Nifty
:
24395.85
Sensex
:
78079.96
-40.10 (-0.16%)
113.61 (0.15%)
Nifty
Sensex
:
:
24395.85
78079.96
-40.10 (-0.16%)
113.61 (0.15%)

Shyam Metalics And Energy Ltd.

Steel & Iron Products

Rating :
63/99

BSE: 543299 | NSE: SHYAMMETL

NSE BSE
978.70
13-Aug-2026
  • Open
  • High
  • Low
  • Previous Close
  •  989.8
  •  990.7
  •  976.1
  •  986.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  625110
  •  613656044.9
  •  1090
  •  746

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,276.76
  • 24.54
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,152.42
  • 0.46%
  • 2.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.59%
  • 2.54%
  • 5.56%
  • FII
  • DII
  • Others
  • 2.97%
  • 7.40%
  • 6.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.79
  • 12.29
  • 12.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.93
  • -1.73
  • 8.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.02
  • -9.10
  • 1.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.71
  • 23.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.82
  • 2.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 8.60
  • 11.29

Earnings Forecasts:

(Updated: 08-08-2026)
Description
2026
2027
2028
2029
Adj EPS
54
10
31.65
38.05
P/E Ratio
18.12
97.87
30.92
25.72
Revenue
18.74
14.59
16.89
18518.2
EBITDA
23066
28416.2
28867.5
2255.25
Net Income
2965.46
3672.98
3320.88
1059.23
ROA
1428.18
1835.49
1588.96
-
P/B Ratio
5.17
-8.21
-2.68
2.36
ROE
2.08
1.85
1.75
9.43
FCFF
11.41
12.73
8.65
99.14
FCFF Yield
-290.81
397.25
2454.31
0.35
Net Debt
-1.03
1.41
8.69
-649.95
BVPS
189.45
-119.17
-364.7
414

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
5,455.09
4,422.99
23.33%
5,240.36
4,147.85
26.34%
4,421.46
3,756.27
17.71%
4,457.02
3,634.02
22.65%
Expenses
4,689.80
3,843.37
22.02%
4,513.48
3,632.68
24.25%
3,934.35
3,300.51
19.20%
3,917.59
3,225.16
21.47%
EBITDA
765.29
579.62
32.03%
726.88
515.17
41.10%
487.11
455.76
6.88%
539.43
408.86
31.94%
EBIDTM
14.03%
13.10%
13.87%
12.42%
11.02%
12.13%
12.10%
11.25%
Other Income
47.09
53.61
-12.16%
29.22
54.24
-46.13%
51.65
51.20
0.88%
69.13
72.33
-4.42%
Interest
78.30
39.78
96.83%
51.31
43.63
17.60%
50.84
41.17
23.49%
50.30
30.47
65.08%
Depreciation
264.87
204.54
29.50%
248.51
228.63
8.70%
217.92
202.71
7.50%
211.18
143.97
46.68%
PBT
469.21
388.91
20.65%
456.28
297.15
53.55%
270.00
263.08
2.63%
347.08
306.75
13.15%
Tax
118.50
98.27
20.59%
144.76
77.02
87.95%
72.53
65.78
10.26%
86.64
91.12
-4.92%
PAT
350.71
290.64
20.67%
311.52
220.13
41.52%
197.47
197.30
0.09%
260.44
215.63
20.78%
PATM
6.43%
6.57%
5.94%
5.31%
4.47%
5.25%
5.84%
5.93%
EPS
12.40
10.50
18.10%
11.47
7.86
45.93%
7.09
7.11
-0.28%
9.41
7.75
21.42%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
19,573.93
18,552.21
15,158.63
13,195.22
12,658.07
10,393.96
6,297.07
4,376.35
4,606.40
3,753.04
2,196.38
Net Sales Growth
22.63%
22.39%
14.88%
4.24%
21.78%
65.06%
43.89%
-4.99%
22.74%
70.87%
 
