Nifty
Sensex
:
:
12352.35
41945.37
-3.15 (-0.03%)
12.81 (0.03%)

Ferro & Silica Manganese

Rating :
71/99  (View)

BSE: 590078 | NSE: MAITHANALL

546.55
-7.95 (-1.43%)
17-Jan-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  559.00
  •  559.25
  •  544.60
  •  554.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10882
  •  59.48
  •  699.00
  •  340.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,589.78
  • 7.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,551.55
  • 1.10%
  • 1.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 2.88%
  • 18.12%
  • FII
  • DII
  • Others
  • 1.95%
  • 0.03%
  • 2.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.32
  • 17.58
  • 13.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.23
  • 35.63
  • 3.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.78
  • 37.72
  • 11.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.96
  • 6.50
  • 6.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 1.70
  • 2.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.91
  • 4.85
  • 4.68

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
469.70
0.00
0.00
485.80
0.00
0.00
549.30
0.00
0.00
0.00
0.00
0.00
Expenses
417.04
0.00
0.00
417.39
0.00
0.00
461.18
0.00
0.00
0.00
0.00
0.00
EBITDA
52.66
0.00
0.00
68.41
0.00
0.00
88.12
0.00
0.00
0.00
0.00
0.00
EBIDTM
11.21%
0.00%
14.08%
0.00%
16.04%
0.00%
0.00%
0.00%
Other Income
5.19
0.00
0.00
6.41
0.00
0.00
7.29
0.00
0.00
0.00
0.00
0.00
Interest
0.68
0.00
0.00
1.06
0.00
0.00
1.35
0.00
0.00
0.00
0.00
0.00
Depreciation
3.92
0.00
0.00
4.02
0.00
0.00
3.88
0.00
0.00
0.00
0.00
0.00
PBT
53.25
0.00
0.00
69.74
0.00
0.00
90.18
0.00
0.00
0.00
0.00
0.00
Tax
11.33
0.00
0.00
17.58
0.00
0.00
20.02
0.00
0.00
0.00
0.00
0.00
PAT
41.92
0.00
0.00
52.16
0.00
0.00
70.16
0.00
0.00
0.00
0.00
0.00
PATM
8.92%
0.00%
10.74%
0.00%
12.77%
0.00%
0.00%
0.00%
EPS
14.40
0.00
0.00
17.92
0.00
0.00
24.10
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
1,987.93
1,878.96
1,342.10
1,150.80
1,106.51
962.26
952.12
598.45
607.52
477.99
Net Sales Growth
-
5.80%
40.00%
16.62%
4.00%
14.99%
1.06%
59.10%
-1.49%
27.10%
 
