Chrome Silicon Ltd
Incorporated in 1980, VBC Ferro Alloys Ltd manufactures and exports Ferro Silicon Alloys[1]
- Market Cap ₹ 85.1 Cr.
- Current Price ₹ 51.9
- High / Low ₹ 54.2 / 32.2
- Stock P/E
- Book Value ₹ 69.0
- Dividend Yield 0.00 %
- ROCE -16.3 %
- ROE -21.4 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Stock is trading at 0.69 times its book value
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- Company has a low return on equity of -7.41% over last 3 years.
- Contingent liabilities of Rs.119 Cr.
- Working capital days have increased from 29.2 days to 131 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Mining & Mineral products Industry: Mining / Minerals / Metals
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
28.52 | 12.60 | 0.00 | 0.00 | 0.00 | 0.00 | 4.19 | 42.46 | 1.76 | 92.47 | 175.67 | 89.81 | |
36.78 | 28.04 | 4.49 | 0.42 | 9.37 | 4.92 | 11.28 | 54.63 | 60.19 | 90.34 | 174.67 | 109.61 | |
Operating Profit | -8.26 | -15.44 | -4.49 | -0.42 | -9.37 | -4.92 | -7.09 | -12.17 | -58.43 | 2.13 | 1.00 | -19.80 |
OPM % | -28.96% | -122.54% | -169.21% | -28.66% | -3,319.89% | 2.30% | 0.57% | -22.05% | ||||
1.10 | 1.40 | 2.34 | 0.08 | 11.58 | -13.26 | -134.61 | -2.34 | 19.99 | 4.65 | 6.85 | 27.42 | |
Interest | 3.48 | 5.16 | 4.92 | 4.35 | 2.74 | 3.06 | 1.73 | 0.78 | 0.55 | 0.12 | 0.07 | 0.04 |
Depreciation | 0.71 | 0.67 | 0.76 | 0.56 | 0.56 | 0.58 | 6.45 | 6.96 | 6.61 | 6.43 | 7.12 | 7.16 |
Profit before tax | -11.35 | -19.87 | -7.83 | -5.25 | -1.09 | -21.82 | -149.88 | -22.25 | -45.60 | 0.23 | 0.66 | 0.42 |
Tax % | -3.35% | 1.11% | 8.30% | 0.00% | 0.00% | 0.00% | 0.00% | -0.76% | 0.00% | 17.39% | -313.64% | 0.00% |
-11.74 | -19.65 | -7.17 | -5.26 | -1.09 | -21.82 | -149.89 | -22.42 | -45.61 | 0.19 | 2.73 | 0.42 | |
EPS in Rs | -26.72 | -44.72 | -16.32 | -11.97 | -2.48 | -49.65 | -123.19 | -13.68 | -27.82 | 0.12 | 1.67 | 0.26 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 22% |
5 Years: | 85% |
3 Years: | 271% |
TTM: | -49% |
Compounded Profit Growth | |
---|---|
10 Years: | -3% |
5 Years: | % |
3 Years: | 17% |
TTM: | -1010% |
Stock Price CAGR | |
---|---|
10 Years: | -8% |
5 Years: | 9% |
3 Years: | 31% |
1 Year: | 9% |
Return on Equity | |
---|---|
10 Years: | -12% |
5 Years: | -17% |
3 Years: | -7% |
Last Year: | -21% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4.39 | 4.39 | 4.39 | 4.39 | 4.39 | 4.39 | 12.17 | 16.39 | 16.39 | 16.40 | 16.40 | 16.40 |
Reserves | 135.07 | 115.42 | 107.44 | 102.18 | 103.94 | 83.35 | 152.32 | 144.70 | 99.09 | 99.28 | 102.01 | 96.81 |
43.91 | 40.24 | 37.14 | 39.14 | 32.65 | 43.34 | 18.69 | 17.20 | 17.92 | 24.36 | 51.04 | 21.67 | |
52.20 | 45.84 | 50.46 | 54.60 | 50.40 | 65.27 | 73.86 | 92.33 | 110.58 | 120.24 | 99.14 | 97.21 | |
