Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹56 Cr.
Stock P/E
1
P/B
Current Price
₹6.3
Book Value
₹ 0
Face Value
5
52W High
52W Low
Dividend Yield
6.62%

Balasore Alloys Overview

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.

Balasore Alloys Share Price

Live · BSE / NSE · Inception: 1984
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Balasore Alloys Quarterly Results

#(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

Balasore Alloys Profit & Loss

#(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

Balasore Alloys Balance Sheet

#(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

Balasore Alloys Cash Flow

#(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

Balasore Alloys Ratios

# 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

Growth Rates

Compounded annual
# 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%

Balasore Alloys Shareholding Pattern

Latest · Dec 2023
100% held
Promoters 61.44 %
FII 1.82 %
DII (MF + Insurance) 0.65 %
Public (retail) 38.56 %
# Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Promoter 61.4461.4461.4461.4461.4461.4461.4461.4461.4461.44
FII 1.821.821.821.821.821.821.821.821.821.82
DII 0.650.650.650.650.650.650.650.650.650.65
Public 38.5638.5638.5638.5638.5638.5638.5638.5638.5638.56
Others 0000000000
Total 100100100100100100100100100100

Balasore Alloys Peer Comparison

Ferro & Silica Manganese Edit Columns

Balasore Alloys Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Balasore Alloys Pros & Cons

Pros

Cons

  • Company has a low return on equity of -6% over the last 3 years.
  • Debtor days have increased from 118.13 to 235.54days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp