SHYAM METALICS AND ENERGY
|
SHYAM METALICS AND ENERGY Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹278 Cr | ₹278 Cr | ₹255 Cr | ₹255 Cr | ₹234 Cr |
Equity - Authorised | ₹400 Cr | ₹400 Cr | ₹400 Cr | ₹290 Cr | ₹290 Cr |
Equity - Issued | ₹278 Cr | ₹278 Cr | ₹255 Cr | ₹255 Cr | ₹234 Cr |
Equity Paid Up | ₹278 Cr | ₹278 Cr | ₹255 Cr | ₹255 Cr | ₹234 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | ₹-25 Cr | ₹-39 Cr | - | - | - |
Total Reserves | ₹10,300 Cr | ₹9,407 Cr | ₹7,021 Cr | ₹5,580 Cr | ₹3,400 Cr |
Securities Premium | ₹2,140 Cr | ₹2,140 Cr | ₹783 Cr | ₹782 Cr | ₹178 Cr |
Capital Reserves | ₹1,023 Cr | ₹1,023 Cr | ₹1,048 Cr | ₹365 Cr | ₹385 Cr |
Profit & Loss Account Balance | ₹6,840 Cr | ₹6,072 Cr | ₹5,083 Cr | ₹4,347 Cr | ₹2,806 Cr |
General Reserves | - | - | - | - | - |
Other Reserves | ₹297 Cr | ₹172 Cr | ₹106 Cr | ₹86 Cr | ₹32 Cr |
Reserve excluding Revaluation Reserve | ₹10,300 Cr | ₹9,407 Cr | ₹7,021 Cr | ₹5,580 Cr | ₹3,400 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹10,553 Cr | ₹9,647 Cr | ₹7,276 Cr | ₹5,835 Cr | ₹3,634 Cr |
Minority Interest | ₹725 Cr | ₹671 Cr | ₹386 Cr | ₹3.99 Cr | ₹4.35 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹155 Cr | ₹257 Cr | ₹129 Cr | ₹123 Cr | ₹120 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹236 Cr | ₹358 Cr | ₹147 Cr | ₹141 Cr | ₹123 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-81 Cr | ₹-101 Cr | ₹-18 Cr | ₹-18 Cr | ₹-3.18 Cr |
Unsecured Loans | - | ₹12 Cr | ₹203 Cr | ₹2.70 Cr | ₹0.32 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | ₹0.32 Cr |
Other Unsecured Loan | - | ₹12 Cr | ₹203 Cr | ₹2.70 Cr | - |
Deferred Tax Assets / Liabilities | ₹153 Cr | ₹58 Cr | ₹2.26 Cr | ₹107 Cr | ₹-6.77 Cr |
Deferred Tax Assets | ₹41 Cr | ₹134 Cr | ₹181 Cr | ₹48 Cr | ₹165 Cr |
Deferred Tax Liability | ₹195 Cr | ₹193 Cr | ₹183 Cr | ₹156 Cr | ₹158 Cr |
Other Long Term Liabilities | ₹94 Cr | ₹52 Cr | ₹41 Cr | ₹189 Cr | ₹219 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹957 Cr | ₹504 Cr | ₹502 Cr | ₹14 Cr | ₹11 Cr |
Total Non-Current Liabilities | ₹1,359 Cr | ₹883 Cr | ₹877 Cr | ₹437 Cr | ₹343 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹2,917 Cr | ₹2,369 Cr | ₹1,538 Cr | ₹1,194 Cr | ₹367 Cr |
Sundry Creditors | ₹2,917 Cr | ₹2,369 Cr | ₹1,538 Cr | ₹1,194 Cr | ₹367 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,096 Cr | ₹1,070 Cr | ₹1,112 Cr | ₹527 Cr | ₹364 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹121 Cr | ₹71 Cr | ₹76 Cr | ₹135 Cr | ₹56 Cr |
