Chrome Silicon Ltd - Stock Valuation and Financial Performance

BSE: 513005 | NSE: | Ferro & Silica Manganese | Small Cap

Chrome Silicon Share Price

61.38 5.58 10.00%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Chrome Silicon

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Chrome Silicon stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
100.6 Cr.
52-wk low:
32.2
52-wk high:
61.4

Is Chrome Silicon Ltd an attractive stock to invest in?

1. Is Chrome Silicon Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Chrome Silicon Ltd is a below average quality company.

2. Is Chrome Silicon Ltd undervalued or overvalued?

The key valuation ratios of Chrome Silicon Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Chrome Silicon Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Chrome Silicon Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Chrome Silicon:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Chrome Silicon Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -1.9%-0.6%1.2%-13.8%-91.4%-21.4%-3,900.7%21.2%3.2%3.9%-
Value Creation
Index
-1.1-1.1-0.9-2.0-7.5NANANA-0.8NA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 00004.242.51.892.517689.8112
Sales YoY Gr.-NANANANA913.4%-95.9%5,154%90%-48.9%-
Adj EPS -16.3-12-16.7-28.5-40.9-12.1-36.3-1.61.7-10.6-5.2
YoY Gr.-NANANANANANANANA-739.8%-
BVPS (₹) 244.6232.6246.5199.7135.2-5.7-13.6-9.7-8.1-11.3-16.6
Adj Net
Profit
-7.2-5.3-7.3-12.5-49.7-19.8-59.5-2.62.7-17.4-9
Cash Flow from Ops. -0.2-1.7-2.7-15.5-16-12.3-50.9-16.6-28.4-27.7-
Debt/CF from Ops. -171.4-22.8-12-2.8-1.2-1.4-0.3-1.5-1.8-0.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA84.6%270.9%-48.9%
Adj EPS NANANA-739.8%
BVPS-171%-160.8%NANA
Share Price -1.9% 26.2% 51.5% 49.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-6.2-4.8-6.8-12.8-37.9-11.8-43-2.22.3-1537.4
Op. Profit
Mgn %
0000-169.2-28.7-3312.52.30.6-21.7-26.7
Net Profit
Mgn %
0000-1188.3-46.7-3371.1-2.81.6-19.4-7.6
Debt to
Equity
0.40.40.30.50.1-1.8-0.8-1.5-3.9-1.20.2
Working Cap
Days
00001,90837613,261330220401233
Cash Conv.
Cycle
0000677-351,308-120-178855

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 37.40%

Sales growth is growing at healthy rate in last 3 years 270.91%

Sales growth is good in last 4 quarters at 46.65%

No data to display

Latest Financials - Chrome Silicon Ltd.

Standalone Consolidated
TTM EPS (₹) -5.2 -13.3
TTM Sales (₹ Cr.) 112 0
BVPS (₹.) -16.6 0
Reserves (₹ Cr.) -44 -60
P/BV -3.70 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 32.15 / 61.38
All Time Low / High (₹) 1.20 / 514.95
Market Cap (₹ Cr.) 101
Equity (₹ Cr.) 16.4
Face Value (₹) 10
Industry PE 7.6

Management X-Ray of Chrome Silicon:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *12.9112.9112.9112.9112.9112.9112.9112.9112.9112.91
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Chrome Silicon

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales000044229217690
Operating Expenses 409511586090175109
Manufacturing Costs0003932495810180
Material Costs1090-2180285923
Employee Cost 3001331355
Other Costs 10011692102
Operating Profit -40-9-5-7-16-5821-19
Operating Profit Margin (%) -----169.0%-37.4%-3,312.5%2.3%0.6%-21.7%
Other Income 201288120572
Interest 5433211000
Depreciation 1111677677
Exceptional Items 000-21-143000025
Profit Before Tax -8-5-1-22-150-22-46010
Tax -10000000-20
Profit After Tax -7-5-1-22-150-22-46030
PAT Margin (%) -----3,580.9%-52.8%-2,585.2%0.2%1.6%0.5%
Adjusted EPS (₹)-16.3-12.0-2.5-49.7-123.0-13.7-27.80.11.70.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 11210710888164161115116118113
Share Capital 4444121616161616
Reserves 10710210483152145999910297
Minority Interest0000000000
Debt37393343191717245122
Long Term Debt29313335161616213218
Short Term Debt99083113194
Trade Payables20232211122764312822
Others Liabilities 30322954626647897175
Total Liabilities 199200191196257271244260269232

Fixed Assets

Gross Block75757372264255220231231231
Accumulated Depreciation636464647178828895102
Net Fixed Assets121297193178138143136129
CWIP 7121314161719003
Investments 155155158159161616161614
Inventories1414551277172048
Trade Receivables1111210271
Cash Equivalents 0111321433
Others Assets10569155063788834
Total Assets 199200191196257271244260269232

