CHROME SILICON LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.23 INR | 0.00% |
|
-1.77% | -1.77% |
| 01-23 | Chrome Silicon Limited Appoints M. Sri Mani as an Additional Non-Executive Non-Independent Director | CI |
| 2023 | VBC Ferro Alloys Changes Company Name to Chrome Silicon | MT |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 163 | 546.3 | 288.5 | 198 | 753.3 | 585.9 |
| Enterprise Value (EV) 1 | 594.8 | 727.2 | 459.3 | 375 | 976.8 | 1,093 |
| P/E ratio | -0.75 x | -0.14 x | -1.08 x | -0.43 x | 396 x | 21.5 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 10,468 x | 13.1 x | 0.68 x | 11.2 x | 0.81 x | 0.33 x |
| EV / Revenue | 38,189 x | 17.4 x | 1.08 x | 21.3 x | 1.06 x | 0.62 x |
| EV / EBITDA | -12.1 x | 54 x | -4.11 x | -0.64 x | 36.7 x | 22.4 x |
| EV / FCF | 12.2 x | -1.43 x | -5.77 x | 1.81 x | -1.85 x | -5.87 x |
| FCF Yield | 8.19% | -69.7% | -17.3% | 55.3% | -54.1% | -17% |
| Price to Book | -0.29 x | 0.31 x | 0.18 x | 0.17 x | 0.65 x | 0.49 x |
| Nbr of stocks (in thousands) | 4,394 | 12,167 | 16,394 | 16,394 | 16,394 | 16,394 |
| Reference price 2 | 37.10 | 44.90 | 17.60 | 12.08 | 45.95 | 35.74 |
| Announcement Date | 11/06/18 | 19/09/19 | 05/12/20 | 08/11/21 | 11/09/22 | 09/09/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.0156 | 41.86 | 424.6 | 17.64 | 924.7 | 1,757 |
| EBITDA 1 | -49.01 | 13.46 | -111.9 | -585.4 | 26.63 | 48.83 |
| EBIT 1 | -54.85 | -51.09 | -180.4 | -650.5 | -36.63 | -21.35 |
| Operating Margin | -352,210.05% | -122.05% | -42.49% | -3,687.33% | -3.96% | -1.22% |
| Earnings before Tax (EBT) 1 | -218.2 | -1,499 | -222.5 | -456.1 | 2.254 | 6.628 |
| Net income 1 | -218.2 | -1,499 | -224.2 | -456.1 | 1.902 | 27.28 |
| Net margin | -1,401,186.65% | -3,580.88% | -52.8% | -2,585.16% | 0.21% | 1.55% |
| EPS 2 | -49.66 | -312.1 | -16.32 | -27.82 | 0.1160 | 1.660 |
| Free Cash Flow 1 | 48.71 | -506.8 | -79.54 | 207.5 | -528.7 | -186.4 |
| FCF margin | 312,737.91% | -1,210.81% | -18.73% | 1,176.08% | -57.17% | -10.61% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 11/06/18 | 19/09/19 | 05/12/20 | 08/11/21 | 11/09/22 | 09/09/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 432 | 181 | 171 | 177 | 223 | 507 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -8.808 x | 13.45 x | -1.526 x | -0.3023 x | 8.391 x | 10.39 x |
| Free Cash Flow 1 | 48.7 | -507 | -79.5 | 207 | -529 | -186 |
| ROE (net income / shareholders' equity) | 48.5% | -252% | -13.4% | -33% | 0.16% | 2.33% |
| ROA (Net income/ Total Assets) | -6.75% | -2.06% | -4.27% | -15.8% | -0.91% | -0.5% |
| Assets 1 | 3,234 | 72,842 | 5,246 | 2,886 | -209.6 | -5,406 |
| Book Value Per Share 2 | -126.0 | 143.0 | 98.30 | 70.40 | 70.60 | 72.20 |
| Cash Flow per Share 2 | 0.3700 | 0.4900 | 0.0800 | 0.1400 | 1.230 | 0.1800 |
| Capex 1 | 18.6 | 26.3 | 5.49 | 23.2 | 175 | 1.17 |
| Capex / Sales | 119,376.74% | 62.76% | 1.29% | 131.63% | 18.89% | 0.07% |
| Announcement Date | 11/06/18 | 19/09/19 | 05/12/20 | 08/11/21 | 11/09/22 | 09/09/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -1.77% | 8.29M | |
| -15.37% | 2.49B | |
| -2.84% | 1.78B | |
| +1.91% | 810M | |
| -13.23% | 790M | |
| -16.03% | 647M | |
| -24.15% | 570M | |
| -25.57% | 268M | |
| -24.32% | 253M | |
| -30.56% | 146M |
- Stock Market
- Equities
- VBCFERROQ6 Stock
- Financials Chrome Silicon Limited
