Nifty

:

23813.40

Sensex

:

78699.07

63.20 (0.27%)
226.59 (0.29%)

Login

Nifty
Sensex

:
:

23813.40
78699.07

63.20 (0.27%)
226.59 (0.29%)

Indian Metals & Ferro Alloys Ltd.

Ferro & Silica Manganese

Rating :

N/A

BSE: 533047 | NSE: IMFA

Watchlist

NSE BSE

845.45

27-Dec-2024

Open
High
Low
Previous Close

840.15
854.40
834.00
841.10

Volume
Traded Value (lacs)
52 Week High
52 Week Low

50654
428.66
998.80
471.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,570.99
10.56
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,822.91
3.54%
1.96

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.53
11.52
2.22

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.32
45.87
-6.08

PAT CAGR (%)

10 Years
5 Years
3 Years

59.60
-
-8.04

P:E (Median)

8 Years
5 Years
3 Years

5.06
7.24
7.75

P:BV (Average)

8 Years
5 Years
3 Years

1.07
1.09
1.24

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.77
5.43
4.51

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 72.37
P/E Ratio 11.4
Revenue 2743
EBITDA 386
Net Income 390
ROA 14.3
P/Bk Ratio 2.12
ROE 19.72
FCFF 370.84
FCFF Yield 8.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 691.92 692.61 -0.10% 662.28 701.73 -5.62% 700.56 636.90 10.00% 685.27 623.62 9.89%
Expenses 516.67 546.84 -5.52% 500.93 531.11 -5.68% 796.94 497.98 60.03% 526.29 564.56 -6.78%
EBITDA 175.25 145.77 20.22% 161.35 170.62 -5.43% -96.38 138.92 - 158.98 59.06 169.18%
EBIDTM 25.33% 21.05% 24.36% 24.31% -13.76% 21.81% 23.20% 9.47%
Other Income 21.76 12.54 73.52% 17.47 12.06 44.86% 231.59 4.69 4,837.95% 8.89 7.96 11.68%
Interest 5.96 9.13 -34.72% 4.89 8.90 -45.06% 5.83 9.67 -39.71% 9.01 13.97 -35.50%
Depreciation 13.49 25.68 -47.47% 13.55 25.02 -45.84% 12.61 29.03 -56.56% 14.72 27.60 -46.67%
PBT 177.56 123.50 43.77% 160.38 148.76 7.81% 116.77 98.71 18.30% 144.14 15.95 803.70%
Tax 44.83 33.54 33.66% 42.86 38.76 10.58% 34.12 35.06 -2.68% 36.27 5.52 557.07%
PAT 132.73 89.96 47.54% 117.52 110.00 6.84% 82.65 63.65 29.85% 107.87 10.43 934.23%
PATM 19.18% 12.99% 17.74% 15.68% 11.80% 9.99% 15.74% 1.67%
EPS 24.58 16.66 47.54% 21.76 20.37 6.82% 15.31 11.79 29.86% 19.98 1.93 935.23%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 691.92 692.61 -0.10% 662.28 701.73 -5.62% 700.56 636.90 10.00% 685.27 623.62 9.89%
Expenses 521.84 546.89 -4.58% 501.80 531.16 -5.53% 595.73 497.98 19.63% 526.32 564.66 -6.79%
EBITDA 170.08 145.72 16.72% 160.48 170.57 -5.92% 104.83 138.92 -24.54% 158.95 58.96 169.59%
EBIDTM 24.58% 21.04% 24.23% 24.31% 14.96% 21.81% 23.20% 9.45%
Other Income 19.10 11.64 64.09% 14.02 12.18 15.11% 10.95 4.81 127.65% 9.75 8.22 18.61%
Interest 5.38 8.53 -36.93% 4.29 8.29 -48.25% 5.23 9.08 -42.40% 8.40 13.35 -37.08%
Depreciation 13.49 25.68 -47.47% 13.55 25.02 -45.84% 12.61 29.03 -56.56% 14.72 27.60 -46.67%
PBT 170.31 123.15 38.29% 156.66 149.44 4.83% 97.94 99.42 -1.49% 145.58 16.73 770.17%
Tax 45.10 33.81 33.39% 43.32 38.92 11.31% 34.37 35.25 -2.50% 36.63 5.69 543.76%
PAT 125.21 89.34 40.15% 113.34 110.52 2.55% 63.57 64.17 -0.94% 108.95 11.04 886.87%
PATM 18.10% 12.90% 17.11% 15.75% 9.07% 10.08% 15.90% 1.77%
EPS 23.17 16.53 40.17% 20.95 20.46 2.39% 15.99 11.86 34.82% 20.14 2.01 901.99%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,740.03 2,780.17 2,676.39 2,602.95 1,844.23 1,611.94 1,633.78 1,765.60 1,672.35 1,211.30 1,344.79 Net Sales Growth 3.21% 3.88% 2.82% 41.14% 14.41% -1.34% -7.47% 5.58% 38.06% -9.93% Cost Of Goods Sold 1,331.06 1,465.41 1,457.61 1,096.99 935.34 940.19 775.43 807.63 706.21 681.66 707.72 Gross Profit 1,408.97 1,314.76 1,218.78 1,505.96 908.89 671.75 858.35 957.97 966.14 529.64 637.07 GP Margin 51.42% 47.29% 45.54% 57.86% 49.28% 41.67% 52.54% 54.26% 57.77% 43.72% 47.37% Total Expenditure 2,340.83 2,394.38 2,187.57 1,799.36 1,515.54 1,522.56 1,353.18 1,341.92 1,157.02 1,088.28 1,103.67 Power & Fuel Cost - 25.08 39.57 108.30 121.61 38.41 56.30 60.76 13.48 38.15 21.24 % Of Sales - 0.90% 1.48% 4.16% 6.59% 2.38% 3.45% 3.44% 0.81% 3.15% 1.58% Employee Cost - 222.30 196.05 206.71 166.28 155.09 162.09 176.74 170.25 135.41 126.98 % Of Sales - 8.00% 7.33% 7.94% 9.02% 9.62% 9.92% 10.01% 10.18% 11.18% 9.44% Manufacturing Exp. - 177.80 181.80 127.47 104.03 101.63 93.34 115.03 113.60 89.43 109.53 % Of Sales - 6.40% 6.79% 4.90% 5.64% 6.30% 5.71% 6.52% 6.79% 7.38% 8.14% General & Admin Exp. - 110.33 107.12 42.65 36.17 101.36 96.40 79.83 58.46 25.09 35.46 % Of Sales - 3.97% 4.00% 1.64% 1.96% 6.29% 5.90% 4.52% 3.50% 2.07% 2.64% Selling & Distn. Exp. - 111.57 140.53 185.80 124.88 106.83 98.70 82.64 80.31 71.94 83.82 % Of Sales - 4.01% 5.25% 7.14% 6.77% 6.63% 6.04% 4.68% 4.80% 5.94% 6.23% Miscellaneous Exp. - 281.89 64.89 31.44 27.23 79.05 70.92 19.29 14.71 46.60 83.82 % Of Sales - 10.14% 2.42% 1.21% 1.48% 4.90% 4.34% 1.09% 0.88% 3.85% 1.41% EBITDA 399.20 385.79 488.82 803.59 328.69 89.38 280.60 423.68 515.33 123.02 241.12 EBITDA Margin 14.57% 13.88% 18.26% 30.87% 17.82% 5.54% 17.17% 24.00% 30.81% 10.16% 17.93% Other Income 279.71 262.78 25.66 25.24 66.51 21.98 19.91 37.35 49.35 16.48 21.78 Interest 25.69 37.37 68.42 61.55 63.59 99.38 96.43 78.23 86.33 83.61 108.62 Depreciation 54.37 78.03 107.28 110.22 104.22 104.21 98.16 100.80 108.69 114.05 121.94 PBT 598.85 533.17 338.78 657.06 227.39 -92.23 105.92 282.00 369.66 -58.16 32.34 Tax 158.08 142.69 97.35 149.19 60.64 -25.44 18.91 95.38 119.83 -30.58 21.36 Tax Rate 26.40% 26.76% 30.13% 22.71% 26.67% 27.08% 63.14% 33.82% 32.42% 40.61% 64.07% PAT 440.77 390.48 225.73 507.87 166.75 -68.52 11.04 186.62 249.83 -44.73 11.98 PAT before Minority Interest 440.77 390.48 225.73 507.87 166.75 -68.52 11.04 186.62 249.83 -44.73 11.98 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 16.09% 14.05% 8.43% 19.51% 9.04% -4.25% 0.68% 10.57% 14.94% -3.69% 0.89% PAT Growth 60.84% 72.99% -55.55% 204.57% - - -94.08% -25.30% - - EPS 81.62 72.31 41.80 94.05 30.88 -12.69 2.04 34.56 46.26 -8.28 2.22

