Nifty
Sensex
:
:
14574.75
49508.79
53.60 (0.37%)
110.50 (0.22%)

Ferro & Silica Manganese

Rating :
63/99  (View)

BSE: 533047 | NSE: IMFA

415.90
3.95 (0.96%)
20-Jan-2021 | 9:07AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  415.90
  •  415.90
  •  415.90
  •  411.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  647
  •  2.69
  •  415.95
  •  91.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,111.05
  • 50.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,765.16
  • N/A
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.69%
  • 0.00%
  • 16.36%
  • FII
  • DII
  • Others
  • 0.67%
  • 0.45%
  • 23.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.20
  • 5.88
  • -2.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.46
  • -6.24
  • -26.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.53
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.95
  • -
  • 3.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.78
  • 0.85
  • 0.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.91
  • 7.50
  • 5.04

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
437.58
389.47
12.35%
405.08
445.93
-9.16%
379.04
434.06
-12.68%
397.50
392.42
1.29%
Expenses
366.66
394.32
-7.01%
343.31
389.59
-11.88%
397.13
406.15
-2.22%
361.90
296.77
21.95%
EBITDA
70.92
-4.85
-
61.77
56.34
9.64%
-18.09
27.91
-
35.60
95.65
-62.78%
EBIDTM
16.21%
-1.25%
15.25%
12.63%
-4.77%
6.43%
8.96%
24.37%
Other Income
21.38
6.00
256.33%
17.21
6.66
158.41%
2.05
12.92
-84.13%
8.38
4.03
107.94%
Interest
10.28
27.46
-62.56%
15.64
18.77
-16.68%
15.31
18.96
-19.25%
16.83
21.84
-22.94%
Depreciation
26.03
24.77
5.09%
25.40
24.10
5.39%
29.31
25.98
12.82%
26.03
24.88
4.62%
PBT
55.99
-51.08
-
37.94
20.13
88.47%
-60.66
-93.96
-
1.12
49.49
-97.74%
Tax
12.88
-17.46
-
13.39
7.38
81.44%
-10.91
-12.77
-
-3.72
16.28
-
PAT
43.11
-33.62
-
24.55
12.75
92.55%
-49.75
-81.19
-
4.84
33.21
-85.43%
PATM
9.85%
-8.63%
6.06%
2.86%
-13.13%
-18.70%
1.22%
8.46%
EPS
15.94
-12.51
-
9.05
4.67
93.79%
-18.53
-62.50
-
1.69
25.39
-93.34%

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
1,619.20
1,611.94
1,633.78
1,765.60
1,672.35
1,211.30
1,344.79
1,317.85
1,273.25
1,192.73
1,068.04
Net Sales Growth
-2.57%
-1.34%
-7.47%
5.58%
38.06%
-9.93%
2.04%
3.50%
6.75%
11.67%
 
Cost Of Goods Sold
909.52
940.19
775.43
807.63
706.21
681.66
707.72
631.22
675.10
650.11
408.45
Gross Profit
709.68
671.75
858.35
957.97
966.14
529.64
637.07
686.63
598.15
542.62
659.59
GP Margin
43.83%
41.67%
52.54%
54.26%
57.77%
43.72%
47.37%
52.10%
46.98%
45.49%
61.76%
Total Expenditure
1,469.00
1,522.78
1,361.33
1,342.86
1,158.86
1,088.28
1,104.04
1,030.75
1,018.45
965.32
730.84
Power & Fuel Cost
-
38.41
56.30
60.76
13.48
38.15
21.24
22.48
16.76
26.25
14.43
% Of Sales
-
2.38%
3.45%
3.44%
0.81%
3.15%
1.58%
1.71%
1.32%
2.20%
1.35%
Employee Cost
-
154.91
162.17
176.73
169.86
135.10
127.13
118.75
102.65
92.77
87.20
% Of Sales
-
9.61%
9.93%
10.01%
10.16%
11.15%
9.45%
9.01%
8.06%
7.78%
8.16%
Manufacturing Exp.
-
101.63
93.34
115.03
113.61
89.43
109.53
111.17
93.16
93.98
132.13
% Of Sales
-
6.30%
5.71%
6.52%
6.79%
7.38%
8.14%
8.44%
7.32%
7.88%
12.37%
General & Admin Exp.
-
101.51
103.57
80.70
60.97
25.46
35.64
33.37
29.32
23.66
18.29
% Of Sales
-
6.30%
6.34%
4.57%
3.65%
2.10%
2.65%
2.53%
2.30%
1.98%
1.71%
Selling & Distn. Exp.
-
106.83
98.70
82.64
80.31
71.94
83.82
75.23
66.30
62.69
55.91
% Of Sales
-
6.63%
6.04%
4.68%
4.80%
5.94%
6.23%
5.71%
5.21%
5.26%
5.23%
Miscellaneous Exp.
-
79.30
71.82
19.37
14.42
46.54
18.96
38.53
35.16
15.86
55.91
% Of Sales
-
4.92%
4.40%
1.10%
0.86%
3.84%
1.41%
2.92%
2.76%
1.33%
1.35%
EBITDA
150.20
89.16
272.45
422.74
513.49
123.02
240.75
287.10
254.80
227.41
337.20
EBITDA Margin
9.28%
5.53%
16.68%
23.94%
30.70%
10.16%
17.90%
21.79%
20.01%
19.07%
31.57%
Other Income
49.02
21.24
19.17
36.23
48.12
15.68
12.34
17.06
10.68
5.74
9.21
Interest
58.06
96.68
93.67
75.41
83.47
80.77
105.68
105.23
69.48
83.20
54.10
Depreciation
106.77
104.21
98.16
100.80
108.69
114.06
121.94
149.02
81.69
55.96
41.85
PBT
34.39
-90.49
99.79
282.76
369.45
-56.13
25.47
49.91
114.31
93.99
250.46
Tax
11.64
-24.71
19.70
96.24
120.75
-29.61
22.32
14.97
49.50
32.36
88.22
Tax Rate
33.85%
27.31%
103.03%
34.04%
32.68%
40.41%
84.32%
29.99%
48.38%
34.43%
35.22%
PAT
22.75
-66.30
-1.02
186.10
248.94
-44.03
3.68
34.92
52.82
61.63
162.24
PAT before Minority Interest
22.00
-65.78
-0.58
186.52
248.70
-43.67
4.15
34.94
52.82
61.63
162.24
Minority Interest
-0.75
-0.52
-0.44
-0.42
0.24
-0.36
-0.47
-0.02
0.00
0.00
0.00
PAT Margin
1.41%
-4.11%
-0.06%
10.54%
14.89%
-3.63%
0.27%
2.65%
4.15%
5.17%
15.19%
PAT Growth
133.04%
-6400%
-100.55%
-25.24%
665.39%
-1296.47%
-89.46%
-33.89%
-14.29%
-62.01%
 
Unadjusted EPS
8.43
-24.56
-0.38
68.93
92.20
-16.31
1.36
12.93
19.56
22.83
60.09

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
1,083.92
1,170.21
1,216.05
1,064.03
832.90
881.32
881.09
849.87
786.92
738.22
Share Capital
26.98
13.06
13.06
26.98
25.98
25.98
25.98
25.98
25.98
26.33
Total Reserves
1,056.94
1,143.23
1,189.07
1,037.05
806.92
855.34
855.11
823.89
760.94
711.89
Non-Current Liabilities
562.63
625.17
765.58
832.99
908.43
1,195.10
983.74
943.23
849.46
611.53
Secured Loans
340.42
385.02
516.16
601.75
704.70
782.42
790.11
776.36
725.36
505.32
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
12.98
10.95
9.11
9.55
8.00
185.44
4.41
3.14
3.42
3.82
Current Liabilities
736.87
829.02
639.75
576.53
621.24
621.12
710.46
516.03
600.80
430.46
Trade Payables
185.38
272.02
196.43
117.83
138.92
167.34
163.24
124.11
157.51
77.33
Other Current Liabilities
269.12
290.69
242.02
270.85
277.62
229.18
198.49
174.72
145.68
138.35
Short Term Borrowings
268.38
258.80
194.68
181.37
200.81
213.01
160.46
194.42
133.23
60.03
Short Term Provisions
13.99
7.51
6.62
6.48
3.89
11.59
188.27
22.78
164.38
154.75
Total Liabilities
2,414.01
2,654.87
2,651.81
2,504.09
2,393.89
2,728.50
2,605.83
2,339.57
2,259.66
1,803.18
Net Block
1,205.49
1,166.41
1,245.47
1,263.56
1,330.12
1,371.75
1,340.60
1,233.16
721.55
554.00
Gross Block
1,741.65
1,596.81
1,576.13
1,491.22
1,446.80
2,046.78
1,889.86
1,644.10
1,071.40
850.88
Accumulated Depreciation
536.16
430.40
330.66
227.66
116.68
675.03
549.26
410.94
349.85
296.88
Non Current Assets
1,728.48
1,733.93
1,759.28
1,727.88
1,819.86
1,993.29
1,692.82
1,676.96
1,528.84
1,136.83
Capital Work in Progress
263.97
304.44
273.08
236.18
225.89
193.20
217.33
341.81
680.90
414.97
Non Current Investment
10.70
10.76
11.06
11.36
11.68
0.10
0.10
0.10
0.10
6.08
Long Term Loans & Adv.
167.17
181.10
165.13
162.16
199.14
400.93
110.96
93.26
126.29
161.78
Other Non Current Assets
81.15
71.22
64.54
54.62
53.03
27.31
23.83
8.63
0.00
0.00
Current Assets
685.53
920.94
892.53
776.21
574.03
718.05
913.01
662.61
730.82
666.35
Current Investments
32.43
69.36
147.86
161.26
23.26
0.00
12.09
23.97
1.54
0.00
Inventories
431.55
544.92
428.07
340.14
330.91
405.09
372.71
319.18
329.74
331.21
Sundry Debtors
32.68
50.06
65.24
66.68
14.80
53.11
56.78
46.31
36.44
11.89
Cash & Bank
43.16
56.65
48.50
35.98
58.90
85.53
34.40
74.00
36.10
43.23
Other Current Assets
145.71
38.91
29.83
128.22
146.16
174.32
437.03
199.15
327.00
280.02
Short Term Loans & Adv.
117.81
161.04
173.03
43.93
122.66
129.04
432.92
198.73
327.00
280.02
Net Current Assets
-51.34
91.92
252.78
199.68
-47.21
96.93
202.55
146.58
130.02
235.89
Total Assets
2,414.01
2,654.87
2,651.81
2,504.09
2,393.89
2,728.50
2,605.83
2,339.57
2,259.66
1,803.18

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
220.51
216.57
289.81
485.38
217.89
174.35
226.38
212.36
108.12
152.08
PBT
-90.49
19.12
282.76
369.45
-73.28
26.47
49.91
102.32
93.99
250.46
Adjustment
231.34
270.40
140.45
181.64
189.53
216.53
244.30
152.09
86.58
66.68
Changes in Working Capital
78.70
-28.05
-54.49
-34.42
113.74
-62.25
-49.57
2.80
-19.47
-98.22
Cash after chg. in Working capital
219.55
261.47
368.72
516.67
229.99
180.75
244.64
257.21
161.10
218.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.96
-44.90
-78.91
-31.29
-12.10
-6.40
-18.26
-44.85
-52.98
-66.84
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
-49.68
-30.99
-88.49
-161.43
-101.76
-43.56
-107.85
-244.94
-435.73
-325.41
Net Fixed Assets
-100.92
-101.71
-118.15
-41.96
586.83
-88.84
-86.51
-191.86
-418.84
-150.51
Net Investments
40.09
132.93
13.71
-136.61
-33.80
11.69
9.09
-49.18
5.37
-6.95
Others
11.15
-62.21
15.95
17.14
-654.79
33.59
-30.43
-3.90
-22.26
-167.95
Cash from Financing Activity
-182.31
-187.49
-190.92
-322.01
-160.71
-112.90
-162.17
69.51
319.02
168.98
Net Cash Inflow / Outflow
-11.48
-1.91
10.40
1.94
-44.58
17.89
-43.64
36.93
-8.59
-4.35
Opening Cash & Equivalents
16.44
17.98
7.57
5.74
49.65
31.28
74.00
36.10
43.23
47.58
Closing Cash & Equivalent
5.36
16.44
17.98
7.39
5.74
49.65
31.28
74.00
36.10
43.23

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.)
401.75
885.37
920.47
394.38
320.59
332.63
339.14
327.12
302.89
280.37
ROA
-2.60%
-0.02%
7.24%
10.16%
-1.71%
0.16%
1.41%
2.30%
3.03%
10.12%
ROE
-5.87%
-0.05%
16.46%
26.22%
-5.15%
0.48%
4.04%
6.45%
8.08%
24.54%
ROCE
0.33%
5.68%
17.86%
23.05%
0.38%
6.60%
7.92%
9.27%
11.28%
24.91%
Fixed Asset Turnover
0.97
1.03
1.15
1.16
0.70
0.70
0.76
0.96
1.26
1.35
Receivable days
9.37
12.88
13.61
8.76
10.10
14.63
14.05
11.60
7.28
5.47
Inventory Days
110.55
108.69
79.24
72.16
109.51
103.53
94.28
90.98
99.50
98.93
Payable days
58.55
63.90
42.34
39.17
50.45
52.01
44.88
51.45
42.47
18.71
Cash Conversion Cycle
61.37
57.66
50.51
41.76
69.16
66.15
63.44
51.13
64.31
85.69
Total Debt/Equity
0.64
0.66
0.68
0.85
1.35
1.36
1.23
1.29
1.23
0.88
Interest Cover
0.06
1.20
4.75
5.43
0.09
1.25
1.47
2.47
2.13
5.63

Annual Reports:


News Update


  • Indian Metals and Ferro Alloys’ old Power plant derated to 50 MW
    24th Dec 2020, 14:37 PM

    The same has also been approved by the Directorate of Factories and Boilers, Government of Odisha

    Read More
  • Indian Metal & Ferro - Quarterly Results
    7th Nov 2020, 17:06 PM

    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.