Nifty
Sensex
:
:
14521.15
49398.29
239.85 (1.68%)
834.02 (1.72%)

Ferro & Silica Manganese

Rating :
30/99  (View)

BSE: 522165 | NSE: Not Listed

14.42
0.00 (0%)
19-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  15.10
  •  15.12
  •  13.70
  •  14.42
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  17676
  •  2.55
  •  35.80
  •  6.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 40.07
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 445.89
  • N/A
  • 0.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.44%
  • 3.19%
  • 26.13%
  • FII
  • DII
  • Others
  • 0.16%
  • 3.79%
  • 3.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.64
  • -11.49

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.84
  • 9.68
  • 7.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.03
  • 1.23
  • 1.24

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.10
  • 5.22
  • 2.38

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
11.71
132.55
-91.17%
7.46
160.30
-95.35%
102.41
173.80
-41.08%
122.39
191.27
-36.01%
Expenses
8.81
123.02
-92.84%
4.66
150.12
-96.90%
132.21
165.14
-19.94%
123.02
161.50
-23.83%
EBITDA
2.90
9.53
-69.57%
2.80
10.18
-72.50%
-29.80
8.66
-
-0.63
29.77
-
EBIDTM
24.80%
7.19%
37.53%
6.35%
-29.10%
4.98%
-0.51%
15.56%
Other Income
0.45
-0.28
-
0.30
4.49
-93.32%
7.39
4.70
57.23%
1.47
-0.18
-
Interest
4.19
7.97
-47.43%
4.94
8.01
-38.33%
12.86
8.82
45.80%
8.55
8.55
0.00%
Depreciation
1.81
6.01
-69.88%
1.70
6.23
-72.71%
10.72
8.27
29.63%
6.28
7.25
-13.38%
PBT
-2.64
-4.73
-
-3.53
0.42
-
-45.98
-3.73
-
-13.99
13.78
-
Tax
-0.05
-1.55
-
0.16
0.06
166.67%
0.42
2.82
-85.11%
-0.01
0.19
-
PAT
-2.59
-3.18
-
-3.70
0.36
-
-46.39
-6.55
-
-13.98
13.59
-
PATM
-22.14%
-2.40%
-49.54%
0.22%
-45.30%
-3.77%
-11.43%
7.10%
EPS
-4.69
-0.77
-
-5.25
0.10
-
-11.03
-1.18
-
-3.53
2.82
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Net Sales
243.97
517.66
685.82
746.45
224.41
172.10
230.63
150.08
119.61
67.29
91.61
Net Sales Growth
-62.92%
-24.52%
-8.12%
232.63%
30.40%
-25.38%
53.67%
25.47%
77.75%
-26.55%
 
