Chrome Silicon Ltd - Stock Valuation and Financial Performance

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

Chrome Silicon Share Price

46.50 -0.15 -0.32%
as on 26-Apr'24 16:01

DeciZen - make an informed investing decision on Chrome Silicon

M-Cap below 100cr DeciZen not available

Chrome Silicon stock performance -

mw4me loader
P/E Ratio (SA):
16.86
Market Cap:
76.2 Cr.
52-wk low:
32.2
52-wk high:
55.3

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 Undervalued 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -9.4%-2.4%-1.5%-3.8%-7.6%-29.9%-10.4%-38.1%-1.8%1.8%-
Value Creation
Index
-1.7-1.2-1.1-1.3-1.6-3.1NANANA-0.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 12.600004.242.51.892.517699
Sales YoY Gr.--100%NANANANA913.4%-95.9%5,154%90%-
Adj EPS -44.9-16.3-12-16.7-28.5-40.9-12.1-36.3-1.61.72.8
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 262.7244.6232.6246.5199.7135.2-5.7-13.6-9.7-8.1-7.9
Adj Net
Profit
-19.7-7.2-5.3-7.3-12.5-49.7-19.8-59.5-2.62.75
Cash Flow from Ops. -1.9-0.2-1.7-2.7-15.5-16-12.3-50.9-16.6-28.4-
Debt/CF from Ops. -21.6-171.4-22.8-12-2.8-1.2-1.4-0.3-1.5-1.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 34%NA60.5%90%
Adj EPS NANANANA
BVPS-167.9%-152.6%NANA
Share Price -3.8% 2.6% 46.5% 20.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-15.2-6.2-4.8-6.8-12.8-37.9-11.8-43-2.22.3-34.6
Op. Profit
Mgn %
-122.60000-169.2-28.7-3312.52.30.66.3
Net Profit
Mgn %
-156.50000-1188.3-46.7-3371.1-2.81.64.6
Debt to
Equity
0.40.40.40.30.50.1-1.8-0.8-1.5-3.9-
Working Cap
Days
85100001,90837613,261330220201
Cash Conv.
Cycle
690000677-351,308-120-1758

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 60.54%

Return on Equity is Poor

Sales growth is not so good in last 4 quarters at -51.92%

Latest Financials - Chrome Silicon Ltd.

Standalone Consolidated
TTM EPS (₹) 2.8 -13.3
TTM Sales (₹ Cr.) 99.1 0
BVPS (₹.) -7.9 0
Reserves (₹ Cr.) -29 -60
P/BV -5.90 0.00
PE 16.86 0.00
From the Market
52 Week Low / High (₹) 32.15 / 55.30
All Time Low / High (₹) 1.20 / 514.95
Market Cap (₹ Cr.) 76.2
Equity (₹ Cr.) 16.4
Face Value (₹) 10
Industry PE 11.5

Management X-Ray of Chrome Silicon:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *9.8512.9112.9112.9112.9112.9112.9112.9112.9112.91
* 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales12.6000004.1942.461.7692.47175.67
Operating Expenses 28.044.470.429.374.9011.2758.3560.2090.35174.66
Manufacturing Costs9.400003.198.9231.6049.1257.96100.67
Material Costs7.620.8809.130-1.8318.230.4127.6959.08
Employee Cost 10.182.680.110.121.092.972.891.303.134.87
Other Costs 0.850.910.320.130.621.205.649.361.5810.05
Operating Profit -15.44-4.47-0.42-9.37-4.90-7.08-15.89-58.442.121
Operating Profit Margin (%) -122.0%-----169.0%-37.4%-3,312.5%2.3%0.6%
Other Income 1.402.340.0811.588.088.451.3819.994.656.85
Interest 5.164.934.352.743.061.730.780.550.120.07
Depreciation 0.670.760.560.560.586.456.966.616.437.12
Exceptional Items 0000-21.35-143.060000
Profit Before Tax -19.87-7.82-5.26-1.09-21.82-149.89-22.25-45.610.230.66
Tax -0.22-0.6500000.1700.04-2.07
Profit After Tax -19.65-7.17-5.26-1.09-21.82-149.89-22.42-45.610.192.73
PAT Margin (%) -156.0%-----3,580.9%-52.8%-2,585.2%0.2%1.6%
Adjusted EPS (₹)-44.7-16.3-12.0-2.5-49.7-123.0-13.7-27.80.11.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 119.81111.83106.58108.3387.74164.49161.09115.49115.68118.40
Share Capital 4.394.394.394.394.3912.1716.3916.3916.4016.40
Reserves 115.42107.44102.18103.9483.35152.32144.7099.0999.28102.01
Minority Interest0000000000
Debt40.2437.1439.1432.6543.3418.6916.6417.3124.1150.90
Long Term Debt30.0828.5130.6332.6535.0115.7015.8715.8720.6231.60
Short Term Debt10.168.638.5108.322.990.771.443.4919.30
Trade Payables18.0320.4822.6921.5111.4412.1727.2564.0631.4527.85
Others Liabilities 27.8029.9831.9028.8953.8461.6865.6447.1289.0471.43
Total Liabilities 205.88199.43200.31191.39196.35257.04270.62243.98260.28268.59

