Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:21 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 513005 | NSE: CHROME

Chrome Silicon Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹183.65Undervalued by 322.18%vs CMP ₹43.50

P/E (15.0) × ROE (124.0%) × BV (₹12.10) × DY (2.00%)

Defaults: P/E=15

₹63.13Undervalued by 45.13%vs CMP ₹43.50
MoS: +31.1% (Strong)Confidence: 33/100 (Low)Models: 2 Under, 1 Fair, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹83.6039%Under (+92.2%)
Net Asset ValueAssets₹11.5924%Over (-73.4%)
ROCE CapitalReturns₹100.7920%Under (+131.7%)
Revenue MultipleRevenue₹44.5418%Fair (+2.4%)
Consensus (4 models)₹63.13100%Undervalued
Key Drivers: EPS CAGR -54.5% drags value — could be higher if earnings stabilize. | Wide model spread (₹12–₹101) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -54.5% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

50
Chrome Silicon Ltd scores 50/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health60/100 · Moderate
ROCE 86.6% ExcellentROE 124.0% ExcellentD/E -1.07 Low debtInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 40.4% Stable
Earnings Quality50/100 · Moderate
OPM contracting (2% → -67%) DecliningWorking capital: -302 days (improving) Efficient
Quarterly Momentum25/100 · Weak
Revenue (4Q): -94% YoY DecliningOPM: -968.5% (down 960.7% YoY) Margin pressure
Industry Rank65/100 · Strong
ROCE 86.6% vs industry 24.6% Above peersROE 124.0% vs industry 28.9% Above peers3Y sales CAGR: -7% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:21 am

Market Cap 71.3 Cr.
Current Price 43.5
Intrinsic Value₹63.13
High / Low 58.0/37.2
Stock P/E
Book Value 12.1
Dividend Yield0.00 %
ROCE86.6 %
ROE124 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Chrome Silicon Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Nagpur Power & Industries Ltd 190 Cr. 145 174/80.2106 70.20.00 %3.37 %0.86 % 10.0
Facor Alloys Ltd 40.1 Cr. 2.05 4.44/1.81 5.150.00 %2.63 %3.58 % 1.00
Chrome Silicon Ltd 71.3 Cr. 43.5 58.0/37.2 12.10.00 %86.6 %124 % 10.0
Shyam Century Ferrous Ltd 81.9 Cr. 3.86 10.4/3.49 7.990.00 %5.67 %5.73 % 1.00
Maithan Alloys Ltd 2,606 Cr. 895 1,265/8315.88 1,4161.79 %28.0 %22.0 % 10.0
Industry Average3,147.33 Cr331.8243.29287.530.49%24.60%28.86%7.43

All Competitor Stocks of Chrome Silicon Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 37.4446.5410.0813.3929.1137.2335.0910.8122.465.040.240.290.54
Expenses 43.9145.418.5411.6927.2462.1441.0411.7324.2178.380.715.815.77
Operating Profit -6.471.131.541.701.87-24.91-5.95-0.92-1.75-73.34-0.47-5.52-5.23
OPM % -17.28%2.43%15.28%12.70%6.42%-66.91%-16.96%-8.51%-7.79%-1,455.16%-195.83%-1,903.45%-968.52%
Other Income 2.412.570.420.160.0326.821.160.571.090.270.034.234.80
Interest 0.010.010.010.020.010.010.030.050.020.010.010.010.00
Depreciation 1.781.781.791.791.791.801.751.751.751.701.701.701.70
Profit before tax -5.851.910.160.050.100.10-6.57-2.15-2.43-74.78-2.15-3.00-2.13
Tax % -9.06%-120.42%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -5.324.210.160.050.100.10-6.57-2.15-2.44-74.78-2.15-3.00-2.13
EPS in Rs -3.252.570.100.030.060.06-4.01-1.31-1.49-45.61-1.31-1.83-1.30

Last Updated: March 3, 2026, 11:24 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 2:30 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 13000044229217690736
Expenses 2840951155609017510915591
Operating Profit -15-4-0-9-5-7-12-5821-19-82-85
OPM % -123%-169%-29%-3,320%2%1%-22%-111%-1,384%
Other Income 12012-13-135-220572739
Interest 5543321100000
Depreciation 1111167767777
Profit before tax -20-8-5-1-22-150-22-46010-86-82
Tax % -1%-8%0%0%0%0%1%0%17%-314%0%0%
Net Profit -20-7-5-1-22-150-22-46030-86-82
EPS in Rs -44.72-16.32-11.97-2.48-49.65-123.19-13.68-27.820.121.670.26-52.42-50.05
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222023-2024
YoY Net Profit Growth (%)65.00%28.57%80.00%-2100.00%-581.82%85.33%-109.09%100.00%-100.00%
Change in YoY Net Profit Growth (%)0.00%-36.43%51.43%-2180.00%1518.18%667.15%-194.42%209.09%-200.00%

Chrome Silicon Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2014-2015 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:12%
3 Years:-7%
TTM:-66%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-158%
Stock Price CAGR
10 Years:1%
5 Years:19%
3 Years:1%
1 Year:18%
Return on Equity
10 Years:-19%
5 Years:-32%
3 Years:-36%
Last Year:-124%

