Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Steel & Iron Products

Rating :
N/A

BSE: 543299 | NSE: SHYAMMETL

720.30
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  721.85
  •  745.30
  •  714.05
  •  721.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1598648
  •  11705.81
  •  956.90
  •  441.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22,350.09
  • 26.75
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23,391.25
  • 0.56%
  • 2.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.59%
  • 6.88%
  • 7.77%
  • FII
  • DII
  • Others
  • 3.48%
  • 5.58%
  • 1.70%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.70
  • 8.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 18.87
  • -9.21

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.92
  • -15.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
3,634.02
2,940.70
23.58%
3,611.61
3,333.03
8.36%
3,606.20
3,427.97
5.20%
3,315.29
2,921.70
13.47%
Expenses
3,227.42
2,633.59
22.55%
3,123.88
2,919.17
7.01%
3,164.51
3,000.99
5.45%
2,907.93
2,699.44
7.72%
EBITDA
406.60
307.11
32.40%
487.73
413.86
17.85%
441.69
426.98
3.45%
407.36
222.26
83.28%
EBIDTM
11.19%
10.44%
13.50%
12.42%
12.25%
12.46%
12.29%
7.61%
Other Income
74.59
38.23
95.11%
50.87
29.79
70.76%
51.04
23.32
118.87%
39.92
37.57
6.25%
Interest
30.47
35.43
-14.00%
28.65
36.72
-21.98%
21.55
38.65
-44.24%
39.58
32.81
20.63%
Depreciation
143.97
176.54
-18.45%
135.86
158.05
-14.04%
139.36
136.77
1.89%
182.09
132.00
37.95%
PBT
306.75
133.37
130.00%
374.09
248.88
50.31%
331.82
274.91
20.70%
225.61
95.02
137.43%
Tax
91.12
-348.57
-
98.01
47.02
108.44%
111.91
20.98
433.41%
99.84
30.28
229.72%
PAT
215.63
481.94
-55.26%
276.08
201.86
36.77%
219.91
253.93
-13.40%
125.77
64.74
94.27%
PATM
5.93%
16.39%
7.64%
6.06%
6.10%
7.41%
3.79%
2.22%
EPS
7.75
18.98
-59.17%
9.93
8.00
24.12%
7.79
10.05
-22.49%
4.99
2.64
89.02%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
14,167.12
13,195.22
12,658.07
10,393.96
6,297.07
4,376.35
4,606.40
Net Sales Growth
12.23%
4.24%
21.78%
65.06%
43.89%
-4.99%
 
Cost Of Goods Sold
10,212.52
9,478.68
8,969.87
6,312.54
3,833.30
2,677.98
2,786.27
Gross Profit
3,954.60
3,716.54
3,688.20
4,081.42
2,463.77
1,698.37
1,820.13
GP Margin
27.91%
28.17%
29.14%
39.27%
39.13%
38.81%
39.51%
Total Expenditure
12,423.74
11,625.20
11,158.66
7,848.84
4,956.40
3,714.90
3,661.68
Power & Fuel Cost
-
574.50
697.54
288.91
252.17
247.14
147.25
% Of Sales
-
4.35%
5.51%
2.78%
4.00%
5.65%
3.20%
Employee Cost
-
368.52
315.45
246.56
188.14
168.36
145.03
% Of Sales
-
2.79%
2.49%
2.37%
2.99%
3.85%
3.15%
Manufacturing Exp.
-
755.55
698.53
591.55
395.76
390.18
356.66
% Of Sales
-
5.73%
5.52%
5.69%
6.28%
8.92%
7.74%
General & Admin Exp.
-
125.18
142.35
170.31
134.94
126.49
103.01
% Of Sales
-
0.95%
1.12%
1.64%
2.14%
2.89%
2.24%
Selling & Distn. Exp.
-
180.68
177.69
157.49
88.15
40.50
39.32
% Of Sales
-
1.37%
1.40%
1.52%
1.40%
0.93%
0.85%
Miscellaneous Exp.
-
142.09
157.23
81.48
63.94
64.25
84.14
% Of Sales
-
1.08%
1.24%
0.78%
1.02%
1.47%
1.83%
EBITDA
1,743.38
1,570.02
1,499.41
2,545.12
1,340.67
661.45
944.72
EBITDA Margin
12.31%
11.90%
11.85%
24.49%
21.29%
15.11%
20.51%
Other Income
216.42
158.98
104.47
114.63
76.82
16.47
78.20
Interest
120.25
133.28
93.18
23.16
62.46
85.89
64.43
Depreciation
601.28
656.04
473.97
272.40
300.36
296.68
194.58
PBT
1,238.27
939.68
1,036.73
2,364.19
1,054.67
295.35
763.90
Tax
400.88
-89.20
193.41
640.15
211.40
-44.86
127.11
Tax Rate
32.37%
-9.49%
18.66%
27.08%
20.04%
-15.19%
16.64%
PAT
837.39
1,034.79
852.68
1,724.54
843.07
340.22
604.12
PAT before Minority Interest
835.33
1,029.00
843.49
1,724.18
843.27
340.21
636.78
Minority Interest
-2.06
5.79
9.19
0.36
-0.20
0.01
-32.66
PAT Margin
5.91%
7.84%
6.74%
16.59%
13.39%
7.77%
13.11%
PAT Growth
-16.47%
21.36%
-50.56%
104.55%
147.80%
-43.68%
 