Fixed Assets

Gross Block75.4275.4275.4272.9971.66263.96255.31219.84230.82230.94
Accumulated Depreciation61.5063.0663.6264.1964.3670.8177.6682.0388.0395.16
Net Fixed Assets13.9212.3611.808.807.31193.15177.65137.81142.79135.79
CWIP 7.147.1412.3312.6114.4516.4416.8019.0600
Investments 157.50155154.99157.56158.7915.7315.7315.7315.7315.73
Inventories14.7813.9013.904.775.15127.376.8417.3319.71
Trade Receivables0.790.790.790.790.791.901.2602.167
Cash Equivalents 1.130.241.251.211.222.532.231.414.282.76
Others Assets10.62105.255.648.6415.2949.5963.1477.9987.60
Total Assets 205.88199.43200.31191.39196.35257.04270.62243.98260.28268.59

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -1.86-0.22-1.72-2.73-15.46-15.98-12.25-50.90-16.59-28.38
PBT -19.87-7.82-5.26-1.09-21.82-149.89-22.25-45.610.230.66
Adjustment 4.874.184.90-8.75-4.87144.5910.91-12.692.514.44
Changes in Working Capital 17.538.362.997.2311.36-10.69-0.487.43-19.36-35.53
Tax Paid -0.1700-0.11-0.130-0.43-0.030.042.05
Cash Flow From Investing Activity 0.642.14-0.1511.207.14-2.634.9850.7811.59-0.12
Capex 00011.348.99-0.645.3553.03-7.46-0.12
Net Investments 02.490.030000000
Others 0.64-0.35-0.18-0.14-1.85-1.98-0.37-2.2619.060
Cash Flow From Financing Activity -3.66-2.822.88-8.518.3219.046.800.226.7926.78
Net Proceeds from Shares 0000014.520000
Net Proceeds from Borrowing 0000000000
Interest Paid 00000-1.27-0.19-0.460-0.01
Dividend Paid 0000000000
Others -3.66-2.822.88-8.518.325.786.990.676.7926.79
Net Cash Flow -4.88-0.891.01-0.0400.43-0.460.091.79-1.72
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-15.69-6.44-5.01-1.04-22.26-118.85-28.92000
ROCE (%)-8.79-1.93-0.631.17-13.79-91.39-21.42-3900.6521.233.18
Asset Turnover Ratio0.0700000.020.160.010.370.66
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/A-87.32-10.4
Working Capital Days
Receivable Days300000117140910
Inventory Days4210000748831,4694838
Payable Days1,2377,98008840-2,3493950630183

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 26-Apr-2024 16:01 is ₹46.50.
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 26-Apr-2024 16:01 the market cap of Chrome Silicon stood at ₹76.23.
The latest P/E ratio of Chrome Silicon as of 26-Apr-2024 16:01 is 16.86.
The latest P/B ratio of Chrome Silicon as of 26-Apr-2024 16:01 is -5.90.
The 52-week high of Chrome Silicon is ₹55.30 and the 52-week low is ₹32.15.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Chrome Silicon is ₹99.13 ( 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 0 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.