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

Ferro & Silica Manganese

Rating :
48/99  (View)

BSE: 532362 | NSE: Not Listed

NSE BSE
26.45
-1.15 (-4.17%)
25-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  28.15
  •  28.15
  •  26.30
  •  27.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  245
  •  0.06
  •  41.80
  •  21.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35.69
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 42.95
  • N/A
  • 0.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.34%
  • 0.46%
  • 24.90%
  • FII
  • DII
  • Others
  • 0%
  • 11.90%
  • 2.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.13
  • 7.27
  • 1.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 29.51
  • 7.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.50
  • 126.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.61
  • 0.59
  • 0.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.95
  • 32.07
  • 22.71

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
6.71
7.03
-4.55%
5.79
8.69
-33.37%
7.73
12.53
-38.31%
7.38
8.94
-17.45%
Expenses
6.73
8.35
-19.40%
6.26
9.60
-34.79%
8.81
11.56
-23.79%
8.47
8.73
-2.98%
EBITDA
-0.02
-1.32
-
-0.47
-0.91
-
-1.08
0.97
-
-1.09
0.21
-
EBIDTM
-0.30%
-18.81%
-8.15%
-10.45%
-13.92%
7.74%
-14.74%
2.38%
Other Income
1.33
0.76
75.00%
1.74
0.31
461.29%
1.40
0.60
133.33%
0.35
0.44
-20.45%
Interest
0.27
0.22
22.73%
0.31
0.37
-16.22%
0.39
0.03
1,200.00%
0.28
0.55
-49.09%
Depreciation
0.57
0.58
-1.72%
0.59
0.55
7.27%
0.61
0.22
177.27%
0.59
0.63
-6.35%
PBT
0.47
-1.36
-
0.37
-1.51
-
-0.69
1.33
-
-1.61
-0.53
-
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.08
0.00
0.00
0.00
0.00
0.00
PAT
0.47
-1.36
-
0.37
-1.51
-
-0.77
1.33
-
-1.61
-0.53
-
PATM
6.96%
-19.32%
6.41%
-17.41%
-9.90%
10.62%
-21.76%
-5.88%
EPS
0.36
-1.04
-
0.28
-1.16
-
-0.58
1.02
-
-1.23
-0.40
-

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
27.61
30.83
41.00
29.62
20.55
21.71
17.88
13.00
16.58
18.50
24.96
Net Sales Growth
-25.76%
-24.80%
38.42%
44.14%
-5.34%
21.42%
37.54%
-21.59%
-10.38%
-25.88%
 
Cost Of Goods Sold
12.96
14.36
21.27
15.25
8.43
10.27
6.51
4.78
5.60
5.46
4.84
Gross Profit
14.65
16.47
19.73
14.37
12.12
11.44
11.36
8.22
10.98
13.05
20.12
GP Margin
53.05%
53.42%
48.12%
48.51%
58.98%
52.69%
63.53%
63.23%
66.22%
70.54%
80.61%
Total Expenditure
30.27
36.95
39.34
33.95
21.09
23.39
19.41
16.94
19.46
18.75
16.90
Power & Fuel Cost
-
0.02
0.03
0.07
0.04
0.43
0.44
0.42
0.46
0.39
0.38
% Of Sales
-
0.06%
0.07%
0.24%
0.19%
1.98%
2.46%
3.23%
2.77%
2.11%
1.52%
Employee Cost
-
12.48
10.10
7.42
7.22
7.52
6.65
6.35
7.45
6.21
5.65
% Of Sales
-
40.48%
24.63%
25.05%
35.13%
34.64%
37.19%
48.85%
44.93%
33.57%
22.64%
Manufacturing Exp.
-
1.31
1.25
0.90
0.49
1.35
1.30
1.26
1.27
1.88
1.95
% Of Sales
-
4.25%
3.05%
3.04%
2.38%
6.22%
7.27%
9.69%
7.66%
10.16%
7.81%
General & Admin Exp.
-
4.77
4.31
3.51
3.42
2.95
3.63
3.09
3.21
2.94
2.76
% Of Sales
-
15.47%
10.51%
11.85%
16.64%
13.59%
20.30%
23.77%
19.36%
15.89%
11.06%
Selling & Distn. Exp.
-
1.64
1.68
1.15
0.99
0.56
0.52
0.68
1.10
1.32
0.85
% Of Sales
-
5.32%
4.10%
3.88%
4.82%
2.58%
2.91%
5.23%
6.63%
7.14%
3.41%
Miscellaneous Exp.
-
2.36
0.72
5.66
0.49
0.31
0.35
0.37
0.36
0.54
0.85
% Of Sales
-
7.65%
1.76%
19.11%
2.38%
1.43%
1.96%
2.85%
2.17%
2.92%
1.80%
EBITDA
-2.66
-6.12
1.66
-4.33
-0.54
-1.68
-1.53
-3.94
-2.88
-0.25
8.06
EBITDA Margin
-9.63%
-19.85%
4.05%
-14.62%
-2.63%
-7.74%
-8.56%
-30.31%
-17.37%
-1.35%
32.29%
Other Income
4.82
4.55
1.54
6.94
3.57
2.74
1.83
1.38
6.91
2.89
0.63
Interest
1.25
1.26
1.08
1.00
0.88
0.87
0.90
0.99
1.04
0.89
0.78
Depreciation
2.36
2.33
2.07
1.84
1.94
2.07
2.12
2.01
2.00
1.72
1.45
PBT
-1.46
-5.17
0.04
-0.23
0.22
-1.88
-2.71
-5.56
1.00
0.03
6.47
Tax
0.08
0.08
0.00
0.08
-0.01
0.00
0.00
0.00
0.01
0.21
2.40
Tax Rate
-5.48%
-1.55%
0.00%
-34.78%
-4.55%
0.00%
0.00%
0.00%
1.00%
700.00%
37.09%
PAT
-1.54
-3.85
-0.19
-0.33
0.29
-1.58
-2.30
-4.00
2.11
-0.22
4.22
PAT before Minority Interest
-1.54
-5.24
0.04
-0.31
0.22
-1.87
-2.72
-5.56
0.99
-0.18
4.06
Minority Interest
0.00
1.39
-0.23
-0.02
0.07
0.29
0.42
1.56
1.12
-0.04
0.16
PAT Margin
-5.58%
-12.49%
-0.46%
-1.11%
1.41%
-7.28%
-12.86%
-30.77%
12.73%
-1.19%
16.91%
PAT Growth
0.00%
-1926.32%
42.42%
-213.79%
118.35%
31.30%
42.50%
-289.57%
1059.09%
-105.21%
 