Cost Of Goods Sold
14,073.05
13,352.58
10,941.48
9,478.68
8,969.87
6,312.54
3,833.30
2,677.98
2,786.27
2,375.36
1,483.40
Gross Profit
5,500.88
5,199.63
4,217.15
3,716.54
3,688.20
4,081.42
2,463.77
1,698.37
1,820.13
1,377.68
712.98
GP Margin
28.10%
28.03%
27.82%
28.17%
29.14%
39.27%
39.13%
38.81%
39.51%
36.71%
32.46%
Total Expenditure
17,055.22
16,219.17
13,294.28
11,625.20
11,158.66
7,848.84
4,956.40
3,714.90
3,661.68
3,053.05
1,923.34
Power & Fuel Cost
-
599.64
547.97
574.50
697.54
288.91
252.17
247.14
147.25
96.74
81.13
% Of Sales
-
3.23%
3.61%
4.35%
5.51%
2.78%
4.00%
5.65%
3.20%
2.58%
3.69%
Employee Cost
-
506.98
434.26
368.52
315.45
246.56
188.14
168.36
145.03
106.45
67.46
% Of Sales
-
2.73%
2.86%
2.79%
2.49%
2.37%
2.99%
3.85%
3.15%
2.84%
3.07%
Manufacturing Exp.
-
981.18
923.17
755.55
698.53
591.55
395.76
390.18
356.66
274.47
135.72
% Of Sales
-
5.29%
6.09%
5.73%
5.52%
5.69%
6.28%
8.92%
7.74%
7.31%
6.18%
General & Admin Exp.
-
181.05
143.23
125.18
142.35
170.31
134.94
126.49
103.01
105.16
95.39
% Of Sales
-
0.98%
0.94%
0.95%
1.12%
1.64%
2.14%
2.89%
2.24%
2.80%
4.34%
Selling & Distn. Exp.
-
278.27
172.98
180.68
177.69
157.49
88.15
40.50
39.32
25.08
10.95
% Of Sales
-
1.50%
1.14%
1.37%
1.40%
1.52%
1.40%
0.93%
0.85%
0.67%
0.50%
Miscellaneous Exp.
-
319.47
131.19
142.09
157.23
81.48
63.94
64.25
84.14
69.79
10.95
% Of Sales
-
1.72%
0.87%
1.08%
1.24%
0.78%
1.02%
1.47%
1.83%
1.86%
2.24%
EBITDA
2,518.71
2,333.04
1,864.35
1,570.02
1,499.41
2,545.12
1,340.67
661.45
944.72
699.99
273.04
EBITDA Margin
12.87%
12.58%
12.30%
11.90%
11.85%
24.49%
21.29%
15.11%
20.51%
18.65%
12.43%
Other Income
197.09
203.61
231.81
158.98
104.47
114.63
76.82
16.47
78.17
79.74
77.40
Interest
230.75
192.23
143.92
133.28
93.18
23.16
62.46
85.89
64.43
48.53
51.58
Depreciation
942.48
882.15
711.17
656.04
473.97
272.40
300.36
296.68
194.58
214.74
212.57
PBT
1,542.57
1,462.27
1,241.07
939.68
1,036.73
2,364.19
1,054.67
295.35
763.87
516.46
86.29
Tax
422.43
402.20
331.93
-89.20
193.41
640.15
211.40
-44.86
127.11
-10.65
4.74
Tax Rate
27.38%
27.51%
26.75%
-9.49%
18.66%
27.08%
20.04%
-15.19%
16.64%
-2.06%
5.49%
PAT
1,120.14
1,070.24
908.10
1,034.79
852.68
1,724.54
843.34
340.24
604.12
425.88
71.78
PAT before Minority Interest
1,123.07
1,060.17
909.26
1,029.00
843.49
1,724.18
843.54
340.23
636.78
529.55
81.34
Minority Interest
2.93
10.07
-1.16
5.79
9.19
0.36
-0.20
0.01
-32.66
-103.67
-9.56
PAT Margin
5.72%
5.77%
5.99%
7.84%
6.74%
16.59%
13.39%
7.77%
13.11%
11.35%
3.27%
PAT Growth
21.27%
17.85%
-12.24%
21.36%
-50.56%
104.49%
147.87%
-43.68%
41.85%
493.31%
 
EPS
40.13
38.35
32.54
37.08
30.55
61.79
30.22
12.19
21.65
15.26
2.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
11,522.81
10,553.33
9,646.67
7,275.96
5,834.67
3,634.02
2,826.45
2,489.66
1,855.51
1,389.07
Share Capital
278.29
278.22
278.04
255.08
255.08
233.61
233.61
233.61
46.72
46.72
Total Reserves
11,265.28
10,300.29
9,407.15
7,020.88
5,579.59
3,400.41
2,592.84
2,256.05
1,808.78
1,342.35
Non-Current Liabilities
1,272.53
1,358.64
882.72
877.01
436.51
342.85
637.97
526.57
402.18
577.63
Secured Loans
85.05
155.21
256.92
128.87
123.13
119.93
350.67
212.77
201.27
236.77
Unsecured Loans
11.99
0.00
11.85
202.93
2.70
0.32
0.64
0.51
0.48
3.27
Long Term Provisions
886.22
956.65
503.90
501.65
14.01
10.59
27.18
5.97
5.78
3.51
Current Liabilities
8,039.01
5,235.11
3,815.11
3,554.59
2,149.85
1,431.93
1,564.58
1,031.78
1,002.59
842.14
Trade Payables
4,865.09
2,917.24
2,368.88
1,538.00
1,193.94
367.04
582.78
310.61
447.12
223.82
Other Current Liabilities
1,483.10
1,096.08
1,069.70
1,112.06
527.07
363.77
282.64
277.91
243.91
257.54
Short Term Borrowings
796.98
540.60
214.58
809.83
388.91
664.78
698.61
442.77
278.65
353.25
Short Term Provisions
893.84
681.19
161.95
94.70
39.93
36.34
0.55
0.49
32.91
7.52
Total Liabilities
21,668.72
17,871.83
15,015.83
12,093.18
8,425.02
5,413.15
5,033.15
4,052.44
3,469.82
3,222.95
Net Block
8,134.01
6,356.68
3,995.49
3,310.71
2,454.62
1,802.21
2,012.47
1,774.09
1,743.73
1,750.96
Gross Block
13,054.92
10,395.44
7,323.63
6,016.28
4,158.00
3,218.01
3,128.48
2,596.58
2,371.43
2,189.61
Accumulated Depreciation
4,920.91
4,038.76
3,328.14
2,705.57
1,703.38
1,415.80
1,116.01
822.49
627.70
438.65
Non Current Assets
13,653.44
11,711.14
9,785.41
7,859.59
3,751.30
2,673.78
2,501.43
2,265.69
1,972.63
2,055.56
Capital Work in Progress
2,791.94
2,708.41
3,764.08
2,769.46
768.28
506.40
235.45
357.70
91.38
212.10
Non Current Investment
1,156.11
1,293.53
1,010.91
942.55
350.25
66.58
72.43
68.42
62.21
59.20
Long Term Loans & Adv.
1,562.96
1,343.45
1,014.74
827.82
150.99
261.10
151.30
58.98
72.19
26.04
Other Non Current Assets
8.42
9.07
0.19
9.05
27.16
37.49
29.78
6.49
3.13
7.26
Current Assets
8,015.28
6,160.69
5,230.42
4,233.59
4,673.72
2,739.37
2,531.72
1,786.74
1,497.18
1,167.39
Current Investments
426.00
824.44
1,250.96
531.62
685.68
215.24
71.59
205.43
133.18
52.05
Inventories
4,501.45
2,985.44
2,167.90
2,214.18
2,057.03
1,030.23
1,486.71
732.13
553.84
391.99
Sundry Debtors
904.59
792.51
707.88
609.45
376.10
533.55
159.02
212.91
375.69
272.61
Cash & Bank
105.66
68.25
50.47
190.20
325.88
323.78
121.24
97.84
53.29
90.84
Other Current Assets
2,077.58
45.56
58.50
73.36
1,229.03
636.57
693.16
538.43
381.19
359.91
Short Term Loans & Adv.
2,031.68
1,444.49
994.71
614.78
1,157.01
566.52
636.92
530.53
310.63
299.19
Net Current Assets
-23.73
925.58
1,415.31
679.00
2,523.87
1,307.44
967.14
754.97
494.59
325.25
Total Assets
21,668.72
17,871.83
15,015.83
12,093.18
8,425.02
5,413.15
5,033.15
4,052.43
3,469.81
3,222.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
2,023.56
1,713.43
1,794.38
1,518.33
1,561.20
1,056.17
-91.00
456.56
PBT
1,462.37
