SHYAM METALICS AND ENERGY
|
SHYAM METALICS AND ENERGY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹12,658 Cr | ₹10,394 Cr | ₹6,297 Cr | ₹4,376 Cr | ₹46,064 Cr |
Sales | ₹12,513 Cr | ₹10,202 Cr | ₹6,192 Cr | ₹4,245 Cr | ₹44,714 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹96 Cr | ₹154 Cr | ₹79 Cr | ₹103 Cr | ₹1,308 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹49 Cr | ₹38 Cr | ₹25 Cr | ₹29 Cr | ₹42 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹12,658 Cr | ₹10,394 Cr | ₹6,297 Cr | ₹4,376 Cr | ₹46,064 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-242 Cr | ₹-181 Cr | ₹49 Cr | ₹-104 Cr | ₹-251 Cr |
Raw Material Consumed | ₹9,212 Cr | ₹6,493 Cr | ₹3,784 Cr | ₹2,781 Cr | ₹28,114 Cr |
Opening Raw Materials | ₹1,563 Cr | ₹726 Cr | ₹1,134 Cr | ₹493 Cr | ₹3,600 Cr |
Purchases Raw Materials | ₹8,767 Cr | ₹7,298 Cr | ₹3,309 Cr | ₹3,359 Cr | ₹29,155 Cr |
Closing Raw Materials | ₹1,410 Cr | ₹1,563 Cr | ₹726 Cr | ₹1,134 Cr | ₹4,927 Cr |
Other Direct Purchases / Brought in cost | ₹293 Cr | ₹33 Cr | ₹68 Cr | ₹63 Cr | ₹286 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹698 Cr | ₹289 Cr | ₹252 Cr | ₹247 Cr | ₹1,473 Cr |
Electricity & Power | ₹698 Cr | ₹289 Cr | ₹252 Cr | ₹247 Cr | ₹1,473 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹315 Cr | ₹247 Cr | ₹188 Cr | ₹168 Cr | ₹1,450 Cr |
Salaries, Wages & Bonus | ₹294 Cr | ₹230 Cr | ₹176 Cr | ₹156 Cr | ₹1,346 Cr |
Contributions to EPF & Pension Funds | ₹12 Cr | ₹11 Cr | ₹7.84 Cr | ₹8.44 Cr | ₹50 Cr |
Workmen and Staff Welfare Expenses | ₹8.93 Cr | ₹5.37 Cr | ₹4.64 Cr | ₹4.08 Cr | ₹55 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹699 Cr | ₹592 Cr | ₹396 Cr | ₹390 Cr | ₹3,567 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹175 Cr | ₹108 Cr | ₹85 Cr | ₹70 Cr | ₹574 Cr |
Repairs and Maintenance | ₹76 Cr | ₹37 Cr | ₹19 Cr | ₹34 Cr | ₹285 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹447 Cr | ₹447 Cr | ₹292 Cr | ₹286 Cr | ₹2,707 Cr |
General and Administration Expenses | ₹142 Cr | ₹170 Cr | ₹135 Cr | ₹126 Cr | ₹1,030 Cr |
Rent , Rates & Taxes | ₹101 Cr | ₹141 Cr | ₹121 Cr | ₹109 Cr | ₹944 Cr |
Insurance | ₹13 Cr | ₹6.46 Cr | ₹5.86 Cr | ₹4.27 Cr | ₹21 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹28 Cr | ₹22 Cr | ₹8.21 Cr | ₹12 Cr | ₹62 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹0.47 Cr | ₹0.49 Cr | ₹0.18 Cr | ₹0.31 Cr | ₹2.69 Cr |
Selling and Distribution Expenses | ₹178 Cr | ₹157 Cr | ₹88 Cr | ₹41 Cr | ₹393 Cr |
Advertisement & Sales Promotion | ₹67 Cr | ₹9.58 Cr | ₹10 Cr | ₹6.99 Cr | ₹53 Cr |
Sales Commissions & Incentives | ₹21 Cr | ₹18 Cr | ₹13 Cr | - | ₹113 Cr |
Freight and Forwarding | ₹90 Cr | ₹130 Cr | ₹65 Cr | ₹17 Cr | ₹227 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | ₹17 Cr | - |
Miscellaneous Expenses | ₹157 Cr | ₹81 Cr | ₹64 Cr | ₹64 Cr | ₹841 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.94 Cr | ₹0.09 Cr | - | ₹2.52 Cr | - |
Losson disposal of fixed assets(net) | - | ₹1.11 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹84 Cr | - | - | ₹13 Cr | ₹158 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹72 Cr | ₹80 Cr | ₹64 Cr | ₹48 Cr | ₹683 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹11,159 Cr | ₹7,849 Cr | ₹4,956 Cr | ₹3,715 Cr | ₹36,617 Cr |
