Indian Metals & Ferro Alloys Ltd - Stock Valuation and Financial Performance

BSE: 533047 | NSE: IMFA | Ferro & Silica Manganese | Small Cap

Indian Metal & Ferro Share Price

804.25 45.10 5.94%
as on 21-Nov'24 16:00

DeciZen - make an informed investing decision on Indian Metal & Ferro

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat overvalued

3. Price Trend

Indian Metals & Ferro Alloys stock performance -

mw4me loader
P/E Ratio (SA):
9.29
Market Cap:
4,095.9 Cr.
52-wk low:
472
52-wk high:
877

Is Indian Metals & Ferro Alloys Ltd an attractive stock to invest in?

1. Is Indian Metals & Ferro Alloys Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Indian Metals & Ferro Alloys Ltd is a good quality company.

2. Is Indian Metals & Ferro Alloys Ltd undervalued or overvalued?

The key valuation ratios of Indian Metals & Ferro Alloys Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Indian Metals & Ferro Alloys Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Indian Metals & Ferro Alloys Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Indian Metal & Ferro:

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.
Indian Metals & Ferro Alloys Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 8.6%7.3%0.4%24%17.9%6.3%0.3%15.9%35.3%18%-
Value Creation
Index
-0.4-0.5-1.00.70.3-0.6-1.00.11.50.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,3181,3451,2111,6721,7661,6341,6121,8442,6032,6762,740
Sales YoY Gr.-2%-9.9%38.1%5.6%-7.5%-1.3%14.4%41.1%2.8%-
Adj EPS 93-341.965.133.7-9.524.191.845.281.7
YoY Gr.--66.8%-200%NA55.5%-48.2%-128.3%NA280.6%-50.8%-
BVPS (₹) 164.7166.1155.7193.3452.6437.5198227.3315.2344.5428
Adj Net
Profit
46.615.5-15.522617088-51.5130495244441
Cash Flow from Ops. 229184231423290228225207389518-
Debt/CF from Ops. 4.85.84.42.22.93.53.13.21.20.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 8.2%8.7%18.4%2.8%
Adj EPS 19.7%-7%NA-50.8%
BVPS8.6%-5.3%20.3%9.3%
Share Price 22.2% 52.9% 31.9% 63.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
5.51.8-1.924.415.27.5-4.611.333.813.721.2
Op. Profit
Mgn %
23.31812.430.82419.97.317.830.918.914.5
Net Profit
Mgn %
3.51.2-1.313.59.65.4-3.27.1199.116.1
Debt to
Equity
1.31.21.30.90.70.70.70.50.30.20
Working Cap
Days
270317318212232279275233193186113
Cash Conv.
Cycle
6365684250586154577272

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 21.10%

Sales growth is growing at healthy rate in last 3 years 18.41%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 3.54%

Latest Financials - Indian Metals & Ferro Alloys Ltd.

Standalone Consolidated
TTM EPS (₹) 81.7 80.3
TTM Sales (₹ Cr.) 2,740 2,740
BVPS (₹.) 428 431.8
Reserves (₹ Cr.) 2,255 2,276
P/BV 1.77 1.76
PE 9.29 9.46
From the Market
52 Week Low / High (₹) 472.00 / 877.00
All Time Low / High (₹) 46.00 / 877.00
Market Cap (₹ Cr.) 4,096
Equity (₹ Cr.) 54
Face Value (₹) 10
Industry PE 7.1

Management X-Ray of Indian Metal & Ferro:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Indian Metal & Ferro

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
Sales1,3451,2111,6721,7661,6341,6121,8442,6032,6762,780
Operating Expenses 1,1041,0881,1571,3421,3531,5231,5161,7992,1882,394
Manufacturing Costs113107127176165159191198221203
Material Costs7086827068087759409351,0971,4581,465
Employee Cost 127135170177162155166207196222
Other Costs 156164153182251268223297313504
Operating Profit 24112351542428189329804489386
Operating Profit Margin (%) 17.9%10.2%30.8%24.0%17.2%5.5%17.8%30.9%18.3%13.9%
Other Income 281649372022672526263
Interest 109848678969964626837
Depreciation 1221141091019810410411010778
Exceptional Items -5-1700-76-200-160
Profit Before Tax 33-7537028230-94227657323533
Tax 21-311209519-256114997143
Profit After Tax 12-4525018711-69167508226390
PAT Margin (%) 0.9%-3.7%14.9%10.6%0.7%-4.3%9.0%19.5%8.4%14.0%
Adjusted EPS (₹)2.3-8.646.371.54.2-12.730.994.141.872.4
Dividend Payout Ratio (%)33%0%22%11%59%0%16%13%24%41%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 8638091,0431,1821,1431,0681,2271,7011,8592,102
Share Capital 26262713132727545454
Reserves 8377831,0161,1691,1301,0421,2001,6471,8052,048
Minority Interest0000000000
Debt950879814741674609574472317167
Long Term Debt737679633547415340294950
Short Term Debt213201181195259268281463312167
Trade Payables167139118196272186190147209237
Others Liabilities 634465509512549535534485251326
Total Liabilities 2,6152,2922,4842,6322,6382,3982,5252,8052,6362,832

Fixed Assets

Gross Block1,7831,1801,2261,3111,3851,5291,5731,6411,7801,868
Accumulated Depreciation675113221321417520620729821893
Net Fixed Assets1,1081,0671,0059919671,010952912960975
CWIP 456056901187455707078
Investments 168190327314181141228262377364
Inventories405331340428545432445622647712
Trade Receivables531567655033921418685
Cash Equivalents 73472740524249222797
Others Assets763582662705725667703776471521
Total Assets 2,6152,2922,4842,6322,6382,3982,5252,8052,6362,832

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 184231423290228225207389518384
PBT 33-7537028230-94227657323533
Adjustment 22019218414228223514916516076
Changes in Working Capital -64126-101-56-4082-145-220101-56
Tax Paid -6-11-29-78-442-25-213-66-169
Cash Flow From Investing Activity -9-125-248-86-26-51-103-105-222-75
Capex -76-86-41-117-103-93-25-87-143-113
Net Investments 12-21-134277238-83-21-108-101
Others 54-18-734545328139
Cash Flow From Financing Activity -157-137-174-193-205-184-101-283-296-265
Net Proceeds from Shares 00160000000
Net Proceeds from Borrowing -78-36-51-101-124-78-45-284-4-8
Interest Paid -123-89-88-79-95-87-61-63-68-38
Dividend Paid -9-5-27-18-40-13-8-32-67-68
Others 53-8-25553-61396-156-152
Net Cash Flow 17-32211-2-1120145
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)1.39-5.3526.9816.770.95-6.214.5334.712.6819.72
ROCE (%)7.320.4423.9517.866.320.2915.9235.3317.9725.64
Asset Turnover Ratio0.530.50.710.690.620.640.750.980.981.02
PAT to CFO Conversion(x)15.33N/A1.691.5520.73N/A1.240.772.290.98
Working Capital Days
Receivable Days151091413912161511
Inventory Days104110727910911187758789
Payable Days858266711108973564556

Indian Metals & Ferro Alloys Ltd Stock News

Indian Metals & Ferro Alloys Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Indian Metal & Ferro on 21-Nov-2024 16:00 is ₹804.2.
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 21-Nov-2024 16:00 the market cap of Indian Metal & Ferro stood at ₹4,095.9.
The latest P/E ratio of Indian Metal & Ferro as of 21-Nov-2024 16:00 is 9.29.
The latest P/B ratio of Indian Metal & Ferro as of 21-Nov-2024 16:00 is 1.77.
The 52-week high of Indian Metal & Ferro is ₹877.0 and the 52-week low is ₹472.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Indian Metal & Ferro is ₹2,740 ( Cr.) .

About Indian Metals & Ferro Alloys Ltd

Based in the eastern State of Orissa, which is well known for its rich natural resources, Indian Metals & Ferro Alloys (IMFA) is India's largest, fully integrated producer of Ferro Alloys with 157 MVA installed furnace capacity, a 108 MW coal-based Captive Power Plant and extensive Chrome Ore mining tracts.

In October 2006, Indian Charge Chrome was merged with IMFA to create a leader in the field of Ferro Alloys. Today, IMFA produces Ferro Chrome, Ferro Silicon, High Purity Ferro Silicon, and Ferro Silicon Magnesium for the domestic market as well as major international markets. IMFA is unique from a quality perspective in that it has multi-product & multi-location ISO 9001 certification covering the entire range of its activities.

Utkal Coal (UCL) is a Special Purpose Vehicle (SPV) which has been set up by IMFA to develop the Utkal “C” captive coal block (recoverable reserves of 130 million tonne) in Orissa’s Angul district which has been allotted to the group for its existing 108 MW power plant and future expansions.

In the domestic market, IMFA's customers include Steel Authority of India Ltd. (SAIL), Jindal Group, Shah Alloys and Visakhapatnam Steel Plant (VSP) among others. As far as exports are concerned, the primary focus of the company is on the far-east markets of Japan, Korea and Taiwan where there are significant logistical advantages in supplying from the Indian east-coast. Thus, IMFA regularly exports to major companies such as Aichi, Daido, Kawasaki Steel, NMI & Nippon Yakin in Japan, POSCO in South Korea and Yieh Group in Taiwan. Today, IMFA is the largest exporter of value added Ferro Chrome in the country and also a significant supplier of Ferro Chrome to POSCO of South Korea.

Products:

1. Ferro Alloys

IMFA produces different Ferro Alloys with one thing in common - all its products are used as inputs by the steel industry with the use of a particular alloy depending upon its specific properties.

2. Mining

IMFA has extensive Chrome Ore mining tracts in Orissa’s famed Sukinda Valley in Jajpur district, which contains 98% of India's high quality deposit of the strategic raw material, as well as the Nuasahi belt.

Besides, IMFA also operates quartz mines which provide the raw material for its Silicon operations. The Chrome Ore mining operations predominantly employ the open cast method at present but will eventually shift to underground operations. In fact, a beginning has already been made in this regard.

3. Power

Since Ferro Alloys production is very power intensive operation, a state of the art 108 MW coal-based Captive Power Plant is a critical component of IMFA’s operations. Its output not only meets the entire electricity requirement of IMFA but some surplus is also supplied to the state grid. Further, plans are on the anvil to increase power generation to take locational advantage of IMFA's operation in Choudwar which is next to the major load centre of Orissa.

Divisions:

1. Ferro Alloys Division - Therubali

Located within Rayagada district in Orissa's South-Western extremity, the flagship of IMFA, Therubali is recognised within the State as its first home-grown industrial entity. Over the years the company has grown to become the largest Ferro Alloys complex in India with three furnaces totalling 82 MVA capacity, able to rub shoulders with the best in the business worldwide by dint of its size and technological capabilities.

2. Ferro Alloys Division - Choudwar

IMFA's operation is located in Choudwar across the banks of the Mahanadi river in the millennium city of Cuttack, Orissa's second largest city and erstwhile capital. It houses a 48 MVA furnace dedicated in producing Ferro Chrome.

3. Power Division 

IMFA's 108 MW coal-based Captive Power Plant is also located in Choudwar across the banks of the Mahanadi river. The Power Plant not only meets the entire electricity requirements of IMFA's but also supplies to the state grid.

4. Mines Division 

IMFA's foray into mining commenced in the 1960's when it operated several quartz mines to cater to its raw material requirement for the production of Ferro Silicon and Silicon Metal. The focus has now shifted to Chrome Ore mining which meets IMFA's large captive requirement of this vital raw material for its Ferro Chrome production.

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.