Loans & Adv.
14.89
10.30
7.86
19.55
21.93
21.46
39.51
29.37
14.45
74.04
Net Current Assets
-40.51
-70.36
-75.54
-85.80
-75.89
2.67
32.82
55.21
58.55
96.32
Total Assets
243.41
258.25
253.92
270.44
210.64
234.85
251.86
291.61
242.24
253.20

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
52.19
29.90
17.40
4.43
-15.87
-10.47
21.16
-4.88
71.04
-33.75
PBT
23.66
18.70
-2.67
-1.58
-33.34
-37.43
-29.15
-1.61
9.20
49.82
Adjustment
7.57
10.98
21.84
16.01
13.72
2.22
11.13
5.65
11.15
0.44
Changes in Working Capital
23.96
3.22
0.69
-9.59
3.78
26.67
39.49
-5.78
52.36
-78.42
Cash after chg. in Working capital
55.19
32.91
19.85
4.84
-15.84
-8.54
21.47
-1.74
72.71
-28.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.00
-3.01
-2.45
-0.42
-0.03
-1.93
-0.31
-3.15
-1.67
-5.59
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
10.73
8.04
9.54
4.19
2.17
-9.29
-12.75
-53.32
-34.62
-15.46
Net Fixed Assets
3.87
16.89
-0.20
-104.18
1.84
-1.68
-0.92
-0.18
0.15
Net Investments
0.01
8.07
10.49
51.06
0.00
-4.09
-7.95
-2.92
-35.92
Others
6.85
-16.92
-0.75
57.31
0.33
-3.52
-3.88
-50.22
1.15
Cash from Financing Activity
-70.51
-31.02
-35.07
0.09
11.64
11.29
-26.35
63.81
-27.24
12.50
Net Cash Inflow / Outflow
-7.59
6.92
-8.13
8.71
-2.05
-8.47
-17.93
5.61
9.18
-36.72
Opening Cash & Equivalents
8.45
1.53
9.66
0.95
3.00
11.47
29.41
23.80
14.62
51.34
Closing Cash & Equivalent
0.86
8.45
1.53
9.66
0.95
3.00
11.47
29.41
23.80
14.62

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.)
8.04
6.93
6.46
6.32
3.91
4.97
5.71
6.62
6.77
7.07
ROA
4.64%
5.82%
0.12%
-0.56%
-11.08%
-10.37%
-10.40%
-0.98%
2.32%
13.08%
ROE
7.95%
11.38%
0.25%
-1.34%
-28.42%
-24.17%
-23.46%
-1.99%
4.26%
23.96%
ROCE
15.13%
16.95%
7.15%
7.78%
-12.58%
-16.70%
-11.53%
0.85%
10.24%
29.81%
Fixed Asset Turnover
1.71
2.06
1.69
0.74
0.01
0.02
1.75
2.12
5.08
5.92
Receivable days
14.12
15.35
18.76
22.60
562.51
326.16
25.59
48.32
26.42
23.48
Inventory Days
12.85
18.20
23.17
43.62
2620.04
1515.96
39.09
49.96
38.25
48.42
Payable days
30.29
25.96
27.18
42.48
80.37
92.90
19.28
35.11
41.84
49.61
Cash Conversion Cycle
-3.32
7.59
14.75
23.74
3102.19
1749.22
45.40
63.17
22.83
22.29
Total Debt/Equity
0.12
0.41
0.59
0.83
1.26
0.84
0.62
0.77
0.25
0.26
Interest Cover
6.86
2.30
0.85
0.90
-1.97
-4.08
-4.45
0.56
2.12
23.95

News Update


  • Facor Alloys executes conversion agreement with Tata Steel
    1st Dec 2020, 09:15 AM

    Post-execution the company's plant will be operational now at its 100% capacity

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.