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,740.03 2,780.17 2,676.39 2,602.95 1,844.23 1,611.94 1,633.78 1,765.60 1,672.35 1,211.30 1,344.79 Net Sales Growth 3.21% 3.88% 2.82% 41.14% 14.41% -1.34% -7.47% 5.58% 38.06% -9.93% Cost Of Goods Sold 1,331.06 1,465.41 1,457.61 1,096.99 935.34 940.19 775.43 807.63 706.21 681.66 707.72 Gross Profit 1,408.97 1,314.76 1,218.78 1,505.96 908.89 671.75 858.35 957.97 966.14 529.64 637.07 GP Margin 51.42% 47.29% 45.54% 57.86% 49.28% 41.67% 52.54% 54.26% 57.77% 43.72% 47.37% Total Expenditure 2,145.69 2,193.30 2,187.91 1,799.89 1,515.59 1,523.07 1,361.33 1,342.86 1,158.86 1,088.28 1,104.04 Power & Fuel Cost - 25.08 39.57 108.30 121.61 38.41 56.30 60.76 13.48 38.15 21.24 % Of Sales - 0.90% 1.48% 4.16% 6.59% 2.38% 3.45% 3.44% 0.81% 3.15% 1.58% Employee Cost - 222.30 196.14 207.40 166.39 155.20 162.17 176.73 169.86 135.10 127.13 % Of Sales - 8.00% 7.33% 7.97% 9.02% 9.63% 9.93% 10.01% 10.16% 11.15% 9.45% Manufacturing Exp. - 177.80 181.80 127.47 104.03 101.63 93.34 115.03 113.61 89.43 109.53 % Of Sales - 6.40% 6.79% 4.90% 5.64% 6.30% 5.71% 6.52% 6.79% 7.38% 8.14% General & Admin Exp. - 110.76 107.30 42.75 36.37 101.51 103.57 80.70 60.97 25.46 35.64 % Of Sales - 3.98% 4.01% 1.64% 1.97% 6.30% 6.34% 4.57% 3.65% 2.10% 2.65% Selling & Distn. Exp. - 111.57 140.53 185.80 124.88 106.83 98.70 82.64 80.31 71.94 83.82 % Of Sales - 4.01% 5.25% 7.14% 6.77% 6.63% 6.04% 4.68% 4.80% 5.94% 6.23% Miscellaneous Exp. - 80.38 64.96 31.18 26.97 79.30 71.82 19.37 14.42 46.54 83.82 % Of Sales - 2.89% 2.43% 1.20% 1.46% 4.92% 4.40% 1.10% 0.86% 3.84% 1.41% EBITDA 594.34 586.87 488.48 803.06 328.64 88.87 272.45 422.74 513.49 123.02 240.75 EBITDA Margin 21.69% 21.11% 18.25% 30.85% 17.82% 5.51% 16.68% 23.94% 30.70% 10.16% 17.90% Other Income 53.82 42.22 24.31 23.78 64.99 21.24 19.17 36.23 48.12 15.68 12.34 Interest 23.30 34.94 65.94 58.97 60.95 96.68 93.67 75.41 83.47 80.77 105.68 Depreciation 54.37 78.03 107.28 110.22 104.22 104.21 98.16 100.80 108.69 114.06 121.94 PBT 570.49 516.12 339.57 657.65 228.46 -90.78 99.79 282.76 369.45 -56.13 25.47 Tax 159.42 143.73 98.09 149.95 61.48 -24.81 19.70 96.24 120.75 -29.61 22.32 Tax Rate 27.94% 27.85% 30.29% 22.80% 26.91% 27.33% 103.03% 34.04% 32.68% 40.41% 84.32% PAT 411.07 394.53 225.26 507.24 166.55 -66.49 -1.02 186.10 248.94 -44.03 3.68 PAT before Minority Interest 433.04 372.39 225.78 507.70 166.98 -65.97 -0.58 186.52 248.70 -43.67 4.15 Minority Interest 21.97 22.14 -0.52 -0.46 -0.43 -0.52 -0.44 -0.42 0.24 -0.36 -0.47 PAT Margin 15.00% 14.19% 8.42% 19.49% 9.03% -4.12% -0.06% 10.54% 14.89% -3.63% 0.27% PAT Growth 49.44% 75.14% -55.59% 204.56% - - - -25.24% - - EPS 76.12 73.06 41.71 93.93 30.84 -12.31 -0.19 34.46 46.10 -8.15 0.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 2,102.02 1,858.86 1,700.86 1,226.69 1,068.48 1,156.65 1,196.03 1,043.20 809.06 862.89 Share Capital 53.96 53.96 53.96 26.98 26.98 13.06 13.06 26.98 25.98 25.98 Total Reserves 2,048.06 1,804.90 1,646.90 1,199.71 1,041.50 1,129.67 1,169.05 1,016.22 783.08 836.91 Non-Current Liabilities 80.09 111.47 244.99 555.94 591.62 654.76 795.82 863.82 882.15 1,147.71 Secured Loans 0.20 5.39 9.45 293.59 340.42 414.76 546.52 632.70 678.60 737.40 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 17.88 16.44 15.54 13.33 12.98 10.95 9.11 9.47 7.95 183.32 Current Liabilities 649.64 666.13 858.73 742.05 737.55 826.09 639.98 576.77 601.01 604.39 Trade Payables 237.29 209.18 146.85 189.66 185.69 272.02 196.43 117.84 138.92 167.34 Other Current Liabilities 239.83 138.35 241.58 262.59 269.49 287.76 242.25 271.08 257.40 213.91 Short Term Borrowings 166.66 312.01 462.51 280.68 268.38 258.80 194.68 181.37 200.81 213.01 Short Term Provisions 5.86 6.59 7.79 9.12 13.99 7.51 6.62 6.48 3.88 10.13 Total Liabilities 2,831.75 2,636.46 2,804.58 2,524.68 2,397.65 2,637.50 2,631.83 2,483.79 2,292.22 2,614.99 Net Block 974.76 959.55 911.88 952.40 1,009.70 967.35 990.50 1,005.28 1,067.00 1,108.40 Gross Block 1,868.05 1,780.29 1,641.33 1,572.84 1,529.43 1,384.60 1,311.28 1,226.34 1,180.37 1,782.94 Accumulated Depreciation 893.29 820.74 729.45 620.44 519.73 417.25 320.78 221.06 113.37 674.54 Non Current Assets 1,174.06 1,244.74 1,420.19 1,368.37 1,455.55 1,462.91 1,488.44 1,457.16 1,560.04 1,746.96 Capital Work in Progress 77.88 69.74 69.89 54.72 74.14 118.05 89.66 56.45 60.46 44.72 Non Current Investment 2.57 114.04 114.03 124.16 124.42 126.22 179.65 179.68 180.53 167.77 Long Term Loans & Adv. 85.24 81.44 214.74 145.76 166.14 180.07 164.09 161.13 199.02 398.76 Other Non Current Assets 11.23 10.42 99.83 91.33 81.15 71.22 64.54 54.62 53.03 27.31 Current Assets 1,657.48 1,391.58 1,384.17 1,156.31 942.10 1,174.59 1,143.39 1,026.63 732.18 850.87 Current Investments 361.75 262.71 147.69 113.48 27.03 65.32 144.82 158.50 21.04 0.00 Inventories 711.83 647.47 622.20 445.33 431.55 544.91 428.06 340.08 330.85 405.04 Sundry Debtors 84.73 85.65 140.57 92.20 32.67 49.68 65.20 66.68 14.80 53.11 Cash & Bank 96.76 26.65 22.44 49.46 41.87 51.86 39.89 26.84 46.78 72.54 Other Current Assets 402.41 14.69 28.23 34.24 408.98 462.82 465.42 434.53 318.71 320.18 Short Term Loans & Adv. 387.88 354.41 423.04 421.60 381.09 423.91 435.60 306.92 295.28 274.99 Net Current Assets 1,007.84 725.45 525.44 414.26 204.55 348.50 503.41 449.86 131.17 246.48 Total Assets 2,831.54 2,636.32 2,804.36 2,524.68 2,397.65 2,637.50 2,631.83 2,483.79 2,292.22 2,614.99

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 2,120.09 1,872.88 1,715.36 1,241.83 1,083.92 1,170.21 1,216.05 1,064.03 832.90 881.32 Share Capital 53.96 53.96 53.96 26.98 26.98 13.06 13.06 26.98 25.98 25.98 Total Reserves 2,066.13 1,818.92 1,661.40 1,214.85 1,056.94 1,143.23 1,189.07 1,037.05 806.92 855.34 Non-Current Liabilities 55.06 85.09 217.69 527.78 562.63 625.17 765.58 832.99 908.43 1,195.10 Secured Loans 0.20 5.39 9.45 293.59 340.42 385.02 516.16 601.75 704.70 782.42 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 17.88 16.44 15.54 13.33 12.98 10.95 9.11 9.55 8.00 185.44 Current Liabilities 648.87 665.22 858.04 741.29 736.87 829.02 639.75 576.53 621.24 621.12 Trade Payables 236.98 208.87 146.60 189.34 185.38 272.02 196.43 117.83 138.92 167.34 Other Current Liabilities 239.37 137.75 241.14 262.15 269.12 290.69 242.02 270.85 277.62 229.18 Short Term Borrowings 166.66 312.01 462.51 280.68 268.38 258.80 194.68 181.37 200.81 213.01 Short Term Provisions 5.86 6.59 7.79 9.12 13.99 7.51 6.62 6.48 3.89 11.59 Total Liabilities 2,831.82 2,653.53 2,821.49 2,541.37 2,414.01 2,654.87 2,651.81 2,504.09 2,393.89 2,728.50 Net Block 974.73 980.05 1,101.08 1,144.90 1,205.49 1,166.41 1,245.47 1,263.56 1,330.12 1,371.75 Gross Block 1,868.01 1,800.77 1,853.51 1,785.06 1,741.65 1,596.81 1,576.13 1,491.22 1,446.80 2,046.78 Accumulated Depreciation 893.28 820.72 752.43 640.16 536.16 430.40 330.66 227.66 116.68 675.03 Non Current Assets 1,171.81 1,151.56 1,692.46 1,640.47 1,728.48 1,733.93 1,759.28 1,727.88 1,819.86 1,993.29 Capital Work in Progress 77.88 69.74 266.53 247.95 263.97 304.44 273.08 236.18 225.89 193.20 Non Current Investment 0.27 0.32 0.31 10.44 10.70 10.76 11.06 11.36 11.68 0.10 Long Term Loans & Adv. 85.32 81.48 214.89 145.85 167.17 181.10 165.13 162.16 199.14 400.93 Other Non Current Assets 11.23 10.42 99.83 91.33 81.15 71.22 64.54 54.62 53.03 27.31 Current Assets 1,659.80 1,501.83 1,128.81 900.90 685.53 920.94 892.53 776.21 574.03 718.05 Current Investments 371.59 264.14 154.20 119.39 32.43 69.36 147.86 161.26 23.26 0.00 Inventories 711.83 647.47 622.20 445.33 431.55 544.92 428.07 340.14 330.91 405.09 Sundry Debtors 84.73 85.65 140.57 92.20 32.68 50.06 65.24 66.68 14.80 53.11 Cash & Bank 96.79 32.97 23.15 50.36 43.16 56.65 48.50 35.98 58.90 85.53 Other Current Assets 394.86 359.31 28.25 34.24 145.71 199.95 202.86 172.15 146.16 174.32 Short Term Loans & Adv. 167.24 112.29 160.44 159.38 117.81 161.04 173.03 43.93 122.66 129.04 Net Current Assets 1,010.93 836.61 270.77 159.61 -51.34 91.92 252.78 199.68 -47.21 96.93 Total Assets 2,831.61 2,653.39 2,821.27 2,541.37 2,414.01 2,654.87 2,651.81 2,504.09 2,393.89 2,728.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 383.92 518.38 388.52 206.62 224.54 228.44 290.16 423.26 230.50 183.65 PBT 533.17 323.08 657.06 227.39 -93.96 29.95 282.00 369.66 -75.31 33.34 Adjustment 75.64 159.83 164.86 148.69 234.78 282.37 142.16 183.62 191.65 219.55 Changes in Working Capital -55.86 101.36 -220.00 -144.67 82.01 -39.75 -55.89 -100.57 125.60 -63.71 Cash after chg. in Working capital 552.95 584.27 601.92 231.41 222.83 272.57 368.27 452.71 241.94 189.18 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -169.03 -65.89 -213.40 -24.79 1.71 -44.13 -78.11 -29.45 -11.44 -5.53 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 -74.84 -222.08 -104.99 -103.12 -51.12 -25.55 -86.46 -248.02 -124.85 -9.41 Net Fixed Assets -95.90 -138.81 -83.66 -23.99 -100.92 -101.71 -118.15 -41.96 586.83 -88.84 Net Investments 12.43 -115.03 -24.08 -86.19 40.09 132.93 13.71 -136.61 -33.80 11.69 Others 8.63 31.76 2.75 7.06 9.71 -56.77 17.98 -69.45 -677.88 67.74 Cash from Financing Activity -264.56 -295.79 -283.48 -101.38 -184.42 -204.96 -192.93 -173.56 -137.34 -156.78 Net Cash Inflow / Outflow 44.52 0.51 0.05 2.12 -11.00 -2.07 10.77 1.68 -31.69 17.46 Opening Cash & Equivalents 7.21 6.70 6.65 4.53 15.53 17.60 6.83 4.97 36.66 19.20 Closing Cash & Equivalent 51.73 7.21 6.70 6.65 4.53 15.53 17.60 6.65 4.97 36.66

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 512.08 150.94 390.00 207.14 220.51 216.57 289.81 485.38 217.89 174.35 PBT 516.12 323.87 657.65 228.46 -90.78 19.12 282.76 369.45 -73.28 26.47 Adjustment 92.93 158.78 166.03 147.30 231.34 270.40 140.45 181.64 189.53 216.53 Changes in Working Capital 72.69 -265.13 -219.49 -143.98 78.99 -28.05 -54.49 -34.42 113.74 -62.25 Cash after chg. in Working capital 681.74 217.52 604.19 231.78 219.55 261.47 368.72 516.67 229.99 180.75 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -169.66 -66.58 -214.19 -24.64 0.96 -44.90 -78.91 -31.29 -12.10 -6.40 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 -209.21 140.19 -106.03 -106.18 -49.68 -30.99 -88.49 -161.43 -101.76 -43.56 Net Fixed Assets -95.90 -138.81 -83.66 -23.99 -100.92 -101.71 -118.15 -41.96 586.83 -88.84 Net Investments 12.43 -115.03 -24.08 -86.19 40.09 132.93 13.71 -136.61 -33.80 11.69 Others -125.74 394.03 1.71 4.00 11.15 -62.21 15.95 17.14 -654.79 33.59 Cash from Financing Activity -259.17 -290.53 -284.04 -99.30 -182.31 -187.49 -190.92 -322.01 -160.71 -112.90 Net Cash Inflow / Outflow 43.70 0.60 -0.07 1.66 -11.48 -1.91 10.40 1.94 -44.58 17.89 Opening Cash & Equivalents 8.06 7.41 7.46 5.36 16.44 17.98 7.57 5.74 49.65 31.28 Closing Cash & Equivalent 51.76 8.06 7.41 7.46 5.36 16.44 17.98 7.39 5.74 49.65

