Ferro & Silica Manganese · Founded 1984 · www.balasorealloys.com · BSE 513142 · NSE BALASORE · ISIN INE135A01024
No Notes Added Yet
Business
Balasore Alloys Ltd. is an Indian company primarily engaged in the manufacturing and trading of Ferro Alloys. Its core business involves the production of high carbon ferro chrome (HCFC), ferro manganese, and silico manganese. These ferroalloys are critical inputs for the steel industry, enhancing the strength, corrosion resistance, and other properties of steel. The company operates a manufacturing facility and makes money by selling these processed alloys to steel manufacturers and other industrial clients, both domestically and internationally.
Revenue Mix
The company's primary revenue streams are derived from the production and sale of Ferro Manganese and Silico Manganese. While specific percentage contributions are not provided, these two product categories form the core of its operations within the broader ferroalloy manufacturing sector. High Carbon Ferro Chrome (HCFC) is also a significant product.
Industry
Balasore Alloys operates in the ferroalloy industry, which is highly linked to the global steel industry. The industry is commodity-driven, cyclical, and sensitive to raw material prices (like manganese ore, chrome ore, and power) and finished product prices. In India, the ferroalloy sector is fragmented with several players. Balasore Alloys is an established player within the Indian market, positioning itself as a supplier to the domestic steel industry, while also engaging in exports. Its positioning is largely determined by its production capacity, cost efficiency, and ability to secure raw materials and power competitively.
MOAT
In the commodity-driven ferroalloy industry, traditional competitive advantages (moats) are challenging to establish. For Balasore Alloys, potential advantages could stem from:
Cost Leadership: Efficiency in operations, access to captive power (reducing energy costs, a significant input), or favorable long-term raw material sourcing agreements.
Scale: Achieving economies of scale in production and procurement, though the sector has several large players.
Backward Integration: If the company has any integration into raw material mining, it could provide cost stability and security.
However, without specific details, the company's competitive edge likely relies more on operational efficiency and market responsiveness in a largely commoditized segment.
Growth Drivers
Key factors that can drive growth for Balasore Alloys over the next 3-5 years include:
Growth in Steel Production: Increased demand from the global and Indian steel industry, driven by infrastructure development, automotive sector growth, and urbanization.
Government Initiatives: "Make in India" and infrastructure spending initiatives in India can boost domestic steel production, consequently increasing demand for ferroalloys.
Export Opportunities: Strong global demand for steel and ferroalloys could provide export avenues.
Technological Advancements: Adoption of more efficient production technologies to reduce costs and improve product quality.
Risks
Commodity Price Volatility: Fluctuations in the prices of manganese ore, chrome ore, and ferroalloys directly impact profitability.
Power Costs: Electricity is a major input cost; rising power tariffs or supply disruptions can severely affect operations and margins.
Economic Slowdown: A downturn in the global or domestic economy, particularly affecting the steel and manufacturing sectors, would reduce demand for ferroalloys.
Regulatory & Environmental Risks: Changes in environmental regulations or taxation policies for manufacturing and mining can increase operational costs.
Foreign Exchange Fluctuations: For companies involved in imports of raw materials or exports of finished goods, currency volatility poses a risk.
Management & Ownership
Balasore Alloys Ltd. is part of the Imfa Group (Indian Metals & Ferro Alloys Ltd. Group), which is a prominent player in the ferroalloy sector. This indicates a promoter-driven ownership structure, common in many Indian companies. The management's experience is likely rooted in the long history of the group in the ferroalloys business. The ownership structure would typically involve the promoter group holding a significant stake, alongside institutional and public shareholders.
Outlook
Balasore Alloys operates in a cyclical industry heavily dependent on the health of the steel sector. The outlook is cautiously optimistic, underpinned by India's robust infrastructure development plans and a growing domestic steel industry, which should provide a steady demand base for ferroalloys. However, the company remains exposed to the inherent volatility of commodity prices for both its raw materials and finished products, as well as the significant impact of energy costs on its margins. Its ability to manage these input costs effectively and maintain operational efficiency will be crucial for sustained profitability. Global economic conditions and trade policies will also influence its export opportunities and overall performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2 | 46 | 3 | 25 | 53 | 6 | 33 | 290 | 401 | 335 |
| Other Income | 3 | 0 | 0 | 10 | 2 | 1 | 1 | 16 | 2 | 2 |
| Total Income | 5 | 47 | 3 | 35 | 55 | 7 | 34 | 306 | 404 | 337 |
| Total Expenditure | 20 | 38 | 9 | 46 | 37 | 29 | 71 | 295 | 394 | 376 |
| Operating Profit | -15 | 9 | -6 | -11 | 18 | -22 | -38 | 11 | 10 | -39 |
| Interest | 11 | 7 | 7 | 7 | 11 | 14 | 17 | 30 | 8 | 7 |
| Depreciation | 7 | 7 | 1 | 11 | 6 | 6 | 6 | 6 | 6 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -98 | 0 | 0 |
| Profit Before Tax | -33 | -5 | -14 | -29 | 1 | -42 | -61 | -122 | -4 | -52 |
| Provision for Tax | -8 | -1 | -3 | 1 | 1 | 19 | 16 | -17 | -0 | -12 |
| Profit After Tax | -25 | -4 | -10 | -30 | 0 | -61 | -77 | -104 | -4 | -40 |
| Adjustments | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -25 | -4 | -10 | -30 | 0 | -61 | -77 | -104 | -4 | -40 |
| Adjusted Earnings Per Share | -2.6 | -0.4 | -1.1 | -3.2 | 0 | -6.6 | -8.2 | -11.2 | -0.4 | -4.3 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 848 | 838 | 1012 | 1210 | 1261 | 767 | 100 | 102 | 382 | 1123 | 971 | 1059 |
| Other Income | 34 | 7 | 22 | 61 | 12 | 23 | 6 | 10 | 20 | 77 | 39 | 21 |
| Total Income | 882 | 845 | 1034 | 1271 | 1274 | 791 | 106 | 112 | 401 | 1200 | 1011 | 1081 |
| Total Expenditure | 739 | 756 | 833 | 1091 | 1193 | 840 | 93 | 125 | 432 | 1246 | 874 | 1136 |
| Operating Profit | 142 | 89 | 201 | 180 | 81 | -49 | 13 | -13 | -31 | -46 | 137 | -56 |
| Interest | 35 | 32 | 39 | 46 | 44 | 50 | 38 | 27 | 72 | 23 | 15 | 62 |
| Depreciation | 21 | 22 | 27 | 30 | 32 | 30 | 29 | 26 | 24 | 23 | 26 | 24 |
| Exceptional Income / Expenses | -44 | 0 | 0 | -27 | -37 | -20 | 0 | 0 | -98 | 0 | 0 | -98 |
| Profit Before Tax | 42 | 35 | 135 | 77 | -32 | -149 | -54 | -66 | -225 | -92 | 96 | -239 |
| Provision for Tax | 13 | 16 | 51 | 42 | -4 | -40 | -13 | -8 | -53 | -83 | 42 | -13 |
| Profit After Tax | 29 | 19 | 84 | 34 | -29 | -109 | -41 | -58 | -171 | -9 | 54 | -225 |
| Adjustments | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 29 | 19 | 84 | 34 | -29 | -109 | -41 | -58 | -171 | -9 | 54 | -225 |
| Adjusted Earnings Per Share | 4.1 | 2.4 | 9.4 | 3.6 | -3.1 | -11.7 | -4.4 | -6.2 | -18.4 | -1 | 5.8 | -24.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -14% | 112% | 5% | 1% |