1,241.19
939.80
1,036.92
2,364.33
1,054.96
295.37
763.90
Adjustment
1,057.16
653.30
697.87
477.93
224.40
317.80
370.00
224.49
Changes in Working Capital
-164.64
-147.82
333.72
242.10
-454.11
-128.02
-701.87
-363.83
Cash after chg. in Working capital
2,354.89
1,746.67
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
0.00
0.00
Tax Paid
-331.33
-33.24
-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
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,939.26
-1,653.73
-2,761.60
-1,943.92
-1,799.94
-498.64
-419.91
-566.96
Net Fixed Assets
-812.80
-433.64
-304.70
-515.87
-480.53
-149.48
-184.83
Net Investments
132.07
-477.51
-734.61
-335.28
-628.06
0.74
-6.95
Others
-1,258.53
-742.58
-1,722.29
-1,092.77
-691.35
-349.90
-228.13
Cash from Financing Activity
-50.31
-35.99
915.85
424.48
166.80
-423.39
530.71
112.18
Net Cash Inflow / Outflow
33.99
23.71
-51.37
-1.11
-71.94
134.14
19.80
1.77
Opening Cash & Equivalents
63.13
39.42
90.79
91.90
163.84
29.70
9.90
8.13
Closing Cash & Equivalent
97.12
63.13
39.42
90.79
91.90
163.84
29.70
9.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
414.80
380.22
348.34
285.24
228.74
155.56
120.99
106.57
397.14
ROA
5.36%
5.53%
7.59%
8.22%
24.92%
16.14%
7.49%
16.93%
15.75%
ROE
9.58%
8.97%
12.13%
12.87%
36.42%
26.11%
12.80%
29.31%
32.49%
ROCE
13.88%
12.84%
11.49%
15.27%
44.25%
26.73%
10.67%
29.42%
24.95%
Fixed Asset Turnover
1.58
1.71
1.98
2.49
2.82
1.98
1.53
1.85
1.69
Receivable days
16.69
18.06
18.22
14.21
15.97
20.07
15.51
23.32
30.74
Inventory Days
73.65
62.04
60.61
61.58
54.21
72.95
92.53
50.95
44.85
Payable days
106.37
88.17
75.22
55.58
45.13
45.22
41.50
37.44
38.94
Cash Conversion Cycle
-16.02
-8.06
3.61
20.21
25.05
47.80
66.54
36.83
36.65
Total Debt/Equity
0.09
0.07
0.06
0.16
0.09
0.22
0.39
0.29
0.30
Interest Cover
8.61
9.62
8.05
12.13
103.09
17.89
4.44
12.86
11.64

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Shyam Metalics commissions 1.5 MTPA beneficiation plant in Odisha
    29th Jul 2026, 10:30 AM

    The newly active facility incorporates modern, eco-efficient beneficiation technology designed to optimize water and energy consumption

    Read More
  • Shyam Metalics’ arm commissions 8.90 MWp solar power project in West Bengal
    28th Jul 2026, 10:30 AM

    The company has expanded renewable energy portfolio with a combination of 4.60 MWp CAPEX and 4.30 MWp OPEX models

    Read More
  • Shyam Metalics&Ener - Quarterly Results
    21st Jul 2026, 00:00 AM

    Read More
  • Shyam Metalics’ consolidated net profit surges 18% in Q1
    20th Jul 2026, 17:21 PM

    The total consolidated income of the company increased by 22.91% at Rs 5,502.18 crore for Q1FY27

    Read More
  • Shyam Metalics’ step-down arm starts commercial production at Aluminium Foil facility in Odisha
    16th Jul 2026, 12:00 PM

    The facility has an installed operational capacity of 18,000 tonnes per annum

    Read More
  • Shyam Metalics acquires 26% stake in Emerge Green Power
    19th Jun 2026, 09:58 AM

    The cost of acquisition is Rs 75 lakh

    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.