Shyam Metalics and Energy Limi (SHYAMMETL)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Revenue from Operations 1,692.63 1,455.85 1,764.09 1,758.92 1,558.67 1,694.43 1,621.39 1,599.08 1,751.94 1,671.33 1,757.25 1,808.45
YOY Revenue Growth % 17.31% 3.25% 10.2% -1.71% -7.91% 16.39% -8.09% -9.09% 12.4% -1.36% 8.38% 13.09%
Other Income 22.38 17.36 23.51 36.69 44.22 43.24 28.06 29.62 30.57 30.28 29.95 19.97
Total Income 1,715.01 1,473.21 1,787.60 1,795.61 1,602.89 1,737.67 1,649.45 1,628.70 1,782.51 1,701.61 1,787.20 1,828.42
Total Expenses + 1,405.75 1,248.82 1,328.28 1,428.78 1,342.51 1,311.41 1,398.04 1,496.58 1,557.78 1,522.44 1,654.42 1,621.31
Cost of Materials Consumed 1,166.01 979.89 1,089.12 1,198.12 1,107.47 1,078.78 1,145.21 1,051.37 1,182.14 1,064.22 1,159.49 1,227.15
Employee Benefit Expense 56.55 51.37 55.01 49.66 51.70 47.75 50.21 48.53 50.71 50.65 45.82 51.17
Other Expenses 183.19 217.56 184.15 181.00 183.34 184.88 202.62 204.14 184.53 148.55 190.16 189.72
Operating Profit 286.88 207.03 435.81 330.14 216.16 383.02 223.35 102.50 194.16 148.89 102.83 187.14
OPM % 16.9% 14.2% 24.7% 18.8% 13.9% 22.6% 13.8% 6.4% 11.1% 8.9% 5.9% 10.3%
Profit Before Tax + 130.64 65.25 111.52 148.63 224.37 147.20 156.77 132.12 224.73 179.17 132.78 207.11
Tax Expense 20.31 14.53 31.48 38.32 61.51 38.84 37.90 32.59 57.09 43.56 34.34 55.95
Tax % 15.5% 22.3% 28.2% 25.8% 27.4% 26.4% 24.2% 24.7% 25.4% 24.3% 25.9% 27%
Profit After Tax 110.33 50.72 80.04 110.31 162.86 108.36 118.87 99.53 167.64 135.61 98.44 151.16
EPS (Basic) 4.33 1.99 3.14 3.98 5.86 3.90 8.56 3.58 6.03 4.87 3.54 5.43

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021
Revenue from Operations 6,473.57 6,668.45 6,243.21 4,658.41 3,023.74
YOY Revenue Growth % -2.92% 6.81% 34.02% 54.06% -
Other Income 144.32 96.40 62.99 95.17 50.22
Total Income 6,617.89 6,764.85 6,306.20 4,753.58 3,073.96
Total Expenses + 5,957.43 5,405.05 5,715.89 3,614.71 2,290.68
Cost of Materials Consumed 4,382.83 4,433.14 4,721.67 2,934.26 1,804.71
Employee Benefit Expense 198.19 179.66 188.46 127.83 101.89
Other Expenses 774.16 792.25 805.76 552.62 384.08
Operating Profit 516.14 1,263.40 527.32 1,043.70 733.06
OPM % 8% 18.9% 8.4% 22.4% 24.2%
Profit Before Exceptional 660.46 456.04 297.37 1,112.27 529.47
Exceptional Items 0.00 0.00 0.00 0.00 0.00
Profit Before Tax + 660.46 456.04 297.37 1,112.27 529.47
Tax Expense 170.84 104.64 -1.66 302.00 90.57
Tax % 25.9% 22.9% -0.6% 27.2% 17.1%
Profit After Tax 489.62 351.40 299.03 810.27 438.90
EPS (Basic) 17.61 13.50 11.72 32.38 18.79

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021
ASSETS
Non-Current Assets + 5,041.45 3,847.65 3,450.31 0.00 0.00
Property, Plant & Equipment 1,727.76 1,350.97 1,333.77 0.00 0.00
Capital Work in Progress 286.70 415.34 352.16 0.00 0.00
Non-Current Investments 2,814.77 973.06 767.50 0.00 0.00
Goodwill 0.00 0.00 0.00 0.00 0.00
Other Intangible Assets 2.46 24.60 20.83 0.00 0.00
Current Assets + 2,381.83 3,416.38 2,009.10 0.00 0.00
Inventories 890.46 770.13 1,147.81 0.00 0.00
Trade Receivables 934.39 908.86 228.67 0.00 0.00
Cash and Cash Equivalents 29.19 23.80 46.04 0.00 0.00
Current Investments 349.31 790.31 250.71 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00 0.00
Equity Share Capital 278.22 278.04 255.08 0.00 0.00
Other Equity 5,708.89 5,286.88 3,595.97 0.00 0.00
Non-Current Liabilities 111.24 119.93 286.21 0.00 0.00
Current Liabilities 1,324.93 1,579.18 1,322.15 0.00 0.00
Total Liabilities 1,436.17 1,699.11 1,608.36 0.00 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021
Cash from Operating Activities 278.40 505.23 562.33 681.33 0.00
Cash from Investing Activities -188.80 -1,519.28 -620.74 -955.16 0.00
Cash from Financing Activities -84.21 991.81 61.68 568.08 0.00
Net Increase/Decrease in Cash 5.39 -22.24 3.27 294.25 0.00