Operating Profit (Excl OI) | ₹1,499 Cr | ₹2,545 Cr | ₹1,341 Cr | ₹661 Cr | ₹9,447 Cr |
Other Income | ₹104 Cr | ₹115 Cr | ₹77 Cr | ₹16 Cr | ₹782 Cr |
Interest Received | ₹50 Cr | ₹27 Cr | ₹11 Cr | ₹6.00 Cr | ₹123 Cr |
Dividend Received | ₹0.72 Cr | ₹0.20 Cr | ₹0.08 Cr | ₹0.60 Cr | - |
Profit on sale of Fixed Assets | ₹2.07 Cr | ₹0.21 Cr | - | ₹0.26 Cr | ₹0.49 Cr |
Profits on sale of Investments | ₹20 Cr | ₹16 Cr | ₹1.33 Cr | - | ₹73 Cr |
Provision Written Back | - | ₹23 Cr | ₹15 Cr | ₹4.64 Cr | ₹37 Cr |
Foreign Exchange Gains | - | ₹21 Cr | ₹30 Cr | - | - |
Others | ₹32 Cr | ₹26 Cr | ₹19 Cr | ₹4.97 Cr | ₹548 Cr |
Operating Profit | ₹1,604 Cr | ₹2,660 Cr | ₹1,417 Cr | ₹678 Cr | ₹10,229 Cr |
Interest | ₹93 Cr | ₹23 Cr | ₹62 Cr | ₹86 Cr | ₹644 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹65 Cr | ₹15 Cr | ₹44 Cr | ₹61 Cr | ₹471 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹27 Cr | ₹7.73 Cr | ₹18 Cr | ₹22 Cr | ₹164 Cr |
Other Interest | ₹0.61 Cr | ₹0.25 Cr | ₹0.43 Cr | ₹3.42 Cr | ₹9.34 Cr |
PBDT | ₹1,511 Cr | ₹2,637 Cr | ₹1,355 Cr | ₹592 Cr | ₹9,584 Cr |
Depreciation | ₹474 Cr | ₹272 Cr | ₹300 Cr | ₹297 Cr | ₹1,946 Cr |
Profit Before Taxation & Exceptional Items | ₹1,037 Cr | ₹2,364 Cr | ₹1,055 Cr | ₹295 Cr | ₹7,639 Cr |
Exceptional Income / Expenses | ₹0.03 Cr | - | - | - | - |
Profit Before Tax | ₹1,037 Cr | ₹2,364 Cr | ₹1,055 Cr | ₹295 Cr | ₹7,639 Cr |
Provision for Tax | ₹193 Cr | ₹640 Cr | ₹211 Cr | ₹-45 Cr | ₹1,271 Cr |
Current Income Tax | ₹235 Cr | ₹539 Cr | ₹267 Cr | ₹57 Cr | ₹1,663 Cr |
Deferred Tax | ₹-15 Cr | ₹-0.08 Cr | ₹-55 Cr | ₹-102 Cr | ₹-392 Cr |
Other taxes | ₹-27 Cr | ₹101 Cr | - | - | - |
Profit After Tax | ₹843 Cr | ₹1,724 Cr | ₹844 Cr | ₹340 Cr | ₹6,368 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹9.19 Cr | ₹0.36 Cr | ₹-0.20 Cr | ₹0.01 Cr | ₹-327 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹853 Cr | ₹1,725 Cr | ₹843 Cr | ₹340 Cr | ₹6,041 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹4,346 Cr | ₹2,806 Cr | ₹2,006 Cr | ₹1,666 Cr | ₹10,618 Cr |
Appropriations | ₹5,199 Cr | ₹4,530 Cr | ₹2,850 Cr | ₹2,006 Cr | ₹16,659 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹70 Cr | ₹69 Cr | ₹0.44 Cr | ₹0.11 Cr | ₹-40 Cr |
Equity Dividend % | ₹45.00 | ₹49.50 | ₹45.50 | - | - |
Earnings Per Share | ₹33.43 | ₹67.61 | ₹36.10 | ₹14.56 | ₹25.86 |
Adjusted EPS | ₹33.43 | ₹67.61 | ₹36.10 | ₹14.56 | ₹25.86 |
Compare Income Statement of peers of SHYAM METALICS AND ENERGY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHYAM METALICS AND ENERGY | ₹22,411.7 Cr | 0.6% | -9.1% | 77.5% | Stock Analytics | |
JSW STEEL | ₹230,826.0 Cr | 0.8% | -3.8% | 23.2% | Stock Analytics | |
TATA STEEL | ₹175,080.0 Cr | 0.7% | -9.5% | 11.8% | Stock Analytics | |
JINDAL STAINLESS | ₹53,976.1 Cr | -5% | -6.2% | 43.8% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹45,683.6 Cr | -1% | -12.5% | 26.5% | Stock Analytics | |
APL APOLLO TUBES | ₹39,845.6 Cr | -4.1% | -6.6% | -13.1% | Stock Analytics |
SHYAM METALICS AND ENERGY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHYAM METALICS AND ENERGY | 0.6% |
-9.1% |
77.5% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses