SHYAM METALICS AND ENERGY
|
SHYAM METALICS AND ENERGY Last 5 Year Balance Sheet History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹278 Cr | ₹278 Cr | ₹278 Cr | ₹255 Cr | ₹255 Cr |
| Equity - Authorised | ₹400 Cr | ₹400 Cr | ₹400 Cr | ₹400 Cr | ₹290 Cr |
| Equity - Issued | ₹278 Cr | ₹278 Cr | ₹278 Cr | ₹255 Cr | ₹255 Cr |
| Equity Paid Up | ₹278 Cr | ₹278 Cr | ₹278 Cr | ₹255 Cr | ₹255 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 | ₹-21 Cr | ₹-25 Cr | ₹-39 Cr | - | - |
| Total Reserves | ₹11,265 Cr | ₹10,300 Cr | ₹9,407 Cr | ₹7,021 Cr | ₹5,580 Cr |
| Securities Premium | ₹2,140 Cr | ₹2,140 Cr | ₹2,140 Cr | ₹783 Cr | ₹782 Cr |
| Capital Reserves | ₹1,023 Cr | ₹1,023 Cr | ₹1,023 Cr | ₹1,048 Cr | ₹365 Cr |
| Profit & Loss Account Balance | ₹7,808 Cr | ₹6,840 Cr | ₹6,072 Cr | ₹5,083 Cr | ₹4,347 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹294 Cr | ₹297 Cr | ₹172 Cr | ₹106 Cr | ₹86 Cr |
| Reserve excluding Revaluation Reserve | ₹11,265 Cr | ₹10,300 Cr | ₹9,407 Cr | ₹7,021 Cr | ₹5,580 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹11,523 Cr | ₹10,553 Cr | ₹9,647 Cr | ₹7,276 Cr | ₹5,835 Cr |
| Minority Interest | ₹834 Cr | ₹725 Cr | ₹671 Cr | ₹386 Cr | ₹3.99 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹85 Cr | ₹155 Cr | ₹257 Cr | ₹129 Cr | ₹123 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹170 Cr | ₹236 Cr | ₹358 Cr | ₹147 Cr | ₹141 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-85 Cr | ₹-81 Cr | ₹-101 Cr | ₹-18 Cr | ₹-18 Cr |
| Unsecured Loans | ₹12 Cr | - | ₹12 Cr | ₹203 Cr | ₹2.70 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 | - | - | - | - | - |
| Other Unsecured Loan | ₹12 Cr | - | ₹12 Cr | ₹203 Cr | ₹2.70 Cr |
| Deferred Tax Assets / Liabilities | ₹149 Cr | ₹153 Cr | ₹58 Cr | ₹2.26 Cr | ₹107 Cr |
| Deferred Tax Assets | ₹89 Cr | ₹46 Cr | ₹134 Cr | ₹181 Cr | ₹48 Cr |
| Deferred Tax Liability | ₹237 Cr | ₹199 Cr | ₹193 Cr | ₹183 Cr | ₹156 Cr |
| Other Long Term Liabilities | ₹141 Cr | ₹94 Cr | ₹52 Cr | ₹41 Cr | ₹189 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹886 Cr | ₹957 Cr | ₹504 Cr | ₹502 Cr | ₹14 Cr |
| Total Non-Current Liabilities | ₹1,273 Cr | ₹1,359 Cr | ₹883 Cr | ₹877 Cr | ₹437 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹4,865 Cr | ₹2,917 Cr | ₹2,369 Cr | ₹1,538 Cr | ₹1,194 Cr |
| Sundry Creditors | ₹4,865 Cr | ₹2,917 Cr | ₹2,369 Cr | ₹1,538 Cr | ₹1,194 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,483 Cr | ₹1,096 Cr | ₹1,070 Cr | ₹1,112 Cr | ₹527 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹126 Cr | ₹121 Cr | ₹71 Cr | ₹76 Cr | ₹135 Cr |
