SHYAM METALICS AND ENERGY
|
SHYAM METALICS AND ENERGY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹15,138 Cr | ₹13,195 Cr | ₹12,658 Cr | ₹10,394 Cr | ₹6,297 Cr |
| Sales | ₹14,946 Cr | ₹13,078 Cr | ₹12,513 Cr | ₹10,202 Cr | ₹6,192 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹96 Cr | ₹63 Cr | ₹96 Cr | ₹154 Cr | ₹79 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹96 Cr | ₹54 Cr | ₹49 Cr | ₹38 Cr | ₹25 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹15,138 Cr | ₹13,195 Cr | ₹12,658 Cr | ₹10,394 Cr | ₹6,297 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-401 Cr | ₹-146 Cr | ₹-242 Cr | ₹-181 Cr | ₹49 Cr |
| Raw Material Consumed | ₹11,343 Cr | ₹9,625 Cr | ₹9,212 Cr | ₹6,493 Cr | ₹3,784 Cr |
| Opening Raw Materials | ₹1,138 Cr | ₹1,410 Cr | ₹1,563 Cr | ₹726 Cr | ₹1,134 Cr |
| Purchases Raw Materials | ₹11,612 Cr | ₹9,322 Cr | ₹8,767 Cr | ₹7,298 Cr | ₹3,309 Cr |
| Closing Raw Materials | ₹1,414 Cr | ₹1,138 Cr | ₹1,410 Cr | ₹1,563 Cr | ₹726 Cr |
| Other Direct Purchases / Brought in cost | ₹5.88 Cr | ₹31 Cr | ₹293 Cr | ₹33 Cr | ₹68 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹548 Cr | ₹575 Cr | ₹698 Cr | ₹289 Cr | ₹252 Cr |
| Electricity & Power | ₹548 Cr | ₹575 Cr | ₹698 Cr | ₹289 Cr | ₹252 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹434 Cr | ₹369 Cr | ₹315 Cr | ₹247 Cr | ₹188 Cr |
| Salaries, Wages & Bonus | ₹401 Cr | ₹342 Cr | ₹294 Cr | ₹230 Cr | ₹176 Cr |
| Contributions to EPF & Pension Funds | ₹14 Cr | ₹16 Cr | ₹12 Cr | ₹11 Cr | ₹7.84 Cr |
| Workmen and Staff Welfare Expenses | ₹3.66 Cr | ₹3.58 Cr | ₹8.93 Cr | ₹5.37 Cr | ₹4.64 Cr |
| Other Employees Cost | ₹15 Cr | ₹7.41 Cr | - | - | - |
| Other Manufacturing Expenses | ₹902 Cr | ₹756 Cr | ₹699 Cr | ₹592 Cr | ₹396 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹287 Cr | ₹214 Cr | ₹175 Cr | ₹108 Cr | ₹85 Cr |
| Repairs and Maintenance | ₹51 Cr | ₹80 Cr | ₹76 Cr | ₹37 Cr | ₹19 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹565 Cr | ₹462 Cr | ₹447 Cr | ₹447 Cr | ₹292 Cr |
| General and Administration Expenses | ₹143 Cr | ₹125 Cr | ₹142 Cr | ₹170 Cr | ₹135 Cr |
| Rent , Rates & Taxes | ₹78 Cr | ₹75 Cr | ₹101 Cr | ₹141 Cr | ₹121 Cr |
| Insurance | ₹24 Cr | ₹14 Cr | ₹13 Cr | ₹6.46 Cr | ₹5.86 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹40 Cr | ₹35 Cr | ₹28 Cr | ₹22 Cr | ₹8.21 Cr |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹1.14 Cr | ₹0.84 Cr | ₹0.47 Cr | ₹0.49 Cr | ₹0.18 Cr |
| Selling and Distribution Expenses | ₹173 Cr | ₹181 Cr | ₹178 Cr | ₹157 Cr | ₹88 Cr |
| Advertisement & Sales Promotion | ₹13 Cr | ₹26 Cr | ₹67 Cr | ₹9.58 Cr | ₹10 Cr |
| Sales Commissions & Incentives | ₹26 Cr | ₹19 Cr | ₹21 Cr | ₹18 Cr | ₹13 Cr |
| Freight and Forwarding | ₹134 Cr | ₹135 Cr | ₹90 Cr | ₹130 Cr | ₹65 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹131 Cr | ₹142 Cr | ₹157 Cr | ₹81 Cr | ₹64 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | ₹18 Cr | ₹0.94 Cr | ₹0.09 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹1.11 Cr | - |
| Losson foreign exchange fluctuations | ₹5.38 Cr | ₹11 Cr | ₹84 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹126 Cr | ₹113 Cr | ₹72 Cr | ₹80 Cr | ₹64 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹13,273 Cr | ₹11,625 Cr | ₹11,159 Cr | ₹7,849 Cr | ₹4,956 Cr |
| Operating Profit (Excl OI) | ₹1,864 Cr | ₹1,570 Cr | ₹1,499 Cr | ₹2,545 Cr | ₹1,341 Cr |
| Other Income | ₹232 Cr | ₹159 Cr | ₹104 Cr | ₹115 Cr | ₹77 Cr |
| Interest Received | ₹125 Cr | ₹74 Cr | ₹50 Cr | ₹27 Cr | ₹11 Cr |
| Dividend Received | ₹0.86 Cr | ₹1.08 Cr | ₹0.72 Cr | ₹0.20 Cr | ₹0.08 Cr |
| Profit on sale of Fixed Assets | - | ₹0.05 Cr | ₹2.07 Cr | ₹0.21 Cr | - |
| Profits on sale of Investments | - | - | ₹20 Cr | ₹16 Cr | ₹1.33 Cr |
| Provision Written Back | ₹3.31 Cr | - | - | ₹23 Cr | ₹15 Cr |
| Foreign Exchange Gains | - | - | - | ₹21 Cr | ₹30 Cr |
| Others | ₹102 Cr | ₹84 Cr | ₹32 Cr | ₹26 Cr | ₹19 Cr |
| Operating Profit | ₹2,096 Cr | ₹1,729 Cr | ₹1,604 Cr | ₹2,660 Cr | ₹1,417 Cr |
| Interest | ₹144 Cr | ₹133 Cr | ₹93 Cr | ₹23 Cr | ₹62 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹87 Cr | ₹84 Cr | ₹65 Cr | ₹15 Cr | ₹44 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹56 Cr | ₹49 Cr | ₹27 Cr | ₹7.73 Cr | ₹18 Cr |
| Other Interest | ₹0.92 Cr | ₹1.12 Cr | ₹0.61 Cr | ₹0.25 Cr | ₹0.43 Cr |
| PBDT | ₹1,952 Cr | ₹1,596 Cr | ₹1,511 Cr | ₹2,637 Cr | ₹1,355 Cr |
| Depreciation | ₹711 Cr | ₹656 Cr | ₹474 Cr | ₹272 Cr | ₹300 Cr |
| Profit Before Taxation & Exceptional Items | ₹1,241 Cr | ₹940 Cr | ₹1,037 Cr | ₹2,364 Cr | ₹1,055 Cr |
| Exceptional Income / Expenses | - | - | ₹0.03 Cr | - | - |
| Profit Before Tax | ₹1,241 Cr | ₹940 Cr | ₹1,037 Cr | ₹2,364 Cr | ₹1,055 Cr |
| Provision for Tax | ₹332 Cr | ₹-89 Cr | ₹193 Cr | ₹640 Cr | ₹211 Cr |
| Current Income Tax | ₹237 Cr | ₹-100 Cr | ₹235 Cr | ₹539 Cr | ₹267 Cr |
| Deferred Tax | ₹95 Cr | ₹11 Cr | ₹-15 Cr | ₹-0.08 Cr | ₹-55 Cr |
| Other taxes | - | - | ₹-27 Cr | ₹101 Cr | - |
| Profit After Tax | ₹909 Cr | ₹1,029 Cr | ₹843 Cr | ₹1,724 Cr | ₹844 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-1.16 Cr | ₹5.79 Cr | ₹9.19 Cr | ₹0.36 Cr | ₹-0.20 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹908 Cr | ₹1,035 Cr | ₹853 Cr | ₹1,725 Cr | ₹843 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹6,072 Cr | ₹5,083 Cr | ₹4,346 Cr | ₹2,806 Cr | ₹2,006 Cr |
| Appropriations | ₹6,980 Cr | ₹6,118 Cr | ₹5,199 Cr | ₹4,530 Cr | ₹2,850 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹77 Cr | ₹-0.05 Cr | ₹70 Cr | ₹69 Cr | ₹0.44 Cr |
| Equity Dividend % | ₹45.00 | ₹45.00 | ₹45.00 | ₹49.50 | ₹45.50 |
| Earnings Per Share | ₹32.64 | ₹37.22 | ₹33.43 | ₹67.61 | ₹36.10 |
| Adjusted EPS | ₹32.64 | ₹37.22 | ₹33.43 | ₹67.61 | ₹36.10 |
Compare Income Statement of peers of SHYAM METALICS AND ENERGY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHYAM METALICS AND ENERGY | ₹22,364.3 Cr | -0.8% | -6.9% | -4.7% | Stock Analytics | |
| JSW STEEL | ₹273,720.0 Cr | -3.7% | -4.5% | 17.3% | Stock Analytics | |
| TATA STEEL | ₹204,042.0 Cr | -2.6% | -9.9% | 14.6% | Stock Analytics | |
| JINDAL STAINLESS | ₹63,167.0 Cr | 0.7% | 4.5% | 3% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹53,552.3 Cr | -2.1% | -7.8% | 8.4% | Stock Analytics | |
| APL APOLLO TUBES | ₹48,254.5 Cr | 0.2% | -3.5% | 12% | Stock Analytics | |
SHYAM METALICS AND ENERGY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHYAM METALICS AND ENERGY | -0.8% |
-6.9% |
-4.7% |
| SENSEX | -0.6% |
2.2% |
5.3% |
You may also like the below Video Courses