Cost Of Goods Sold
149.85
305.43
379.30
398.71
117.04
94.61
127.75
82.03
63.49
29.66
50.98
Gross Profit
94.12
212.23
306.53
347.75
107.37
77.49
102.87
68.05
56.13
37.63
40.64
GP Margin
38.58%
41.00%
44.70%
46.59%
47.85%
45.03%
44.60%
45.34%
46.93%
55.92%
44.36%
Total Expenditure
268.70
528.89
609.94
647.04
204.76
160.96
219.05
140.13
116.35
55.17
73.99
Power & Fuel Cost
-
154.70
126.93
141.24
52.13
33.78
47.58
33.50
33.36
11.86
10.72
% Of Sales
-
29.88%
18.51%
18.92%
23.23%
19.63%
20.63%
22.32%
27.89%
17.63%
11.70%
Employee Cost
-
36.99
31.35
29.64
12.96
8.51
10.01
7.06
6.54
5.32
3.79
% Of Sales
-
7.15%
4.57%
3.97%
5.78%
4.94%
4.34%
4.70%
5.47%
7.91%
4.14%
Manufacturing Exp.
-
9.56
35.29
41.02
9.17
10.72
20.59
9.60
7.44
3.43
2.04
% Of Sales
-
1.85%
5.15%
5.50%
4.09%
6.23%
8.93%
6.40%
6.22%
5.10%
2.23%
General & Admin Exp.
-
8.96
17.56
17.69
7.51
7.67
7.38
4.53
3.73
4.32
2.95
% Of Sales
-
1.73%
2.56%
2.37%
3.35%
4.46%
3.20%
3.02%
3.12%
6.42%
3.22%
Selling & Distn. Exp.
-
11.12
18.11
17.00
4.80
4.99
4.03
1.60
0.69
0.24
3.13
% Of Sales
-
2.15%
2.64%
2.28%
2.14%
2.90%
1.75%
1.07%
0.58%
0.36%
3.42%
Miscellaneous Exp.
-
2.14
1.40
1.75
1.16
0.67
1.70
1.82
1.10
0.33
3.13
% Of Sales
-
0.41%
0.20%
0.23%
0.52%
0.39%
0.74%
1.21%
0.92%
0.49%
0.43%
EBITDA
-24.73
-11.23
75.88
99.41
19.65
11.14
11.58
9.95
3.26
12.12
17.62
EBITDA Margin
-10.14%
-2.17%
11.06%
13.32%
8.76%
6.47%
5.02%
6.63%
2.73%
18.01%
19.23%
Other Income
9.61
13.59
7.57
6.06
3.78
8.58
13.97
8.39
3.46
4.93
0.34
Interest
30.54
37.39
33.32
30.29
10.89
9.43
10.70
7.30
4.92
3.75
0.73
Depreciation
20.51
29.24
29.95
25.87
10.96
9.03
9.31
7.01
4.64
3.94
3.54
PBT
-66.14
-64.28
20.19
49.31
1.58
1.26
5.54
4.03
-2.84
9.36
13.69
Tax
0.52
-1.07
2.72
1.82
0.06
0.60
-1.05
-1.05
-0.83
-0.45
2.92
Tax Rate
-0.79%
1.66%
13.47%
3.69%
3.80%
47.62%
-18.95%
-26.05%
29.23%
-4.81%
21.69%
PAT
-66.66
-42.32
8.77
27.45
1.51
0.66
6.59
5.08
-2.01
9.85
10.54
PAT before Minority Interest
-46.73
-63.20
17.47
47.48
1.51
0.66
6.59
5.08
-2.01
9.81
10.54
Minority Interest
19.93
20.88
-8.70
-20.03
0.00
0.00
0.00
0.00
0.00
0.04
0.00
PAT Margin
-27.32%
-8.18%
1.28%
3.68%
0.67%
0.38%
2.86%
3.38%
-1.68%
14.64%
11.51%
PAT Growth
-1,679.62%
-582.55%
-68.05%
1717.88%
128.79%
-89.98%
29.72%
352.74%
-120.41%
-6.55%
 
Unadjusted EPS
-23.98
-15.22
3.15
9.87
0.54
0.24
2.37
1.83
-0.72
3.54
3.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Shareholder's Funds
146.31
222.19
223.88
70.08
74.25
78.31
77.69
64.90
76.44
68.36
Share Capital
42.79
42.77
30.89
15.89
15.89
15.89
15.89
15.89
15.89
15.89
Total Reserves
103.52
179.42
181.11
54.19
58.36
62.42
61.81
48.99
60.49
52.40
Non-Current Liabilities
151.73
78.73
80.16
49.38
59.15
55.63
64.10
43.57
25.85
18.58
Secured Loans
49.90
59.98
61.12
35.51
46.29
40.30
49.20
28.95
10.28
6.63
Unsecured Loans
0.00
0.00
0.00
1.87
1.87
2.11
2.53
1.87
2.05
0.00
Long Term Provisions
12.79
12.62
12.76
13.53
13.47
14.79
12.25
12.11
12.06
11.80
Current Liabilities
460.68
448.31
387.83
121.23
114.83
140.94
102.61
63.83
41.28
12.25
Trade Payables
42.99
76.22
31.69
35.32
27.93
29.04
40.61
15.55
15.04
2.49
Other Current Liabilities
63.42
58.59
82.84
28.01
23.69
24.77
14.93
5.82
4.55
2.99
Short Term Borrowings
354.25
310.87
269.24
55.24
61.61
85.21
41.01
40.38
18.96
4.41
Short Term Provisions
0.02
2.63
4.06
2.66
1.60
1.92
6.05
2.08
2.73
2.37
Total Liabilities
758.72
749.23
691.87
240.69
248.23
274.88
244.40
172.30
143.94
99.19
Net Block
404.85
343.24
298.20
105.72
114.23
115.62
115.35
59.01
56.55
46.56
Gross Block
667.22
567.87
492.96
193.35
191.72
184.09
174.09
110.72
103.66
89.46
Accumulated Depreciation
262.38
224.63
194.76
87.63
77.49
68.46
58.73
51.71
47.12
42.90
Non Current Assets
436.77
377.60
352.25
129.94
133.34
133.82
139.07
104.17
80.86
55.06
Capital Work in Progress
1.30
2.37
20.42
0.00
0.00
0.27
5.37
27.76
9.54
0.63
Non Current Investment
2.63
2.64
0.21
0.61
0.22
0.22
0.22
0.22
0.21
0.66
Long Term Loans & Adv.
22.61
24.04
22.62
12.80
10.22
10.70
10.28
15.59
13.82
7.20
Other Non Current Assets
5.38
5.31
10.80
10.80
8.67
7.01
7.85
1.60
0.75
0.00
Current Assets
321.96
371.63
339.62
110.75
114.89
141.06
105.33
68.13
63.08
44.13
Current Investments
0.00
0.89
12.07
0.06
0.05
0.05
0.05
0.05
0.60
4.60
Inventories
252.98
261.93
230.84
62.43
60.17
78.26
58.01
44.02
34.53
23.45
Sundry Debtors
50.75
56.69
47.48
24.84
23.85
21.71
9.01
3.91
5.36
3.94
Cash & Bank
3.74
4.97
6.88
4.56
4.91
5.42
7.11
3.50
10.48
8.41
Other Current Assets
14.48
0.93
1.41
0.69
25.91
35.62
31.16
16.66
12.11
3.73
Short Term Loans & Adv.
10.06
46.21
40.93
18.18
25.28
30.14
24.17
14.65
10.94
1.29
Net Current Assets
-138.73
-76.68
-48.21
-10.48
0.06
0.11
2.73
4.30
21.80
31.88
Total Assets
758.73
749.23
691.87
240.69
248.23
274.88
244.40
172.30
143.94
99.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Cash From Operating Activity
4.79
31.25
17.21
35.17
37.65
-20.95
18.70
-6.78
4.77
2.95
PBT
-64.28
20.19
49.31
1.58
1.26
5.54
4.03
-2.84
9.36
13.46
Adjustment
52.52
37.31
131.66
15.40
14.37
15.58
12.89
9.28
6.30
4.28
Changes in Working Capital
16.55
-26.26
-161.93
18.26
23.68
-42.90
3.19
-14.14
-8.31
-10.57
Cash after chg. in Working capital
4.79
31.25
19.04
35.24
39.31
-21.78
20.11
-7.70
7.35
7.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-1.82
-0.06
-1.66
0.84
-1.41
0.93
-2.58
-4.23
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
-84.94
-55.30
-234.10
1.13
-0.48
1.30
-35.35
-24.92
-20.53
-2.73
Net Fixed Assets
-9.79
-23.03
-88.27
-1.89
-0.40
-0.36
-0.52
-2.09
-2.90
Net Investments
0.93
17.57
-36.62
-0.40
0.00
0.00
-0.26
-17.03
0.63
Others
-76.08
-49.84
-109.21
3.42
-0.08
1.66
-34.57
-5.80
-18.26
Cash from Financing Activity
38.42
-28.91
15.76
-32.05
-37.68
17.96
20.25
24.16
13.83
2.79
Net Cash Inflow / Outflow
-41.72
-52.96
-201.12
4.25
-0.51
-1.69
3.61
-7.54
-1.93
3.01
Opening Cash & Equivalents
-308.78
-255.83
-54.70
-58.96
5.42
7.16
3.55
11.08
13.01
10.00
Closing Cash & Equivalent
-350.51
-308.78
-255.83
-54.70
4.91
5.47
7.16
3.55
11.08
13.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Jun 15
Jun 14
Jun 13
Jun 12
Jun 11
Book Value (Rs.)
47.25
74.61
124.00
44.11
46.74
49.29
48.91
40.84
48.08
42.98
ROA
-8.38%
2.42%
10.18%
0.62%
0.25%
2.54%
2.44%
-1.27%
8.07%
10.63%
ROE
-37.34%
8.64%
35.56%
2.10%
0.86%
8.45%
7.12%
-2.84%
13.56%
15.44%
ROCE
-4.65%
9.14%
21.70%
6.80%
5.07%
8.20%
7.19%
1.68%
13.89%
17.87%
Fixed Asset Turnover
0.86
1.34
2.25
1.21
1.02
1.45
1.21
1.25
0.87
1.21
Receivable days
36.71
26.78
17.08
38.06
43.54
21.62
13.71
12.62
20.21
13.31
Inventory Days
175.95
126.67
69.29
95.85
132.30
95.88
108.31
107.01
125.96
79.14
Payable days
38.48
30.31
18.35
56.75
66.42
54.45
75.41
45.09
55.25
12.11
Cash Conversion Cycle
174.18
123.14
68.02
77.17
109.42
63.04
46.61
74.54
90.92
80.34
Total Debt/Equity
2.80
1.71
1.63
1.33
1.74
1.79
1.29
1.12
0.43
0.16
Interest Cover
-0.72
1.61
2.63
1.14
1.13
1.52
1.55
0.42
3.49
19.50

Annual Reports:


News Update


No Latest News!

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.