Cost Of Goods Sold
-
1,126.25
966.48
629.05
612.60
587.80
550.10
550.40
349.59
383.63
285.50
Gross Profit
-
861.68
912.48
713.04
538.19
518.71
412.16
401.71
248.85
223.89
192.49
GP Margin
-
43.35%
48.56%
53.13%
46.77%
46.88%
42.83%
42.19%
41.58%
36.85%
40.27%
Total Expenditure
-
1,663.40
1,496.75
1,069.05
1,019.31
992.43
909.02
865.69
529.73
499.30
422.25
Power & Fuel Cost
-
373.40
366.55
280.23
298.08
309.31
278.61
241.76
127.90
74.34
96.96
% Of Sales
-
18.78%
19.51%
20.88%
25.90%
27.95%
28.95%
25.39%
21.37%
12.24%
20.28%
Employee Cost
-
27.17
25.90
19.14
15.77
15.00
11.26
10.16
6.58
5.30
3.62
% Of Sales
-
1.37%
1.38%
1.43%
1.37%
1.36%
1.17%
1.07%
1.10%
0.87%
0.76%
Manufacturing Exp.
-
32.90
31.84
28.42
24.00
26.74
20.44
14.96
14.63
13.56
14.72
% Of Sales
-
1.65%
1.69%
2.12%
2.09%
2.42%
2.12%
1.57%
2.44%
2.23%
3.08%
General & Admin Exp.
-
34.97
42.62
56.77
30.34
17.10
13.10
13.25
8.52
10.65
3.61
% Of Sales
-
1.76%
2.27%
4.23%
2.64%
1.55%
1.36%
1.39%
1.42%
1.75%
0.76%
Selling & Distn. Exp.
-
55.93
53.25
39.81
32.34
28.39
25.22
26.07
15.15
12.66
11.53
% Of Sales
-
2.81%
2.83%
2.97%
2.81%
2.57%
2.62%
2.74%
2.53%
2.08%
2.41%
Miscellaneous Exp.
-
12.79
10.11
15.63
6.17
8.09
10.31
9.10
7.36
3.17
11.53
% Of Sales
-
0.64%
0.54%
1.16%
0.54%
0.73%
1.07%
0.96%
1.23%
0.52%
1.32%
EBITDA
-
324.53
382.21
273.05
131.49
114.08
53.24
86.43
68.72
108.22
55.74
EBITDA Margin
-
16.33%
20.34%
20.34%
11.43%
10.31%
5.53%
9.08%
11.48%
17.81%
11.66%
Other Income
-
26.19
17.04
8.50
4.06
4.78
2.96
6.13
6.93
7.46
15.25
Interest
-
8.22
7.82
12.35
16.53
21.54
21.00
18.78
6.44
9.02
15.15
Depreciation
-
15.63
15.44
25.32
23.29
26.94
22.80
18.54
9.53
10.33
12.00
PBT
-
326.87
375.99
243.87
95.73
70.38
12.40
55.25
59.67
96.33
43.84
Tax
-
71.66
84.18
64.26
16.94
13.78
1.10
9.99
15.13
23.68
13.68
Tax Rate
-
21.92%
22.39%
26.35%
17.70%
20.75%
8.87%
18.50%
25.36%
24.58%
31.20%
PAT
-
255.22
291.81
179.70
78.85
52.62
11.40
44.38
45.36
72.68
30.15
PAT before Minority Interest
-
255.21
291.80
179.61
78.79
52.63
11.31
44.01
44.53
72.64
30.15
Minority Interest
-
0.01
0.01
0.09
0.06
-0.01
0.09
0.37
0.83
0.04
0.00
PAT Margin
-
12.84%
15.53%
13.39%
6.85%
4.76%
1.18%
4.66%
7.58%
11.96%
6.31%
PAT Growth
-
-12.54%
62.39%
127.90%
49.85%
361.58%
-74.31%
-2.16%
-37.59%
141.06%
 
Unadjusted EPS
-
87.67
100.24
61.72
27.09
18.07
7.83
30.49
31.16
49.93
20.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,112.54
867.83
585.14
393.06
322.51
276.90
268.72
230.74
194.08
137.85
Share Capital
29.11
29.11
29.11
29.11
14.56
14.56
14.56
14.56
14.56
9.71
Total Reserves
1,083.43
838.71
556.03
363.95
307.95
262.34
254.16
213.08
171.12
106.64
Non-Current Liabilities
35.03
31.47
48.19
101.12
123.65
153.61
171.38
171.41
56.20
119.15
Secured Loans
3.62
3.67
19.69
81.65
121.28
154.26
166.85
166.05
50.99
82.44
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.69
Long Term Provisions
2.34
1.88
1.70
1.23
1.09
0.81
0.66
0.37
0.00
0.00
Current Liabilities
370.79
315.39
268.04
301.17
332.72
352.85
291.68
254.63
157.80
134.56
Trade Payables
246.24
147.28
69.08
133.18
124.15
111.26
125.57
204.26
114.64
132.41
Other Current Liabilities
119.31
135.40
174.53
149.63
146.78
162.60
126.25
9.19
7.45
0.03
Short Term Borrowings
3.43
25.00
17.06
17.32
53.37
74.97
35.87
37.35
31.75
0.00
Short Term Provisions
1.80
7.71
7.38
1.04
8.42
4.02
3.99
3.83
3.97
2.12
Total Liabilities
1,518.90
1,215.24
901.94
798.93
782.52
786.99
734.67
682.37
433.68
391.76
Net Block
229.21
237.72
242.02
267.26
280.27
293.42
297.02
225.27
121.17
128.14
Gross Block
285.11
278.10
269.97
420.77
410.60
397.15
378.10
287.87
174.32
171.01
Accumulated Depreciation
55.90
40.38
27.95
153.51
130.33
103.73
81.08
62.60
53.15
42.87
Non Current Assets
279.03
279.91
280.62
286.52
290.80
304.90
304.84
302.68
198.95
139.99
Capital Work in Progress
0.00
0.00
0.00
0.00
0.80
4.98
0.60
65.03
65.98
11.85
Non Current Investment
6.13
7.44
7.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
40.54
31.61
27.88
19.27
9.73
6.50
7.21
12.38
11.80
0.00
Other Non Current Assets
3.14
3.14
3.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,239.87
935.33
621.32
512.40
491.72
482.08
429.84
379.68
234.73
251.62
Current Investments
621.85
335.17
62.14
35.72
35.72
38.43
38.00
15.02
12.01
0.00
Inventories
260.94
248.19
186.57
151.04
175.25
206.47
178.19
160.26
88.08
57.94
Sundry Debtors
256.66
243.73
225.21
198.69
204.25
141.33
124.38
77.43
45.26
60.78
Cash & Bank
45.41
57.40
90.65
54.16
27.44
37.23
35.85
78.29
36.94
37.27
Other Current Assets
55.00
23.11
21.13
20.87
49.06
58.62
53.44
48.67
52.45
95.63
Short Term Loans & Adv.
30.77
27.75
35.62
51.92
29.12
32.60
25.99
22.90
31.61
84.58
Net Current Assets
869.09
619.94
353.28
211.24
159.00
129.23
138.16
125.05
76.93
117.06
Total Assets
1,518.90
1,215.24
901.94
798.92
782.52
786.98
734.68
682.37
433.68
391.76