Interest Accrued But Not Due | ₹34 Cr | ₹24 Cr | ₹23 Cr | ₹1.62 Cr | ₹0.23 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹942 Cr | ₹975 Cr | ₹1,013 Cr | ₹391 Cr | ₹308 Cr |
Short Term Borrowings | ₹541 Cr | ₹215 Cr | ₹810 Cr | ₹389 Cr | ₹665 Cr |
Secured ST Loans repayable on Demands | ₹529 Cr | ₹214 Cr | ₹800 Cr | ₹298 Cr | ₹605 Cr |
Working Capital Loans- Sec | ₹529 Cr | ₹214 Cr | ₹800 Cr | ₹298 Cr | ₹605 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | ₹11 Cr | ₹0.59 Cr | - | ₹0.71 Cr | ₹59 Cr |
Other Unsecured Loans | ₹-528 Cr | ₹-214 Cr | ₹-790 Cr | ₹-208 Cr | ₹-605 Cr |
Short Term Provisions | ₹681 Cr | ₹162 Cr | ₹95 Cr | ₹40 Cr | ₹36 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹669 Cr | ₹152 Cr | ₹92 Cr | ₹39 Cr | ₹36 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹12 Cr | ₹10 Cr | ₹2.82 Cr | ₹1.17 Cr | ₹0.72 Cr |
Total Current Liabilities | ₹5,235 Cr | ₹3,815 Cr | ₹3,555 Cr | ₹2,150 Cr | ₹1,432 Cr |
Total Liabilities | ₹17,872 Cr | ₹15,016 Cr | ₹12,093 Cr | ₹8,425 Cr | ₹5,413 Cr |
ASSETS | |||||
Gross Block | ₹10,395 Cr | ₹7,324 Cr | ₹6,016 Cr | ₹4,158 Cr | ₹3,218 Cr |
Less: Accumulated Depreciation | ₹4,039 Cr | ₹3,328 Cr | ₹2,706 Cr | ₹1,703 Cr | ₹1,416 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹6,357 Cr | ₹3,995 Cr | ₹3,311 Cr | ₹2,455 Cr | ₹1,802 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹2,708 Cr | ₹3,764 Cr | ₹2,769 Cr | ₹768 Cr | ₹506 Cr |
Non Current Investments | ₹1,294 Cr | ₹1,011 Cr | ₹943 Cr | ₹350 Cr | ₹67 Cr |
Long Term Investment | ₹1,294 Cr | ₹1,011 Cr | ₹943 Cr | ₹350 Cr | ₹67 Cr |
Quoted | ₹938 Cr | ₹790 Cr | ₹724 Cr | ₹241 Cr | - |
Unquoted | ₹365 Cr | ₹229 Cr | ₹219 Cr | ₹110 Cr | ₹67 Cr |
Long Term Loans & Advances | ₹1,343 Cr | ₹1,015 Cr | ₹828 Cr | ₹151 Cr | ₹261 Cr |
Other Non Current Assets | ₹9.07 Cr | ₹0.19 Cr | ₹9.05 Cr | ₹27 Cr | ₹37 Cr |
Total Non-Current Assets | ₹11,711 Cr | ₹9,785 Cr | ₹7,860 Cr | ₹3,751 Cr | ₹2,674 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹824 Cr | ₹1,251 Cr | ₹532 Cr | ₹686 Cr | ₹215 Cr |
Quoted | ₹824 Cr | ₹1,198 Cr | ₹527 Cr | ₹686 Cr | ₹215 Cr |
Unquoted | - | ₹53 Cr | ₹4.98 Cr | - | - |
Inventories | ₹2,985 Cr | ₹2,168 Cr | ₹2,214 Cr | ₹2,057 Cr | ₹1,030 Cr |
Raw Materials | ₹1,414 Cr | ₹1,138 Cr | ₹1,410 Cr | ₹1,563 Cr | ₹726 Cr |
Work-in Progress | ₹2.54 Cr | ₹1.03 Cr | ₹1.86 Cr | ₹13 Cr | ₹2.53 Cr |
Finished Goods | ₹920 Cr | ₹604 Cr | ₹618 Cr | ₹378 Cr | ₹199 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹366 Cr | ₹223 Cr | ₹141 Cr | ₹71 Cr | ₹64 Cr |
Other Inventory | ₹284 Cr | ₹201 Cr | ₹44 Cr | ₹32 Cr | ₹39 Cr |
Sundry Debtors | ₹793 Cr | ₹708 Cr | ₹609 Cr | ₹376 Cr | ₹534 Cr |