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 0-2-3-15-16-12-51-17-28-28
PBT -8-5-1-22-150-22-46010
Adjustment 45-9-514511-13347
Changes in Working Capital 83711-11-07-19-36-35
Tax Paid 0000000020
Cash Flow From Investing Activity 20117-355112054
Capex 00119-1553-70-1
Net Investments 200000000-4
Others 000-2-20-219058
Cash Flow From Financing Activity -33-981970727-26
Net Proceeds from Shares 00001500000
Net Proceeds from Borrowing 000000000-26
Interest Paid 0000-100000
Dividend Paid 0000000000
Others -33-986717270
Net Cash Flow -11000002-20
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-6.44-5.01-1.04-22.26-118.85-28.920000
ROCE (%)-1.93-0.631.17-13.79-91.39-21.42-3900.6521.233.183.85
Asset Turnover Ratio00000.020.160.010.370.660.36
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/A-9.33N/A
Working Capital Days
Receivable Days000011714091016
Inventory Days0000748831,4694838138
Payable Days7,98008840-2,3493950630183402

Chrome Silicon Ltd Stock News

Chrome Silicon Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Chrome Silicon on 20-Dec-2024 16:59 is ₹61.38.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Dec-2024 16:59 the market cap of Chrome Silicon stood at ₹100.6.
The latest P/E ratio of Chrome Silicon as of 20-Dec-2024 16:59 is 0.00.
The latest P/B ratio of Chrome Silicon as of 20-Dec-2024 16:59 is -3.70.
The 52-week high of Chrome Silicon is ₹61.38 and the 52-week low is ₹32.15.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Chrome Silicon is ₹112.2 ( Cr.) .

About Chrome Silicon Ltd

VBC Ferro Alloys Limited (VBCFAL), a VBC group company, was promoted by a group of technocrats & entrepreneurs led by Dr M V V S Murthi and Shri J S Krishna Murthy. The company was incorporated under the Companies Act, 1956 on October3, 1981.

The company is engaged in the production of HC Ferro Chrome, HC Silico Manganese, HC Ferro Manganese and Ferro Silicon.

Initially VBCFAL set up a plant for production of 10,000 TPA of Ferro Silicon at Rudraram Villate, Medak District of Andhra Pradesh at a cost of Rs.5.92 crores. This unit went into commercial production in April, 1985. The Unit has several locational advantages. It is close to 132 KVA power line of AP Transco, adequate water supply is available from Manjeera Reservoir and underground source, the raw material required are available within a radium of 200/250 KM.  

In September, 1989, VBCFAL formulated an expansion scheme to increase to capacity of Ferro Silicon from 10,000 TPA to 15,000 TPA and further installed the second furnace in 1992 for production of Ferro Chrome with a production capacity of 22,000 TPA. Initially, the company was incorporated with an authorized capital of Rs.1.50 crore. Further capital was raised by a public issue of Rs.80 lakh during 1984. Subsequently, in the year 1990 fully convertible and partly convertible debentures were issued to meet the cost of expansion. The present authorized capital of the company is Rs.20.00 crore and paid up capital is Rs.4.04 crore. 

The company had performed well in the initial years and consistently paid dividend from 1985 – 86 up to 1990 – 91 in the range of 20% - 30%. In the year 1991 – 92 because of recession in the steel industry, hike in power tariff, un – remunerative prices and availability of imported Ferro Silicon at prices not comparable to domestic prices, the company incurred cash loss of Rs.4.91 crore and defaulted in payment of institutional dues. Severe power cuts and intermittent shutdown of plant caused damage to the furnace lining, which not only reduced the level of production but also increased the power consumption.  

With the deterioration in working of VBCFAL, re-alignment amongst the promoters started taking place which led to stepping down of founder Managing Director – Shri J S Krishna Murthy in December, 1992 in favour of Shri A Sudhakar who also resigned within a short period. Then Shri M S Rama Rao, S/o. Dr. M V V S Murthi took charge as Managing Director and was putting efforts to renovate and restart the company. In the financial year 1993 – 94, the company posted heavy losses. As at 31.03.1994, the accumulated losses and the intangibles amounted to Rs.20.04 crore against paid up capital reserves of Rs.13.09 crore. The company was registered with Board for Industrial and Financial Reconstruction (BIFR) as a sick company under the provisions of Section 3 (1) (o) of Sick Industrial Companies (Special Provisions) Act, 1985.  

During this worst hit period, the company had self introspected and tried to find the reasons for sickness. The major reason the company found was the insufficient & irregular supply of power. To over come this problem, the company has contemplated taking up a Power Project by promoting Konaseema EPS Oakwell Power Limited (KEOPL), a special purpose company incorporated to build, own and operate the natural gas based combined cycle power plant with a capacity of 445 MW to be set up in the State of Andhra Pradesh and  M S Rama Rao stepped down from the position of Managing Director to concentrate on the power project and his brother Shri M S Lakshman Rao took charge as Managing Director with effect from 30th October, 2000.   Furthering the developments, Shri M S Lakshman Rao could successfully bring the company back into financial soundness and also got the company discharged from the purview of BIFR in September, 2001. The company performed well during the years 2002 – 03, 2003 – 04 & 2004 – 05 and paid a dividend of 10%, 10% & 20% respectively. 

The other group companies:

  • KEOPL-Konaseema Energy and Oakwell Power Limited
  • OPCL -Orissa Power Consortium Limited.
  • BAEL -Bharat Alloys & Energy Limited.
  • VBC FLL -  VBC Finance and Leasing Limited
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.