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
314.73
284.33
125.81
136.04
57.63
-3.69
41.78
47.79
85.63
67.68
PBT
326.87
375.99
243.87
95.73
70.38
12.49
54.37
60.50
96.36
43.84
Adjustment
-4.14
3.73
36.86
31.33
39.97
38.62
30.60
6.84
17.02
28.38
Changes in Working Capital
69.18
-6.95
-128.69
10.07
-38.89
-50.07
-31.79
-21.09
1.09
17.71
Cash after chg. in Working capital
391.91
372.76
152.04
137.13
71.45
1.04
53.18
46.24
114.48
89.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-77.17
-88.42
-26.23
-1.08
-9.85
-4.73
-11.39
-0.76
-22.42
-9.42
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
-3.97
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-275.63
-280.26
-11.22
-11.07
-4.49
-21.60
-47.47
-120.65
-82.35
-5.70
Net Fixed Assets
-1.59
-11.04
150.54
-281.94
-1.99
-0.69
3.04
4.89
22.01
-8.08
Net Investments
-286.55
-278.83
-36.40
77.97
3.00
-2.29
-54.34
-16.51
-50.01
0.00
Others
12.51
9.61
-125.36
192.90
-5.50
-18.62
3.83
-109.03
-54.35
2.38
Cash from Financing Activity
-54.10
-48.54
-73.89
-100.78
-64.56
25.80
-39.23
114.22
-3.61
-33.73
Net Cash Inflow / Outflow
-15.00
-44.47
40.70
24.20
-11.41
0.51
-44.92
41.36
-0.33
28.25
Opening Cash & Equivalents
31.61
76.08
35.37
11.18
22.59
22.08
68.50
36.94
37.27
9.03
Closing Cash & Equivalent
16.60
31.61
76.08
35.37
11.18
22.59
23.58
78.29
36.94
37.27

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
382.16
298.10
201.00
135.02
110.78
95.12
92.31
78.19
63.78
39.91
ROA
18.67%
27.57%
21.12%
9.96%
6.71%
1.49%
6.21%
7.98%
17.60%
8.25%
ROE
25.77%
40.17%
36.72%
22.02%
17.56%
4.14%
17.73%
21.55%
48.13%
29.56%
ROCE
32.98%
48.62%
42.76%
21.01%
16.43%
6.59%
15.88%
18.45%
39.70%
24.29%
Fixed Asset Turnover
7.06
6.90
4.06
2.91
2.87
2.60
3.01
2.69
3.65
3.61
Receivable days
45.94
45.26
55.11
60.87
54.42
48.13
36.77
35.98
30.70
36.82
Inventory Days
46.74
41.96
43.89
49.29
60.12
69.68
61.66
72.82
42.27
53.64
Payable days
43.67
26.68
35.06
46.77
42.69
47.15
68.81
106.72
88.16
105.40
Cash Conversion Cycle
49.01
60.54
63.94
63.38
71.85
70.66
29.62
2.07
-15.19
-14.95
Total Debt/Equity
0.01
0.05
0.14
0.35
0.66
0.93
0.79
0.91
0.46
0.97
Interest Cover
40.75
49.07
20.75
6.79
4.08
1.59
3.88
10.27
11.68
3.89

News Update


  • Maithan Alloys gets nod to incorporate WOS company
    31st Oct 2019, 14:15 PM

    The Board of Directors of the company at its meeting held on October 31, 2019 has approved the same

    Read More
  • Maithan Alloys - Quarterly Results
    31st Oct 2019, 13:50 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.