| Interest Accrued But Not Due | ₹28 Cr | ₹34 Cr | ₹24 Cr | ₹23 Cr | ₹1.62 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹1,330 Cr | ₹942 Cr | ₹975 Cr | ₹1,013 Cr | ₹391 Cr |
| Short Term Borrowings | ₹797 Cr | ₹541 Cr | ₹215 Cr | ₹810 Cr | ₹389 Cr |
| Secured ST Loans repayable on Demands | ₹785 Cr | ₹529 Cr | ₹214 Cr | ₹800 Cr | ₹298 Cr |
| Working Capital Loans- Sec | ₹785 Cr | ₹529 Cr | ₹214 Cr | ₹800 Cr | ₹298 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | ₹11 Cr | ₹11 Cr | ₹0.59 Cr | - | ₹0.71 Cr |
| Other Unsecured Loans | ₹-784 Cr | ₹-528 Cr | ₹-214 Cr | ₹-790 Cr | ₹-208 Cr |
| Short Term Provisions | ₹894 Cr | ₹681 Cr | ₹162 Cr | ₹95 Cr | ₹40 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹878 Cr | ₹669 Cr | ₹152 Cr | ₹92 Cr | ₹39 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹16 Cr | ₹12 Cr | ₹10 Cr | ₹2.82 Cr | ₹1.17 Cr |
| Total Current Liabilities | ₹8,039 Cr | ₹5,235 Cr | ₹3,815 Cr | ₹3,555 Cr | ₹2,150 Cr |
| Total Liabilities | ₹21,669 Cr | ₹17,872 Cr | ₹15,016 Cr | ₹12,093 Cr | ₹8,425 Cr |
| ASSETS | |||||
| Gross Block | ₹13,055 Cr | ₹10,395 Cr | ₹7,324 Cr | ₹6,016 Cr | ₹4,158 Cr |
| Less: Accumulated Depreciation | ₹4,921 Cr | ₹4,039 Cr | ₹3,328 Cr | ₹2,706 Cr | ₹1,703 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹8,134 Cr | ₹6,357 Cr | ₹3,995 Cr | ₹3,311 Cr | ₹2,455 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹2,792 Cr | ₹2,708 Cr | ₹3,764 Cr | ₹2,769 Cr | ₹768 Cr |
| Non Current Investments | ₹1,156 Cr | ₹1,294 Cr | ₹1,011 Cr | ₹943 Cr | ₹350 Cr |
| Long Term Investment | ₹1,156 Cr | ₹1,294 Cr | ₹1,011 Cr | ₹943 Cr | ₹350 Cr |
| Quoted | ₹41 Cr | ₹580 Cr | ₹790 Cr | ₹724 Cr | ₹241 Cr |
| Unquoted | ₹1,124 Cr | ₹722 Cr | ₹229 Cr | ₹219 Cr | ₹110 Cr |
| Long Term Loans & Advances | ₹1,563 Cr | ₹1,343 Cr | ₹1,015 Cr | ₹828 Cr | ₹151 Cr |
| Other Non Current Assets | ₹8.42 Cr | ₹9.07 Cr | ₹0.19 Cr | ₹9.05 Cr | ₹27 Cr |
| Total Non-Current Assets | ₹13,653 Cr | ₹11,711 Cr | ₹9,785 Cr | ₹7,860 Cr | ₹3,751 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹426 Cr | ₹824 Cr | ₹1,251 Cr | ₹532 Cr | ₹686 Cr |
| Quoted | ₹426 Cr | ₹824 Cr | ₹1,198 Cr | ₹527 Cr | ₹686 Cr |
| Unquoted | - | - | ₹53 Cr | ₹4.98 Cr | - |
| Inventories | ₹4,501 Cr | ₹2,985 Cr | ₹2,168 Cr | ₹2,214 Cr | ₹2,057 Cr |
| Raw Materials | ₹2,525 Cr | ₹1,414 Cr | ₹1,138 Cr | ₹1,410 Cr | ₹1,563 Cr |
| Work-in Progress | ₹12 Cr | ₹2.54 Cr | ₹1.03 Cr | ₹1.86 Cr | ₹13 Cr |
| Finished Goods | ₹1,241 Cr | ₹920 Cr | ₹604 Cr | ₹618 Cr | ₹378 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹295 Cr | ₹366 Cr | ₹223 Cr | ₹141 Cr | ₹71 Cr |
| Other Inventory | ₹428 Cr | ₹284 Cr | ₹201 Cr | ₹44 Cr | ₹32 Cr |
| Sundry Debtors | ₹905 Cr | ₹793 Cr | ₹708 Cr | ₹609 Cr | ₹376 Cr |