Debtors more than Six months | ₹52 Cr | ₹52 Cr | ₹29 Cr | ₹12 Cr | ₹24 Cr |
Debtors Others | ₹761 Cr | ₹677 Cr | ₹584 Cr | ₹366 Cr | ₹512 Cr |
Cash and Bank | ₹68 Cr | ₹50 Cr | ₹190 Cr | ₹326 Cr | ₹324 Cr |
Cash in hand | ₹2.04 Cr | ₹1.67 Cr | ₹1.17 Cr | ₹1.34 Cr | ₹0.74 Cr |
Balances at Bank | ₹66 Cr | ₹48 Cr | ₹181 Cr | ₹324 Cr | ₹320 Cr |
Other cash and bank balances | - | ₹0.99 Cr | ₹8.22 Cr | ₹0.90 Cr | ₹3.46 Cr |
Other Current Assets | ₹46 Cr | ₹59 Cr | ₹73 Cr | ₹72 Cr | ₹70 Cr |
Interest accrued on Investments | ₹2.51 Cr | ₹1.27 Cr | ₹5.21 Cr | ₹4.90 Cr | ₹7.18 Cr |
Interest accrued on Debentures | ₹1.86 Cr | - | ₹5.93 Cr | ₹5.06 Cr | ₹0.14 Cr |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹1.91 Cr | ₹10 Cr | ₹3.74 Cr | ₹1.50 Cr | ₹0.40 Cr |
Other current_assets | ₹39 Cr | ₹47 Cr | ₹58 Cr | ₹61 Cr | ₹62 Cr |
Short Term Loans and Advances | ₹1,444 Cr | ₹995 Cr | ₹615 Cr | ₹1,157 Cr | ₹567 Cr |
Advances recoverable in cash or in kind | ₹606 Cr | ₹652 Cr | ₹540 Cr | ₹837 Cr | ₹510 Cr |
Advance income tax and TDS | ₹631 Cr | ₹142 Cr | ₹15 Cr | ₹37 Cr | ₹0.15 Cr |
Amounts due from directors | - | - | - | ₹0.90 Cr | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹207 Cr | ₹201 Cr | ₹60 Cr | ₹282 Cr | ₹57 Cr |
Total Current Assets | ₹6,161 Cr | ₹5,230 Cr | ₹4,234 Cr | ₹4,674 Cr | ₹2,739 Cr |
Net Current Assets (Including Current Investments) | ₹926 Cr | ₹1,415 Cr | ₹679 Cr | ₹2,524 Cr | ₹1,307 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹17,872 Cr | ₹15,016 Cr | ₹12,093 Cr | ₹8,425 Cr | ₹5,413 Cr |
Contingent Liabilities | ₹560 Cr | ₹693 Cr | ₹353 Cr | ₹410 Cr | ₹390 Cr |
Total Debt | ₹779 Cr | ₹587 Cr | ₹1,162 Cr | ₹534 Cr | ₹789 Cr |
Book Value | 380.22 | 348.34 | 285.24 | 228.74 | 155.56 |
Adjusted Book Value | 380.22 | 348.34 | 285.24 | 228.74 | 155.56 |
Compare Balance Sheet of peers of SHYAM METALICS AND ENERGY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHYAM METALICS AND ENERGY | ₹26,143.3 Cr | -3.1% | 1.2% | 24.2% | Stock Analytics | |
JSW STEEL | ₹257,739.0 Cr | -2.5% | 2% | 15.9% | Stock Analytics | |
TATA STEEL | ₹197,925.0 Cr | 0.4% | -2.6% | 6.3% | Stock Analytics | |
JINDAL STAINLESS | ₹64,044.0 Cr | 3.9% | 15.1% | 4.3% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹50,371.8 Cr | -0.5% | -9.5% | -8.7% | Stock Analytics | |
APL APOLLO TUBES | ₹45,768.3 Cr | 2.6% | -1.9% | 21.6% | Stock Analytics |
SHYAM METALICS AND ENERGY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHYAM METALICS AND ENERGY | -3.1% |
1.2% |
24.2% |
SENSEX | 0.9% |
-1.1% |
0.6% |
You may also like the below Video Courses