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

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

Indian Metal & Ferro Share Price

638.35 10.00 1.59%
as on 28-Mar'24 16:01

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

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Indian Metals & Ferro Alloys stock performance -

mw4me loader
P/E Ratio (SA):
9.13
Market Cap:
3,390.2 Cr.
52-wk low:
268.5
52-wk high:
686

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 average 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 Fair 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 some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 6.5%4.5%2.3%15%11%5.2%0.9%9.6%26.5%13.4%-
Value Creation
Index
-0.5-0.7-0.80.1-0.2-0.6-0.9-0.30.90.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,3181,3451,2111,6721,7661,6341,6121,8442,6032,6762,717
Sales YoY Gr.-2%-9.9%38.1%5.6%-7.5%-1.3%14.4%41.1%2.8%-
Adj EPS 92.1-341.96413.9-9.824.191.845.268.9
YoY Gr.--76.1%-239.3%NA52.8%-78.2%-170.1%NA280.6%-50.8%-
BVPS (₹) 164.7162.8155.7193.3452.6437.5198227.3315.2344.5396.8
Adj Net
Profit
46.611.1-15.522616736.4-52.7130495244371
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%-6.7%NA-50.8%
BVPS8.6%-5.3%20.3%9.3%
Share Price 18.1% 37.9% 41.6% 135.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
5.51.3-1.924.414.93.1-4.711.333.813.718.6
Op. Profit
Mgn %
23.31812.430.82419.97.317.830.918.922.8
Net Profit
Mgn %
3.50.8-1.313.59.52.2-3.37.1199.113.7
Debt to
Equity
1.31.31.30.90.70.70.70.50.30.2-
Working Cap
Days
249315316212232279275233193186100
Cash Conv.
Cycle
6366694250586155587355

Recent Performance Summary

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

Return on Equity has declined versus last 3 years average to 18.60%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -2.14%

Latest Financials - Indian Metals & Ferro Alloys Ltd.

Standalone Consolidated
TTM EPS (₹) 68.9 69
TTM Sales (₹ Cr.) 2,717 2,717
BVPS (₹.) 396.8 399.5
Reserves (₹ Cr.) 2,087 2,101
P/BV 1.58 1.57
PE 9.13 9.11
From the Market
52 Week Low / High (₹) 268.45 / 685.95
All Time Low / High (₹) 46.00 / 685.95
Market Cap (₹ Cr.) 3,390
Equity (₹ Cr.) 54
Face Value (₹) 10
Industry PE 9.6

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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales1,3181,3451,2111,6721,7661,6341,6121,8442,6032,676
Operating Expenses 1,0301,1041,0881,1571,3421,3531,5231,5161,7992,188
Manufacturing Costs134131128127176150140226236257
Material Costs6317086827068087759409351,0971,458
Employee Cost 118127135170177162155166207196
Other Costs 146138144153182266287188260277
Operating Profit 28824112351542428189329804489
Operating Profit Margin (%) 21.9%17.9%10.2%30.8%24.0%17.2%5.5%17.8%30.9%18.3%
Other Income 22221649372022672526
Interest 1081098486789699646268
Depreciation 14912211410910198104104110107
Exceptional Items 01-1700-76-200-16
Profit Before Tax 5333-7537028230-94227657323
Tax 1421-311209519-256114997
Profit After Tax 3912-4525018711-69167508226
PAT Margin (%) 3.0%0.9%-3.7%14.9%10.6%0.7%-4.3%9.0%19.5%8.4%
Adjusted EPS (₹)7.52.3-8.646.371.54.2-12.730.994.141.8
Dividend Payout Ratio (%)20%33%0%22%11%59%0%16%13%24%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 8568638091,0431,1821,1431,0681,2271,7011,859
Share Capital 26262627131327275454
Reserves 8308377831,0161,1691,1301,0421,2001,6471,805
Minority Interest0000000000
Debt956950879814741674609574472317
Long Term Debt79573767963354741534029495
Short Term Debt160213201181195259268281463312
Trade Payables164167139118196272186190147209
Others Liabilities 578634465509512549535534485251
Total Liabilities 2,5522,6152,2922,4842,6322,6382,3982,5252,8052,636

Fixed Assets

Gross Block1,6571,7831,1801,2261,3111,3851,5291,5731,6411,780
Accumulated Depreciation549675113221321417520620729828
Net Fixed Assets1,1081,1081,0671,0059919671,010952912952
CWIP 824560569011874557070
Investments 179168202338324192151238262377
Inventories373405331340428545432445622647
Trade Receivables575315676550339214186
Cash Equivalents 20734727405242492227
Others Assets734763571650694714656693776478
Total Assets 2,5522,6152,2922,4842,6322,6382,3982,5252,8052,636

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 229184231423290228225207389518
PBT 5333-7537028230-94227657323
Adjustment 242220192184142282235149165160
Changes in Working Capital -49-64126-101-56-4082-145-220101
Tax Paid -17-6-11-29-78-442-25-213-66
Cash Flow From Investing Activity -258-9-125-248-86-26-51-103-105-222
Capex -95-76-86-41-117-103-93-25-87-143
Net Investments 1012-21-128277238-83-21-108
Others -17354-18-794545328
Cash Flow From Financing Activity -14-157-137-174-193-205-184-101-283-296
Net Proceeds from Shares 00016000000
Net Proceeds from Borrowing 153-78-36-51-101-124-78-45-284-4
Interest Paid -121-123-89-88-79-95-87-61-63-68
Dividend Paid -15-9-5-27-18-40-13-8-32-67
Others -3153-8-25553-61396-156
Net Cash Flow -4317-32211-2-11201
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)4.651.41-5.4126.9816.770.95-6.214.5334.712.68
ROCE (%)8.617.350.4423.9517.866.320.2915.9235.3317.97
Asset Turnover Ratio0.570.530.50.710.690.620.640.750.980.98
PAT to CFO Conversion(x)5.8715.33N/A1.691.5520.73N/A1.240.772.29
Working Capital Days
Receivable Days141510914139121615
Inventory Days941041107279109111877587
Payable Days838582667111089735645

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 28-Mar-2024 16:01 is ₹638.4.
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 28-Mar-2024 16:01 the market cap of Indian Metal & Ferro stood at ₹3,390.2.
The latest P/E ratio of Indian Metal & Ferro as of 28-Mar-2024 16:01 is 9.13.
The latest P/B ratio of Indian Metal & Ferro as of 28-Mar-2024 16:01 is 1.58.
The 52-week high of Indian Metal & Ferro is ₹686.0 and the 52-week low is ₹268.4.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Indian Metal & Ferro is ₹2,717 ( 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.