Total Liabilities | 235.57 | 205.89 | 199.43 | 200.31 | 191.38 | 196.35 | 257.04 | 270.62 | 243.98 | 260.28 | 268.59 | 232.09 |
14.59 | 13.92 | 12.36 | 11.80 | 8.80 | 7.31 | 193.15 | 177.65 | 137.81 | 142.79 | 135.79 | 129.36 | |
CWIP | 11.74 | 11.80 | 12.15 | 12.33 | 12.61 | 14.45 | 16.44 | 16.80 | 19.06 | 0.00 | 0.00 | 2.51 |
Investments | 157.50 | 157.50 | 155.00 | 154.99 | 157.56 | 158.79 | 15.73 | 15.73 | 15.73 | 15.73 | 15.73 | 14.11 |
51.74 | 22.67 | 19.92 | 21.19 | 12.41 | 15.80 | 31.72 | 60.44 | 71.38 | 101.76 | 117.07 | 86.11 | |
Total Assets | 235.57 | 205.89 | 199.43 | 200.31 | 191.38 | 196.35 | 257.04 | 270.62 | 243.98 | 260.28 | 268.59 | 232.09 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2.88 | -1.86 | -0.22 | -1.72 | -2.73 | -15.46 | -15.98 | -12.25 | -50.90 | -16.59 | -28.38 | -27.72 | |
-4.67 | 0.64 | 2.14 | -0.15 | 11.20 | 7.14 | -2.63 | 4.98 | 50.78 | 11.59 | -0.12 | 53.59 | |
3.42 | -3.66 | -2.82 | 2.88 | -8.51 | 8.32 | 19.04 | 6.80 | 0.22 | 6.79 | 26.78 | -25.67 | |
Net Cash Flow | 1.63 | -4.88 | -0.89 | 1.01 | -0.04 | 0.00 | 0.43 | -0.46 | 0.09 | 1.79 | -1.72 | 0.20 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 20.35 | 22.88 | 197.74 | 10.83 | 0.00 | 8.53 | 14.54 | 4.06 | ||||
Inventory Days | 732.77 | 707.97 | 5,765.34 | 190.70 | 147.56 | 6,089.27 | 228.44 | 121.79 | 774.70 | |||
Days Payable | 1,331.99 | 863.64 | 8,494.55 | 859.93 | 545.60 | 57,029.02 | 414.56 | 172.09 | 356.80 | |||
Cash Conversion Cycle | -578.87 | -132.79 | 197.74 | -387.20 | -50,939.76 | -177.60 | -35.75 | 421.97 | ||||
Working Capital Days | -297.30 | -714.65 | 160.29 | 21.75 | -11,200.94 | -61.46 | 17.68 | 131.43 | ||||
ROCE % | -4.21% | -8.57% | -1.88% | -0.62% | -5.06% | -4.04% | -3.24% | -9.82% | -41.62% | -2.63% | 0.47% |
Documents
Announcements
- Closure of Trading Window 29 Jun
-
Change Of Website
30 May - Consequent to the change of name, we have changed the website of the Company from www.vbcfal.in to www.chromesilicon.com
- Audited Financial Results For The Quarter Ended/Year Ended 31.03.2024 30 May
- Board Meeting Outcome for Outcome-Board Have Approved The Financial Results Of The Company For The Financial Year Ended 31.03.2024 30 May
- Board Meeting Intimation for The Meeting Of The Board Of The Company Will Be Held On 30.05.2024. 18 May
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
-
Financial Year 2008
from bse
Business Overview:[1]
VBCFAL is a part of VBC Group and is in the business of manufacturing and marketing of ferro alloys which are used as additives and deoxidizing agents in manufacturing of steel. It owns Quartz mines, Metallurgical Coke Plant and has a Fuel Supply Agreement with coal mines for raw material supply