Unadjusted EPS
-1.18
-2.94
-0.15
-0.25
0.22
-1.21
-1.76
-3.05
1.61
-0.17
3.22

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
73.53
79.68
79.44
75.00
65.95
67.53
67.61
71.59
65.59
63.86
Share Capital
13.10
13.10
13.10
13.10
13.10
13.10
13.10
13.10
13.10
13.10
Total Reserves
60.43
66.58
66.35
61.90
52.85
54.43
54.51
58.50
52.50
50.76
Non-Current Liabilities
1.84
0.57
0.60
0.66
0.39
0.46
0.81
1.13
1.26
0.95
Secured Loans
1.29
0.00
0.00
0.00
0.00
0.01
0.14
0.37
0.55
0.41
Unsecured Loans
0.00
0.00
0.11
0.11
0.11
0.11
0.11
0.11
0.11
0.11
Long Term Provisions
0.40
0.38
0.31
0.37
0.20
0.23
0.45
0.55
0.51
0.37
Current Liabilities
18.96
15.96
15.40
12.88
11.65
10.69
9.47
8.78
8.61
9.96
Trade Payables
4.81
6.07
6.89
4.00
3.11
1.68
1.57
1.52
1.79
1.53
Other Current Liabilities
3.77
3.07
1.42
2.10
1.22
1.53
1.42
1.66
1.37
1.90
Short Term Borrowings
9.78
6.45
6.72
5.80
5.85
6.28
5.32
4.39
4.43
4.12
Short Term Provisions
0.60
0.37
0.36
0.99
1.46
1.21
1.16
1.22
1.02
2.41
Total Liabilities
95.02
97.84
96.11
89.18
78.71
79.69
78.84
84.03
78.82
78.42
Net Block
42.29
41.68
41.12
37.42
38.62
39.38
37.94
38.36
34.58
31.10
Gross Block
49.11
47.36
45.44
50.13
52.94
52.63
49.49
48.75
43.97
39.80
Accumulated Depreciation
6.82
5.68
4.32
12.71
14.31
13.25
11.55
10.38
9.34
8.64
Non Current Assets
46.71
50.72
49.65
44.99
43.88
44.58
41.64
42.84
38.31
34.70
Capital Work in Progress
0.04
0.00
0.02
0.02
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1.44
6.12
5.97
4.90
3.57
3.65
2.17
2.91
3.04
2.90
Long Term Loans & Adv.
2.07
2.05
1.91
2.05
1.69
1.55
1.53
1.57
0.69
0.69
Other Non Current Assets
0.87
0.87
0.62
0.60
0.00
0.00
0.00
0.00
0.00
0.01
Current Assets
48.31
47.12
46.46
44.19
34.81
35.10
37.19
41.19
40.51
43.71
Current Investments
23.74
23.46
23.28
26.04
17.19
19.84
24.52
28.60
28.79
31.34
Inventories
10.98
10.99
11.25
7.47
7.73
6.73
6.07
5.73
4.59
4.36
Sundry Debtors
8.15
10.22
8.63
8.32
7.20
5.91
4.38
4.95
3.92
3.72
Cash & Bank
3.81
1.43
1.96
1.62
1.53
1.45
1.13
1.35
1.88
3.28
Other Current Assets
1.63
0.22
0.19
0.27
1.16
1.16
1.10
0.56
1.34
1.02
Short Term Loans & Adv.
1.40
0.79
1.16
0.46
1.16
1.16
1.10
0.56
1.34
1.02
Net Current Assets
29.35
31.16
31.06
31.30
23.17
24.41
27.73
32.41
31.91
33.75
Total Assets
95.02
97.84
96.11
89.18
78.69
79.68
78.83
84.03
78.82
78.41

