| Shyam Metalics & Energy Ltd Industry: (Steel - Large) |
|---|
|
BSE Code:
543299
ISIN Demat:
INE810G01011
Book Value(₹): 214.52 NSE Symbol:
SHYAMMETL
Div & Yield(%):
0.47
Market Cap(₹ Cr): 26,485.40 P/E(TTM):
53.58
EPS(TTM):
17.71
Face Value(₹): 10.00 |
| Dec 25 (₹ Cr) | Dec 24 (₹ Cr) | Dec 23 (₹ Cr) | Dec 22 (₹ Cr) | Dec 21 (₹ Cr) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 6,473.57 | 6,668.45 | 6,264.16 | 4,658.41 | 3,023.74 |
| Other Income | 144.32 | 96.40 | 55.13 | 95.17 | 50.22 |
| Stock Adjustments | 0.20 | 14.11 | 123.96 | 104.07 | -38.41 |
| Total Income | 6,618.09 | 6,778.96 | 6,443.25 | 4,857.65 | 3,035.55 |
| EXPENDITURE : | |||||
| Raw Materials | 4,724.40 | 5,074.40 | 4,892.96 | 2,936.36 | 1,831.73 |
| Power and Fuel Cost | 208.08 | 201.41 | 247.61 | 123.34 | 32.30 |
| Other Manufacturing Expenses | 363.57 | 383.20 | 372.09 | 275.53 | 193.34 |
| Selling and Administration Expenses | 146.06 | 146.15 | 157.14 | 135.76 | 150.15 |
| Miscellaneous Expenses | 56.45 | 61.49 | 72.94 | 17.99 | 8.29 |
| Employee Benefit Expenses | 198.19 | 179.66 | 157.53 | 127.83 | 101.89 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 921.34 | 732.65 | 542.98 | 1,240.84 | 717.85 |
| Interest | 49.88 | 57.93 | 37.79 | 8.96 | 38.72 |
| Gross Profit | 871.46 | 674.72 | 505.19 | 1,231.88 | 679.13 |
| Depreciation | 211.00 | 218.68 | 207.82 | 119.61 | 149.66 |
| Profit Before Tax | 660.46 | 456.04 | 297.37 | 1,112.27 | 529.47 |
| Current Tax | 172.28 | 112.48 | 21.00 | 298.00 | 115.82 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -1.44 | -7.84 | -22.66 | 4.00 | -25.25 |
| Reported Net Profit | 489.62 | 351.40 | 299.03 | 810.27 | 438.90 |
| Extraordinary Items | 0.00 | 0.04 | 9.13 | 14.08 | 0.79 |
| Adjusted Net Profit | 489.62 | 351.36 | 289.90 | 796.19 | 438.11 |
| Adjustment below Net Profit | 0.71 | 1.06 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 2,957.75 | 2,651.20 | 2,468.51 | 1,842.07 | 1,446.16 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 138.17 | 45.91 | 116.34 | 183.83 | 42.99 |
| P & L Balance carried down | 3,309.91 | 2,957.75 | 2,651.20 | 2,468.51 | 1,842.07 |
| 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 | 18.00 | 49.50 | 49.50 |
| Dividend Per Share(Rs) | 4.50 | 4.50 | 1.80 | 4.95 | 4.95 |
| Earnings Per Share-Unit Curr | 17.60 | 12.64 | 11.72 | 31.77 | 18.79 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 215.19 | 200.15 | 150.97 | 143.10 | 100.90 |
| Book Value(Adj)-Unit Curr | 215.19 | 200.15 | 150.97 | 143.10 | - |