| Debtors more than Six months | ₹562 Cr | ₹52 Cr | ₹52 Cr | ₹29 Cr | ₹12 Cr |
| Debtors Others | ₹369 Cr | ₹761 Cr | ₹677 Cr | ₹584 Cr | ₹366 Cr |
| Cash and Bank | ₹106 Cr | ₹68 Cr | ₹50 Cr | ₹190 Cr | ₹326 Cr |
| Cash in hand | ₹0.94 Cr | ₹2.04 Cr | ₹1.67 Cr | ₹1.17 Cr | ₹1.34 Cr |
| Balances at Bank | ₹58 Cr | ₹66 Cr | ₹48 Cr | ₹181 Cr | ₹324 Cr |
| Other cash and bank balances | ₹46 Cr | - | ₹0.99 Cr | ₹8.22 Cr | ₹0.90 Cr |
| Other Current Assets | ₹46 Cr | ₹46 Cr | ₹59 Cr | ₹73 Cr | ₹72 Cr |
| Interest accrued on Investments | ₹2.40 Cr | ₹2.51 Cr | ₹1.27 Cr | ₹5.21 Cr | ₹4.90 Cr |
| Interest accrued on Debentures | - | ₹1.86 Cr | - | ₹5.93 Cr | ₹5.06 Cr |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹7.55 Cr | ₹1.91 Cr | ₹10 Cr | ₹3.74 Cr | ₹1.50 Cr |
| Other current_assets | ₹36 Cr | ₹39 Cr | ₹47 Cr | ₹58 Cr | ₹61 Cr |
| Short Term Loans and Advances | ₹2,032 Cr | ₹1,444 Cr | ₹995 Cr | ₹615 Cr | ₹1,157 Cr |
| Advances recoverable in cash or in kind | ₹1,045 Cr | ₹606 Cr | ₹652 Cr | ₹540 Cr | ₹837 Cr |
| Advance income tax and TDS | ₹759 Cr | ₹631 Cr | ₹142 Cr | ₹15 Cr | ₹37 Cr |
| Amounts due from directors | - | - | - | - | ₹0.90 Cr |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹227 Cr | ₹207 Cr | ₹201 Cr | ₹60 Cr | ₹282 Cr |
| Total Current Assets | ₹8,015 Cr | ₹6,161 Cr | ₹5,230 Cr | ₹4,234 Cr | ₹4,674 Cr |
| Net Current Assets (Including Current Investments) | ₹-24 Cr | ₹926 Cr | ₹1,415 Cr | ₹679 Cr | ₹2,524 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹21,669 Cr | ₹17,872 Cr | ₹15,016 Cr | ₹12,093 Cr | ₹8,425 Cr |
| Contingent Liabilities | ₹723 Cr | ₹560 Cr | ₹693 Cr | ₹353 Cr | ₹410 Cr |
| Total Debt | ₹981 Cr | ₹779 Cr | ₹587 Cr | ₹1,162 Cr | ₹534 Cr |
| Book Value | 414.80 | 380.22 | 348.34 | 285.24 | 228.74 |
| Adjusted Book Value | 414.80 | 380.22 | 348.34 | 285.24 | 228.74 |
Compare Balance Sheet of peers of SHYAM METALICS AND ENERGY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHYAM METALICS AND ENERGY | ₹27,894.6 Cr | -0.3% | -3.9% | 1.2% | Stock Analytics | |
| JSW STEEL | ₹309,839.0 Cr | -2.2% | 3.8% | 19.6% | Stock Analytics | |
| TATA STEEL | ₹228,947.0 Cr | -3.5% | -1.1% | 15.8% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹70,012.4 Cr | -2% | 3.7% | 36.4% | Stock Analytics | |
| JINDAL STAINLESS | ₹60,772.1 Cr | 0.5% | 0.1% | 1.2% | Stock Analytics | |
| APL APOLLO TUBES | ₹58,141.7 Cr | 4.7% | 16.8% | 29.1% | Stock Analytics | |
SHYAM METALICS AND ENERGY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHYAM METALICS AND ENERGY | -0.3% |
-3.9% |
1.2% |
| SENSEX | -0.6% |
1.1% |
-3.2% |
You may also like the below Video Courses