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
-3.85
1.92
-1.87
0.37
-2.56
-3.56
-7.58
-4.90
-2.77
3.04
PBT
-5.24
0.04
-0.31
0.29
-1.88
-2.71
-5.56
1.00
0.03
6.47
Adjustment
0.20
1.91
1.71
-0.29
0.30
1.30
1.73
-3.74
-0.15
1.70
Changes in Working Capital
1.14
-0.01
-3.25
0.26
-0.93
-2.06
-2.81
-1.93
-0.72
-0.87
Cash after chg. in Working capital
-3.90
1.94
-1.85
0.26
-2.51
-3.48
-6.65
-4.68
-0.85
7.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.05
-0.02
-0.02
0.11
-0.05
-0.07
-0.93
-0.22
-1.92
-4.25
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
3.84
-1.97
2.26
0.97
3.92
3.64
4.51
5.13
1.93
-1.60
Net Fixed Assets
-0.04
0.05
0.00
3.00
-0.01
0.02
-0.12
0.09
0.13
0.03
Net Investments
4.41
-0.34
-2.95
-10.18
2.72
-0.05
4.68
-3.99
0.18
-0.66
Others
-0.53
-1.68
5.21
8.15
1.21
3.67
-0.05
9.03
1.62
-0.97
Cash from Financing Activity
2.39
-0.48
-0.04
-0.73
-1.42
0.25
2.89
-1.01
-0.56
0.50
Net Cash Inflow / Outflow
2.38
-0.53
0.34
0.61
-0.06
0.33
-0.18
-0.78
-1.40
1.93
Opening Cash & Equivalents
1.43
1.96
1.62
1.00
0.67
0.33
0.52
1.30
3.28
1.35
Closing Cash & Equivalent
3.81
1.43
1.96
1.62
0.61
0.67
0.33
0.52
1.88
3.28

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.)
56.15
60.84
60.67
57.27
50.36
51.57
51.63
54.67
50.09
48.76
ROA
-5.44%
0.04%
-0.34%
0.26%
-2.37%
-3.43%
-6.83%
1.22%
-0.22%
4.92%
ROE
-6.84%
0.05%
-0.41%
0.32%
-2.81%
-4.02%
-7.99%
1.44%
-0.27%
6.58%
ROCE
-4.57%
1.30%
0.91%
1.43%
-1.38%
-2.46%
-6.09%
2.75%
1.32%
10.94%
Fixed Asset Turnover
0.64
0.88
0.62
0.42
0.43
0.37
0.29
0.39
0.47
0.68
Receivable days
108.76
83.92
103.77
129.42
105.19
98.79
121.54
89.86
70.11
51.21
Inventory Days
130.07
99.00
114.56
126.73
115.99
122.91
153.71
104.52
82.19
49.08
Payable days
61.54
63.54
75.42
70.88
38.10
32.86
34.68
32.12
34.53
22.96
Cash Conversion Cycle
177.29
119.38
142.90
185.27
183.08
188.83
240.58
162.26
117.77
77.33
Total Debt/Equity
0.15
0.08
0.09
0.08
0.09
0.10
0.09
0.07
0.08
0.08
Interest Cover
-3.10
1.04
0.76
1.25
-1.17
-2.02
-4.62
1.96
1.03
9.33

Annual Reports:

Financial Year 2019
Financial Year 2018
Financial Year 2017
Financial Year 2016
Financial Year 2015

News Update


  • Nagpur Power & Inds. - Quarterly Results
    7th Nov 2020, 13:48 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.