| Operating Profit CAGR | 0% | 0% | 0% | -0% |
| PAT CAGR | 0% | 0% | 0% | 6% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | -16% | -1% | -10% |
| ROE Average | 9% | -6% | -6% | -2% |
| ROCE Average | 10% | -4% | -3% | 3% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 906 | 897 | 932 | 965 | 929 | 818 | 785 | 729 | 560 | 552 | 608 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 38 | 19 | 10 | 5 | 2 | 0 | 0 | 0 | 531 | 539 | 553 |
| Other Non-Current Liabilities | 21 | 27 | 33 | 47 | 47 | 145 | 214 | 166 | 39 | -35 | -47 |
| Total Current Liabilities | 401 | 483 | 696 | 682 | 756 | 727 | 739 | 750 | 694 | 678 | 669 |
| Total Liabilities | 1367 | 1426 | 1671 | 1699 | 1734 | 1691 | 1737 | 1645 | 1824 | 1734 | 1783 |
| Fixed Assets | 934 | 880 | 846 | 864 | 867 | 902 | 874 | 847 | 823 | 818 | 812 |
| Other Non-Current Assets | 170 | 231 | 341 | 315 | 328 | 304 | 300 | 299 | 299 | 308 | 377 |
| Total Current Assets | 263 | 316 | 484 | 520 | 539 | 485 | 563 | 498 | 701 | 608 | 594 |
| Total Assets | 1367 | 1426 | 1671 | 1699 | 1734 | 1691 | 1737 | 1645 | 1824 | 1734 | 1783 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 2 | 8 | 8 | 17 | 6 | 4 | 2 | 3 | 24 | 3 |
| Cash Flow from Operating Activities | 66 | 63 | 90 | 110 | 83 | 44 | -9 | 17 | -289 | 36 | 62 |
| Cash Flow from Investing Activities | 142 | -67 | -118 | -36 | -57 | -47 | 26 | 6 | 3 | -25 | -60 |
| Cash Flow from Financing Activities | -208 | 8 | 30 | -66 | -36 | 1 | -19 | -22 | 307 | -31 | -5 |
| Net Cash Inflow / Outflow | -1 | 4 | 1 | 9 | -10 | -2 | -2 | 1 | 21 | -21 | -3 |
| Closing Cash & Cash Equivalent | 2 | 8 | 8 | 17 | 6 | 4 | 2 | 3 | 24 | 3 | 1 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.11 | 2.36 | 9.41 | 3.65 | -3.08 | -11.68 | -4.36 | -6.23 | -18.37 | -0.99 | 5.78 |
| CEPS(Rs) | 7.09 | 5.18 | 12.45 | 6.9 | 0.36 | -8.44 | -1.3 | -3.42 | -15.76 | 1.48 | 8.56 |
| DPS(Rs) | 0.6 | 0.6 | 0.75 | 0.75 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 55.92 | 53.84 | 104.07 | 102.92 | 99.53 | 87.65 | 84.13 | 78.16 | 60 | 59.12 | 65.13 |
| Core EBITDA Margin(%) | 12.33 | 9.37 | 17.19 | 9.68 | 5.44 | -9.44 | 6.75 | -22.46 | -13.22 | -10.93 | 10.07 |
| EBIT Margin(%) | 8.81 | 7.6 | 16.72 | 9.99 | 0.94 | -13.01 | -16.02 | -38.3 | -39.98 | -6.11 | 11.44 |
| Pre Tax Margin(%) | 4.79 | 3.99 | 12.94 | 6.23 | -2.57 | -19.47 | -53.71 | -64.85 | -58.84 | -8.18 | 9.91 |
| PAT Margin (%) | 3.32 | 2.13 | 8.03 | 2.77 | -2.28 | -14.2 | -40.65 | -56.98 | -44.93 | -0.83 | 5.55 |
| Cash Profit Margin (%) | 5.71 | 4.68 | 10.63 | 5.24 | 0.26 | -10.26 | -12.08 | -31.23 | -38.56 | 1.23 | 8.22 |
| ROA(%) | 1.99 | 1.33 | 5.4 | 2.02 | -1.67 | -6.37 | -2.38 | -3.44 | -9.89 | -0.52 | 3.07 |
| ROE(%) | 7.69 | 4.54 | 12.39 | 3.61 | -3.04 | -12.48 | -5.08 | -7.68 | -26.59 | -1.67 | 9.3 |
| ROCE(%) | 13.22 | 12.29 | 20.31 | 10.7 | 1.05 | -9.41 | -1.6 | -4.07 | -14.75 | -6.06 | 9.52 |
| Receivable days | 5.36 | 7.86 | 11.29 | 13.7 | 14.97 | 25.49 | 199.39 | 253.43 | 106.27 | 34.27 | 27.82 |
| Inventory Days | 46.61 | 54.1 | 58.84 | 58.72 | 53.06 | 77.34 | 780.35 | 954.48 | 259.52 | 88.6 | 99.71 |
| Payable days | 228.63 | 268.35 | 319.01 | 224.64 | 202.34 | 315.4 | -1289.44 | 1041.72 | 372.34 | 118.13 | 235.54 |
| PER(x) | 3.56 | 6.69 | 7.23 | 12.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0.26 | 0.29 | 0.65 | 0.45 | 0.23 | 0.08 | 0.1 | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 4.1 | 3.8 | 1.1 | 1.61 | 1.74 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.25 | 0.29 | 0.78 | 0.48 | 0.29 | 0.3 | 2.7 | 2.37 | 1.56 | 0.54 | 0.66 |
| EV/Core EBITDA(x) | 1.49 | 2.72 | 3.95 | 3.25 | 4.51 | -4.63 | 21.51 | -18.92 | -19.35 | -13.2 | 4.68 |
| Net Sales Growth(%) | 8.34 | -1.17 | 20.75 | 19.62 | 4.22 | -39.16 | -86.95 | 1.94 | 273.65 | 194.29 | -13.48 |
| EBIT Growth(%) | -31.06 | -14.26 | 162.12 | -29.55 | -90.39 | -946.42 | 83.93 | -143.72 | -290.02 | 55.05 | 262.07 |
| PAT Growth(%) | -36.45 | -36.12 | 348.72 | -59.28 | -184.44 | -279.25 | 62.64 | -42.87 | -194.64 | 94.59 | 681.66 |
| EPS Growth(%) | -42.37 | -42.61 | 298.28 | -61.22 | -184.44 | -279.25 | 62.64 | -42.87 | -194.63 | 94.59 | 681.66 |
| Debt/Equity(x) | 0.29 | 0.31 | 0.23 | 0.19 | 0.19 | 0.24 | 0.26 | 0.28 | 1.03 | 1.04 | 0.99 |
| Current Ratio(x) | 0.66 | 0.65 | 0.69 | 0.76 | 0.71 | 0.67 | 0.76 | 0.66 | 1.01 | 0.9 | 0.89 |
| Quick Ratio(x) | 0.34 | 0.38 | 0.4 | 0.48 | 0.48 | 0.46 | 0.39 | 0.32 | 0.6 | 0.51 | 0.48 |
| Interest Cover(x) | 2.19 | 2.11 | 4.43 | 2.66 | 0.27 | -2.01 | -0.43 | -1.44 | -2.12 | -2.94 | 7.46 |
| Total Debt/Mcap(x) | 1.12 | 1.06 | 0.36 | 0.44 | 0.83 | 2.92 | 2.62 | 0 | 0 | 0 | 0 |
| # | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.44 | 61.44 | 61.44 | 61.44 | 61.44 | 61.44 | 61.44 | 61.44 | 61.44 | 61.44 |
| FII | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 |
| DII | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 |
| Public | 36.09 | 36.09 | 36.09 | 36.09 | 36.09 | 36.09 | 36.09 | 36.09 | 36.09 | 36.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 |
| FII | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
| DII | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Public | 3.37 | 3.37 | 3.37 | 3.37 | 3.37 | 3.37 | 3.37 | 3.37 | 3.37 | 3.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -14% | +112% | +5% | +1% |
| Operating Profit CAGR | — | — | — | 0% |
| PAT CAGR | — | — | — | +6% |
| Share Price CAGR | 0% | -16% | -1% | -10% |
| ROE Average | +9% | -6% | -6% | -2% |
| ROCE Average | +10% | -4% | -3% | +3% |
| # | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.44 | 61.44 | 61.44 | 61.44 | 61.44 | 61.44 | 61.44 | 61.44 | 61.44 | 61.44 |
| FII | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 | 1.82 |
| DII | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 |
| Public | 38.56 | 38.56 | 38.56 | 38.56 | 38.56 | 38.56 | 38.56 | 38.56 | 38.56 | 38.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 |
| FII | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
| DII | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Public | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.