| Shyam Metalics & Energy Ltd | Industry : (Steel) | |
|---|---|---|
|
BSE Code : 543299 |
NSE Symbol : SHYAMMETL |
P/E(TTM) : 53.37 |
|
ISIN Demat : INE810G01011 |
Div & Yield% : 0.45 |
EPS(TTM) : 18.78 |
|
Book Value(₹) : 230.62 |
Market Cap(₹Cr) : 27,974.59 |
Face Value(₹) : 10.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 6,992.98 | 6,479.36 | 6,668.45 | 6,264.16 | 4,658.41 |
| Other Income | 110.77 | 144.32 | 96.40 | 55.13 | 95.17 |
| Stock Adjustments | 22.17 | 0.20 | 14.11 | 123.96 | 104.07 |
| Total Income | 7,125.92 | 6,623.88 | 6,778.96 | 6,443.25 | 4,857.65 |
| EXPENDITURE : | |||||
| Raw Materials | 5,176.68 | 4,724.40 | 5,074.40 | 4,892.96 | 2,936.36 |
| Power and Fuel Cost | 139.98 | 208.08 | 201.41 | 247.61 | 123.34 |
| Other Manufacturing Expenses | 331.21 | 369.36 | 383.20 | 372.09 | 275.53 |
| Selling and Administration Expenses | 169.05 | 146.06 | 146.15 | 157.14 | 135.76 |
| Miscellaneous Expenses | 76.73 | 56.45 | 61.49 | 72.94 | 17.99 |
| Employee Benefit Expenses | 198.35 | 198.19 | 179.66 | 157.53 | 127.83 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 1,033.92 | 921.34 | 732.65 | 542.98 | 1,240.84 |
| Interest | 50.55 | 49.88 | 57.93 | 37.79 | 8.96 |
| Gross Profit | 983.37 | 871.46 | 674.72 | 505.19 | 1,231.88 |
| Depreciation | 239.58 | 211.00 | 218.68 | 207.82 | 119.61 |
| Profit Before Tax | 743.79 | 660.46 | 456.04 | 297.37 | 1,112.27 |
| Current Tax | 189.36 | 172.28 | 112.48 | 21.00 | 298.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 1.58 | -1.44 | -7.84 | -22.66 | 4.00 |
| Reported Net Profit | 552.85 | 489.62 | 351.40 | 299.03 | 810.27 |
| Extraordinary Items | -0.12 | 0.00 | 0.04 | 9.13 | 14.08 |
| Adjusted Net Profit | 552.97 | 489.62 | 351.36 | 289.90 | 796.19 |
| Adjustment below Net Profit | 5.18 | 0.71 | 1.06 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 3,309.91 | 2,957.75 | 2,651.20 | 2,468.51 | 1,842.07 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 113.05 | 138.17 | 45.91 | 116.34 | 183.83 |
| P & L Balance carried down | 3,754.89 | 3,309.91 | 2,957.75 | 2,651.20 | 2,468.51 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 45.00 | 45.00 | 45.00 | 18.00 | 49.50 |
| Dividend Per Share(Rs) | 4.50 | 4.50 | 4.50 | 1.80 | 4.95 |
| Earnings Per Share-Unit Curr | 19.87 | 17.60 | 12.64 | 11.72 | 31.77 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 231.29 | 215.19 | 200.15 | 150.97 | 143.10 |
| Book Value(Adj)-Unit Curr | 231.29 | 215.19 | 200.15 | 150.97 | 143.10 |