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 389.55 344.49 315.21 227.33 396.03 874.98 905.14 386.66 311.42 325.53 ROA 14.28% 8.30% 19.06% 6.78% -2.72% 0.42% 7.30% 10.46% -1.82% 0.46% ROE 19.72% 12.68% 34.70% 14.53% -6.20% 0.95% 16.77% 26.98% -5.41% 1.41% ROCE 25.64% 17.97% 35.33% 15.92% 0.29% 6.32% 17.86% 23.95% 0.44% 7.35% Fixed Asset Turnover 1.52 1.56 1.62 1.19 1.11 1.21 1.39 1.41 0.83 0.80 Receivable days 11.18 15.43 16.32 12.36 9.32 12.83 13.60 8.76 10.10 14.63 Inventory Days 89.23 86.58 74.85 86.77 110.55 108.68 79.23 72.15 109.50 103.52 Payable days 55.60 44.58 55.98 73.24 58.58 63.91 42.34 39.16 50.44 52.06 Cash Conversion Cycle 44.81 57.43 35.18 25.89 61.30 57.61 50.49 41.76 69.16 66.08 Total Debt/Equity 0.08 0.17 0.28 0.54 0.65 0.70 0.72 0.90 1.25 1.26 Interest Cover 15.27 5.72 11.68 4.58 0.05 1.31 4.60 5.28 0.10 1.31

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 392.90 347.09 317.89 230.14 401.75 885.37 920.47 394.38 320.59 332.63 ROA 13.58% 8.25% 18.93% 6.74% -2.60% -0.02% 7.24% 10.16% -1.71% 0.16% ROE 18.65% 12.58% 34.34% 14.36% -5.89% -0.05% 16.46% 26.22% -5.15% 0.48% ROCE 24.59% 17.77% 34.97% 15.70% 0.32% 5.68% 17.86% 23.05% 0.38% 6.60% Fixed Asset Turnover 1.52 1.46 1.43 1.05 0.97 1.03 1.15 1.16 0.70 0.70 Receivable days 11.18 15.43 16.32 12.36 9.37 12.88 13.61 8.76 10.10 14.63 Inventory Days 89.23 86.58 74.85 86.77 110.55 108.69 79.24 72.16 109.51 103.53 Payable days 55.53 44.51 55.89 73.11 58.54 63.90 42.34 39.17 50.45 52.01 Cash Conversion Cycle 44.89 57.50 35.28 26.02 61.39 57.66 50.51 41.76 69.16 66.15 Total Debt/Equity 0.08 0.17 0.28 0.54 0.64 0.66 0.68 0.85 1.35 1.36 Interest Cover 15.77 5.91 12.15 4.75 0.06 1.20 4.75 5.43 0.09 1.25

Top Investors:

litec company limited

mukul mahavir agrawal

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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

Feedback