EPS
30.00
37.08
30.55
61.79
30.21
12.19
21.65

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
9,646.67
7,275.96
5,834.67
3,634.02
2,826.45
2,489.66
1,855.51
Share Capital
278.04
255.08
255.08
233.61
233.61
233.61
46.72
Total Reserves
9,407.14
7,020.88
5,579.59
3,400.41
2,592.84
2,256.05
1,808.78
Non-Current Liabilities
882.72
877.01
436.51
342.85
637.97
526.57
402.18
Secured Loans
256.92
128.87
123.13
119.93
350.67
212.77
201.27
Unsecured Loans
11.85
202.93
2.70
0.32
0.64
0.51
0.48
Long Term Provisions
503.90
501.65
14.01
10.59
27.18
5.97
5.78
Current Liabilities
3,815.11
3,554.59
2,149.85
1,431.93
1,564.58
1,031.78
1,002.59
Trade Payables
2,368.88
1,538.00
1,193.94
367.04
582.78
310.61
447.12
Other Current Liabilities
1,069.70
1,112.06
527.07
363.77
282.64
277.91
243.91
Short Term Borrowings
214.58
809.83
388.91
664.78
698.61
442.77
278.65
Short Term Provisions
161.95
94.70
39.93
36.34
0.55
0.49
32.91
Total Liabilities
15,015.83
12,093.18
8,425.02
5,413.15
5,033.15
4,052.44
3,469.82
Net Block
3,995.49
3,310.71
2,454.62
1,802.21
2,012.47
1,774.09
1,743.73
Gross Block
7,323.63
6,016.28
4,158.00
3,218.01
3,128.48
2,596.58
2,371.43
Accumulated Depreciation
3,328.14
2,705.57
1,703.38
1,415.80
1,116.01
822.49
627.70
Non Current Assets
9,785.41
7,859.59
3,751.30
2,673.78
2,501.43
2,265.69
1,972.63
Capital Work in Progress
3,764.08
2,769.46
768.28
506.40
235.45
357.70
91.38
Non Current Investment
1,010.91
942.55
350.25
66.58
72.43
68.42
62.21
Long Term Loans & Adv.
1,014.74
827.82
150.99
261.10
151.30
58.98
72.13
Other Non Current Assets
0.19
9.05
27.16
37.49
29.78
6.49
3.19
Current Assets
5,230.42
4,233.59
4,673.72
2,739.37
2,531.72
1,786.74
1,497.18
Current Investments
1,250.96
531.62
685.68
215.24
71.59
205.43
133.18
Inventories
2,167.90
2,214.18
2,057.03
1,030.23
1,486.71
732.13
553.84
Sundry Debtors
707.88
609.45
376.10
533.55
159.02
212.91
375.69
Cash & Bank
50.47
190.20
325.88
323.78
121.24
97.84
53.29
Other Current Assets
1,053.21
73.36
72.02
70.05
693.16
538.43
381.19
Short Term Loans & Adv.
994.71
614.78
1,157.01
566.52
636.92
530.53
310.63
Net Current Assets
1,415.31
679.00
2,523.87
1,307.44
967.14
754.97
494.59
Total Assets
15,015.83
12,093.18
8,425.02
5,413.15
5,033.15
4,052.43
3,469.81

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
1,794.38
1,518.33
1,561.20
1,056.17
-91.00
456.56
PBT
939.80
1,036.92
2,364.33
1,054.96
295.37
763.90
Adjustment
695.80
477.93
224.40
317.80
370.00
224.49
Changes in Working Capital
335.79
242.10
-454.11
-128.02
-701.87
-363.83
Cash after chg. in Working capital
1,971.39
1,756.95
2,134.62
1,244.74
-36.50
624.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-177.01
-238.62
-573.42
-188.57
-54.50
-168.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,761.60
-1,943.92
-1,799.94
-498.64
-419.91
-566.96
Net Fixed Assets
-304.70
-515.87
-480.53
-149.48
-184.83
Net Investments
-734.61
-335.28
-628.06
0.74
-6.95
Others
-1,722.29
-1,092.77
-691.35
-349.90
-228.13
Cash from Financing Activity
915.85
424.48
166.80
-423.39
530.71
112.18
Net Cash Inflow / Outflow
-51.37
-1.11
-71.94
134.14
19.80
1.77
Opening Cash & Equivalents
90.79
91.90
163.84
29.70
9.90
8.13
Closing Cash & Equivalent
39.42
90.79
91.90
163.84
29.70
9.89

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
348.34
285.24
228.74
155.56
120.99
106.57
397.14
ROA
7.59%
8.22%
24.92%
16.14%
7.49%
16.93%
15.75%
ROE
12.13%
12.87%
36.42%
26.11%
12.80%
29.31%
32.49%
ROCE
11.49%
15.27%
44.25%
26.73%
10.67%
29.42%
24.95%
Fixed Asset Turnover
1.98
2.49
2.82
1.98
1.53
1.85
1.69
Receivable days
18.22
14.21
15.97
20.07
15.51
23.32
30.74
Inventory Days
60.61
61.58
54.21
72.95
92.53
50.95
44.85
Payable days
75.22
55.58
45.13
45.22
41.50
37.44
38.94
Cash Conversion Cycle
3.61
20.21
25.05
47.80
66.54
36.83
36.65
Total Debt/Equity
0.06
0.16
0.09
0.22
0.39
0.29
0.30
Interest Cover
8.05
12.13
103.09
17.89
4.44
12.86
11.64

News Update:


  • Shyam Metalics commissions new blast furnace at Jamuria facility
    5th Nov 2024, 14:57 PM

    The company launched a sinter plant with a capacity of 1.11 MTPA, designed to process iron ore fines into a feedstock suitable for the blast furnace

    Read More
  • Shyam Metalics commences operations of coke oven plant in West Bengal
    16th Oct 2024, 15:58 PM

    The new facility began production, reflecting a significant step forward in the company's expansion and sustainability goals

    Read More
  • Shyam Metalics establishes greenfield cold rolling mill in Bengal
    16th Sep 2024, 15:14 PM

    This strategic investment highlights the company's commitment to enhancing its product portfolio and extending its reach in both domestic and international markets

    Read More
  • Shyam Metalics and Energy’s arm purchases entire stake in SMEL Steel Structural
    24th Aug 2024, 15:18 PM

    SMEL Steel Structural has become the Wholly-owned subsidiary of SSPL and step-down subsidiary of Shyam Metalics and Energy

    Read More
  • Shyam Metalics to integrate rooftop, floating solar in PAN India facilities
    22nd Aug 2024, 11:08 AM

    Implementation of the above Solar Plant will further help in reduction in the power cost

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.