Last Updated: September 5, 2025, 2:56 pm

Balance Sheet

Last Updated: December 4, 2025, 2:38 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 444441216161616161616
Reserves 1151071021048316214599991029793
Borrowings 40373933431917182451223838
Other Liabilities 465055506564921111209997173192
Total Liabilities 206199200191196257271244260269232236250
Fixed Assets 14121297193178138143136129123119
CWIP 12121213141617190031017
Investments 1581551551581591616161616141423
Other Assets 2320211216326071102117868991
Total Assets 206199200191196257271244260269232236250

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -2-0-2-3-15-16-12-51-17-28-285
Cash from Investing Activity + 12-0117-355112-054-22
Cash from Financing Activity + -4-33-981970727-2616
Net Cash Flow -5-11-000-002-20-0
Free Cash Flow -2-0-28-17-19-7-0-5-28-31-3
CFO/OP 11%5%410%28%312%225%97%87%-781%-3,043%143%-6%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-55.00-41.00-39.00-42.00-48.00-26.00-29.00-76.00-22.00-50.00-41.00-120.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 2319811091546
Inventory Days 7085,7651911486,089228122775344
Days Payable 8648,49586054657,029415172357936
Cash Conversion Cycle -133198-387-50,940-178-36422-585
Working Capital Days -1,009-10014-11,531-76-22115-302
ROCE %-9%-2%-1%-5%-4%-3%-10%-42%-3%0%-16%-87%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 40.36%40.36%40.36%40.36%40.36%40.36%40.36%40.36%40.36%40.36%40.36%40.36%
DIIs 0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%
Government 0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.00%
Public 59.60%59.61%59.60%59.60%59.60%59.60%59.59%59.60%59.60%59.59%59.59%59.64%
No. of Shareholders 6,5336,4866,4366,4506,5826,6346,6696,7096,6526,4826,5156,562

Shareholding Pattern Chart

No. of Shareholders

Chrome Silicon Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 18Mar 17Mar 16
FaceValue 10.0010.0010.00
Basic EPS (Rs.) -49.66-2.48-11.95
Diluted EPS (Rs.) -49.66-2.48-11.95
Cash EPS (Rs.) -48.32-1.20-10.68
Book Value[Excl.RevalReserv]/Share (Rs.) -125.87-79.03-83.02
Book Value[Incl.RevalReserv]/Share (Rs.) -125.87-79.03-83.02
PBDIT / Share (Rs.) 7.225.03-0.77
PBIT / Share (Rs.) 5.893.75-2.06
PBT / Share (Rs.) -49.65-2.48-11.96
Net Profit / Share (Rs.) -49.65-2.48-11.96
NP After MI And SOA / Share (Rs.) -49.65-2.48-11.96
Return on Capital Employeed (%) -15.18140.2934.78
Return On Assets (%) -40.95-2.25-9.18
Long Term Debt / Equity (X) -0.63-0.94-0.83
Total Debt / Equity (X) -0.78-0.94-1.07
Current Ratio (X) 0.220.260.27
Quick Ratio (X) 0.140.160.04
Inventory Turnover Ratio (X) 0.000.970.00
Interest Coverage Ratio (X) 1.040.80-0.07
Interest Coverage Ratio (Post Tax) (X) 0.840.60-0.20
Enterprise Value (Cr.) 58.4254.2359.86
EV / EBITDA (X) 18.4124.53-175.18
Price / BV (X) -0.29-0.65-0.60
EarningsYield -1.34-0.04-0.23

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Chrome Silicon Ltd. is a Public Limited Listed company incorporated on 03/10/1981 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L27101TG1981PLC003223 and registration number is 003223. Currently company belongs to the Industry of Ferro Alloys. Company's Total Operating Revenue is Rs. 73.40 Cr. and Equity Capital is Rs. 16.40 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Ferro Alloys6-2-913/914,Third Floor, Hyderabad Telangana 500004Contact not found
Management
NamePosition Held
Mr. Indoori Narsing RaoChairman
Mr. P V RaoWhole Time Director
Ms. M PriyankaDirector
Mr. P RajuDirector
Mrs. M Sri ManiDirector
Mr. Hirak Kumar BasuDirector

FAQ

What is the intrinsic value of Chrome Silicon Ltd and is it undervalued?

As of 14 April 2026, Chrome Silicon Ltd's intrinsic value is ₹63.13, which is 45.13% higher than the current market price of ₹43.50, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (124 %), book value (₹12.1), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Chrome Silicon Ltd?

Chrome Silicon Ltd is trading at ₹43.50 as of 14 April 2026, with a FY2026-2027 high of ₹58.0 and low of ₹37.2. The stock is currently in the middle of its 52-week range. Market cap stands at ₹71.3 Cr..

How does Chrome Silicon Ltd's P/E ratio compare to its industry?

Chrome Silicon Ltd has a P/E ratio of , which is below the industry average of 43.29. This is broadly in line with or below the industry average.

Is Chrome Silicon Ltd financially healthy?

Key indicators for Chrome Silicon Ltd: ROCE of 86.6 % indicates efficient capital utilization; ROE of 124 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Chrome Silicon Ltd profitable and how is the profit trend?

Chrome Silicon Ltd reported a net profit of ₹-86 Cr in Mar 2025 on revenue of ₹73 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows a mixed trend.

Does Chrome Silicon Ltd pay dividends?

Chrome Silicon Ltd has a dividend yield of 0.00 % at the current price of ₹43.50. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Chrome Silicon Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports