Steel & Iron Products · Founded 2002 · www.shyammetalics.com · BSE 543299 · NSE SHYAMMETL · ISIN INE810G01011
No Notes Added Yet
Business
Shyam Metalics And Energy Ltd. is an integrated metal producing company based in India. Its core business involves the manufacturing and sale of a diverse range of long steel products, ferro alloys, and intermediate products like sponge iron and pellets. The company operates a fully integrated manufacturing value chain, from raw material beneficiation (producing iron ore pellets) to manufacturing finished steel products (like structural steel, TMT bars, wire rods) and ferro alloys (such as ferro manganese, ferro silicon, ferro chrome). This integration enables cost efficiencies and quality control across its operations. The company generates revenue by selling these various steel and ferro alloy products to a wide range of end-user industries including infrastructure, construction, automotive, and power. It also has captive power generation facilities, reducing its reliance on external power sources.
Revenue Mix
Shyam Metalics' major business segments broadly include:
Steel Products: This segment comprises various long steel products such as TMT bars, structural steel, wire rods, and billets.
Ferro Alloys: The company produces different grades of ferro alloys, which are crucial additives in steel manufacturing.
Intermediate Products: This includes the manufacturing of sponge iron and iron ore pellets, which are key raw materials for steel production.
Power: Through its captive power plants, the company fulfills its internal energy requirements and may also sell surplus power.
While specific revenue contributions can vary year-to-year based on market prices and demand, the steel products and ferro alloys typically represent the largest revenue-generating segments.
Industry
The Indian steel industry is a cyclical, capital-intensive, and commodity-driven sector, heavily influenced by economic growth, infrastructure spending, and industrial production. It is characterized by the presence of large integrated players, mid-tier companies, and numerous smaller, regional units. Shyam Metalics is positioned as a rapidly growing, integrated mid-tier player in the Indian steel and ferro alloys sector. Its significant presence in Eastern India and integrated operations provide a regional competitive edge. The company differentiates itself through its multi-product portfolio, vertical integration from pellets to finished steel, and focus on both commodity and value-added products.
MOAT
Shyam Metalics possesses several competitive advantages:
Vertical Integration: Its fully integrated operations, from producing iron ore pellets and sponge iron to manufacturing finished long steel products and ferro alloys, coupled with captive power generation, significantly contributes to cost efficiency and reduces reliance on external raw material and power suppliers. This cost leadership is crucial in a commodity business.
Operational Efficiency & Modern Facilities: The company utilizes modern manufacturing processes and automation, leading to higher operational efficiencies and consistent product quality.
Diversified Product Portfolio: Offering a wide range of products (steel long products, ferro alloys, intermediates) diversifies revenue streams and reduces dependence on any single product category or end-user industry.
Strategic Location: Its manufacturing facilities are strategically located in mineral-rich Eastern India, providing proximity to raw material sources and key markets.
Growth Drivers
Key factors that can drive Shyam Metalics' growth over the next 3-5 years include:
Infrastructure Development: India's continued focus on large-scale infrastructure projects (roads, railways, housing, urban development) will sustain robust demand for steel.
Industrialization & Economic Growth: Broader economic growth and increased industrial activity will boost steel consumption across various sectors.
Capacity Expansion Plans: The company's ongoing and planned capacity expansion projects across its various segments (steel, ferro alloys, pellets) are direct drivers of volume growth.
Focus on Value-Added Products: Increasing the proportion of higher-margin, value-added steel products in its portfolio can improve profitability.
Raw Material Security: Further backward integration or securing long-term raw material linkages will enhance cost competitiveness and supply stability.
Risks
Commodity Price Volatility: Prices of steel, ferro alloys, and key raw materials (iron ore, coal) are highly cyclical and volatile, directly impacting profitability.
Economic Downturn: A slowdown in the Indian or global economy can reduce demand for steel, affecting sales volumes and prices.
Regulatory & Environmental Risks: Stricter environmental norms, changes in mining policies, or trade protectionist measures can impact operations and costs.
Input Cost Inflation: Significant increases in the cost of raw materials (even with integration), power, or logistics can erode margins.
Intense Competition: The presence of large domestic players and potential competition from imports can put pressure on pricing and market share.
Execution Risk: Delays or cost overruns in ongoing capacity expansion projects could impact financial performance.
Management & Ownership
Shyam Metalics And Energy Ltd. is primarily a promoter-driven company, led by the Agarwal family. The promoters have a long-standing experience and established track record in the metals and energy sector, guiding the company's growth and integration strategy. The ownership structure typically features a significant promoter holding, indicating strong promoter commitment and control over the company's long-term vision and operations.
Outlook
Shyam Metalics is well-positioned to capitalize on India's growth story, particularly driven by infrastructure and industrial development. Its integrated business model and ongoing capacity expansions are strong tailwinds that could lead to significant volume and revenue growth. The company's focus on cost efficiency through integration and diversified product portfolio provides a degree of resilience in a cyclical industry.
However, the company remains susceptible to the inherent volatility of commodity prices for steel and its raw materials. Any prolonged downturn in steel prices or significant increase in input costs could pressure margins. Execution risks associated with large-scale capital expenditure plans and increasing competition are also factors to monitor. Overall, the outlook is balanced between the robust domestic demand environment and the cyclical and competitive nature of the global steel industry.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 3315 | 3606 | 3612 | 3634 | 3756 | 4148 | 4419 | 4457 | 4421 | 5240 |
| Other Income | 40 | 51 | 51 | 72 | 51 | 54 | 54 | 69 | 52 | 29 |
| Total Income | 3355 | 3657 | 3662 | 3706 | 3807 | 4202 | 4472 | 4526 | 4473 | 5270 |
| Total Expenditure | 2908 | 3148 | 3124 | 3225 | 3301 | 3633 | 3839 | 3918 | 3934 | 4513 |
| Operating Profit | 447 | 510 | 539 | 481 | 507 | 569 | 633 | 609 | 539 | 756 |
| Interest | 40 | 22 | 29 | 30 | 41 | 44 | 40 | 50 | 51 | 51 |
| Depreciation | 182 | 156 | 136 | 144 | 203 | 229 | 205 | 211 | 218 | 249 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 226 | 332 | 374 | 307 | 263 | 297 | 389 | 347 | 270 | 456 |
| Provision for Tax | 100 | 112 | 98 | 91 | 66 | 77 | 98 | 87 | 73 | 145 |
| Profit After Tax | 126 | 220 | 276 | 216 | 197 | 220 | 291 | 260 | 197 | 312 |
| Adjustments | 2 | -3 | 0 | -0 | 0 | -1 | 2 | 1 | -0 | 8 |
| Profit After Adjustments | 127 | 217 | 276 | 216 | 198 | 219 | 292 | 262 | 197 | 319 |
| Adjusted Earnings Per Share | 5 | 7.8 | 9.9 | 7.8 | 7.1 | 7.9 | 10.5 | 9.4 | 7.1 | 11.5 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2240 | 1717 | 2196 | 3753 | 4606 | 4376 | 6297 | 10394 | 12658 | 13195 | 15138 | 18537 |
| Other Income | 87 | 37 | 77 | 80 | 78 | 16 | 77 | 115 | 104 | 159 | 232 | 204 |
| Total Income | 2327 | 1753 | 2274 | 3833 | 4685 | 4393 | 6374 | 10509 | 12763 | 13354 | 15369 | 18741 |
| Total Expenditure | 1950 | 1579 | 1923 | 3053 | 3662 | 3715 | 4956 | 7849 | 11159 | 11625 | 13273 | 16204 |
| Operating Profit | 377 | 174 | 350 | 780 | 1023 | 678 | 1417 | 2660 | 1604 | 1729 | 2096 | 2537 |
| Interest | 77 | 61 | 52 | 49 | 64 | 86 | 62 | 23 | 93 | 133 | 144 | 192 |
| Depreciation | 209 | 230 | 213 | 215 | 195 | 297 | 300 | 272 | 474 | 656 | 711 | 883 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 91 | -117 | 86 | 519 | 764 | 295 | 1055 | 2364 | 1037 | 940 | 1241 | 1462 |
| Provision for Tax | -12 | -40 | 5 | -11 | 127 | -45 | 211 | 640 | 193 | -89 | 332 | 403 |
| Profit After Tax | 103 | -77 | 81 | 530 | 637 | 340 | 844 | 1724 | 843 | 1029 | 909 | 1060 |
| Adjustments | -25 | 3 | -10 | -104 | -33 | 0 | -0 | 0 | 9 | 6 | -1 | 11 |
| Profit After Adjustments | 78 | -74 | 72 | 426 | 604 | 340 | 843 | 1725 | 853 | 1035 | 908 | 1070 |
| Adjusted Earnings Per Share | 3.6 | -3.5 | 3.1 | 18.2 | 25.9 | 14.6 | 36.1 | 67.6 | 33.4 | 37.2 | 32.6 | 38.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 15% | 13% | 28% | 21% |
| Operating Profit CAGR | 21% | -8% | 25% | 19% |
| PAT CAGR | -12% | -19% | 22% | 24% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 16% | 50% | NA% | NA% |
| ROE Average | 9% | 11% | 19% | 17% |
| ROCE Average | 13% | 13% | 22% | 17% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1024 | 1366 | 1389 | 1856 | 2490 | 2826 | 3634 | 5835 | 7276 | 9647 | 10553 |
| Minority's Interest | 330 | 479 | 414 | 210 | 4 | 4 | 4 | 4 | 386 | 671 | 725 |
| Borrowings | 452 | 322 | 240 | 202 | 213 | 351 | 120 | 126 | 332 | 269 | 155 |
| Other Non-Current Liabilities | 144 | 358 | 338 | 200 | 313 | 287 | 223 | 311 | 545 | 614 | 1203 |
| Total Current Liabilities | 753 | 721 | 842 | 1003 | 1032 | 1565 | 1432 | 2150 | 3555 | 3815 | 5235 |
| Total Liabilities | 2704 | 3246 | 3223 | 3470 | 4052 | 5033 | 5413 | 8425 | 12093 | 15016 | 17872 |
| Fixed Assets | 1213 | 1865 | 1751 | 1744 | 1774 | 2012 | 1802 | 2455 | 3311 | 3995 | 6357 |
| Other Non-Current Assets | 461 | 449 | 305 | 229 | 492 | 489 | 872 | 1297 | 4549 | 5790 | 5354 |
| Total Current Assets | 1030 | 932 | 1167 | 1497 | 1787 | 2532 | 2739 | 4674 | 4234 | 5230 | 6161 |
| Total Assets | 2704 | 3246 | 3223 | 3470 | 4052 | 5033 | 5413 | 8425 | 12093 | 15016 | 17872 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 78 | 11 | 13 | 41 | 8 | 10 | 30 | 164 | 92 | 91 | 39 |
| Cash Flow from Operating Activities | 488 | 441 | 135 | 503 | 457 | -91 | 1056 | 1561 | 1518 | 1794 | 1964 |
| Cash Flow from Investing Activities | -1058 | -285 | 102 | -156 | -567 | -420 | -499 | -1800 | -1944 | -2762 | -1904 |
| Cash Flow from Financing Activities | 703 | -152 | -222 | -404 | 112 | 531 | -423 | 167 | 424 | 916 | -36 |
| Net Cash Inflow / Outflow | 133 | 3 | 14 | -57 | 2 | 20 | 134 | -72 | -1 | -51 | 24 |
| Closing Cash & Cash Equivalent | 198 | 13 | 41 | 8 | 10 | 30 | 164 | 92 | 91 | 39 | 63 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.62 | -3.47 | 3.07 | 18.23 | 25.86 | 14.56 | 36.1 | 67.61 | 33.43 | 37.22 | 32.64 |
| CEPS(Rs) | 14.38 | 7.2 | 12.58 | 31.86 | 35.59 | 27.26 | 48.97 | 78.27 | 51.65 | 60.6 | 58.24 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 4.55 | 4.95 | 4.5 | 4.5 | 4.5 |
| Book NAV/Share(Rs) | 47.23 | 64.02 | 59.46 | 79.43 | 106.57 | 120.99 | 155.56 | 228.74 | 285.24 | 348.34 | 380.22 |
| Core EBITDA Margin(%) | 11.74 | 7.23 | 11.36 | 18.19 | 20.51 | 15.11 | 21.29 | 24.49 | 11.85 | 11.9 | 12.32 |
| EBIT Margin(%) | 6.8 | -2.93 | 5.73 | 14.74 | 17.98 | 8.71 | 17.74 | 22.97 | 8.93 | 8.13 | 9.15 |
| Pre Tax Margin(%) | 3.7 | -6.14 | 3.58 | 13.48 | 16.58 | 6.75 | 16.75 | 22.75 | 8.19 | 7.12 | 8.2 |
| PAT Margin (%) | 4.18 | -4.04 | 3.38 | 13.76 | 13.82 | 7.77 | 13.4 | 16.59 | 6.66 | 7.8 | 6.01 |
| Cash Profit Margin (%) | 12.63 | 8.05 | 12.23 | 19.34 | 18.05 | 14.55 | 18.17 | 19.21 | 10.41 | 12.77 | 10.7 |
| ROA(%) | 5.11 | -2.58 | 2.51 | 15.82 | 16.93 | 7.49 | 16.15 | 24.92 | 8.22 | 7.59 | 5.53 |
| ROE(%) | 12.25 | -6.44 | 5.91 | 32.64 | 29.31 | 12.8 | 26.11 | 36.42 | 12.87 | 12.13 | 8.97 |
| ROCE(%) | 10.48 | -2.68 | 6.49 | 25.06 | 29.42 | 10.67 | 26.74 | 44.25 | 15.27 | 11.49 | 12.84 |
| Receivable days | 14.94 | 26.85 | 31.12 | 30.74 | 23.32 | 15.51 | 20.07 | 15.97 | 14.21 | 18.22 | 18.09 |
| Inventory Days | 43.75 | 69.89 | 55.49 | 44.85 | 50.95 | 92.53 | 72.95 | 54.21 | 61.58 | 60.61 | 62.13 |
| Payable days | 22.48 | 41.03 | 46.48 | 51.55 | 49.63 | 60.88 | 45.22 | 45.13 | 55.58 | 75.22 | 88.17 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.35 | 7.89 | 15.87 | 26.17 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.58 | 0.92 | 1.7 | 2.25 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.37 | 1.71 | 0.76 | 0.53 |
| EV/Net Sales(x) | 0.38 | 0.43 | 0.31 | 0.15 | 0.19 | 0.28 | 0.11 | 0.91 | 0.61 | 1.29 | 1.62 |
| EV/Core EBITDA(x) | 2.26 | 4.25 | 1.93 | 0.72 | 0.84 | 1.8 | 0.49 | 3.55 | 4.8 | 9.81 | 11.68 |
| Net Sales Growth(%) | 126.07 | -23.37 | 27.95 | 70.87 | 22.74 | -4.99 | 43.89 | 65.06 | 21.78 | 4.24 | 14.72 |
| EBIT Growth(%) | 50.94 | -133.15 | 347.14 | 312.18 | 45.98 | -53.97 | 193.08 | 113.66 | -52.67 | -5.04 | 29.08 |
| PAT Growth(%) | 82.84 | -174.47 | 205.84 | 551.05 | 20.25 | -46.57 | 147.93 | 104.4 | -51.08 | 21.99 | -11.64 |
| EPS Growth(%) | 21.21 | -196.08 | 188.45 | 493.31 | 41.85 | -43.68 | 147.87 | 87.28 | -50.56 | 11.34 | -12.3 |
| Debt/Equity(x) | 0.98 | 0.56 | 0.52 | 0.3 | 0.29 | 0.39 | 0.22 | 0.09 | 0.16 | 0.06 | 0.07 |
| Current Ratio(x) | 1.37 | 1.29 | 1.39 | 1.49 | 1.73 | 1.62 | 1.91 | 2.17 | 1.19 | 1.37 | 1.18 |
| Quick Ratio(x) | 0.85 | 0.82 | 0.92 | 0.94 | 1.02 | 0.67 | 1.19 | 1.22 | 0.57 | 0.8 | 0.61 |
| Interest Cover(x) | 2.19 | -0.91 | 2.67 | 11.69 | 12.86 | 4.44 | 17.89 | 103.09 | 12.13 | 8.05 | 9.62 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.17 | 0.04 | 0.03 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 81.62 | 74.59 | 74.59 | 74.59 | 74.59 | 74.59 | 74.59 | 74.59 | 74.59 | 74.59 |
| FII | 1.98 | 2.35 | 2.25 | 3.48 | 3.84 | 3.75 | 0.44 | 3.65 | 3.21 | 3.09 |
| DII | 3.71 | 4.45 | 5.38 | 6.18 | 6.73 | 7.67 | 11.49 | 8.63 | 8.86 | 9.17 |
| Public | 12.69 | 18.61 | 17.78 | 15.75 | 14.84 | 13.99 | 13.49 | 13.13 | 13.34 | 13.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 20.82 | 20.82 | 20.82 | 20.82 | 20.82 | 20.82 | 20.82 | 20.82 | 20.82 | 20.82 |
| FII | 0.5 | 0.66 | 0.63 | 0.97 | 1.07 | 1.05 | 0.12 | 1.02 | 0.9 | 0.86 |
| DII | 0.95 | 1.24 | 1.5 | 1.73 | 1.88 | 2.14 | 3.21 | 2.41 | 2.47 | 2.56 |
| Public | 3.24 | 5.19 | 4.96 | 4.4 | 4.14 | 3.91 | 3.77 | 3.67 | 3.72 | 3.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 25.51 | 27.91 | 27.91 | 27.91 | 27.91 | 27.91 | 27.91 | 27.91 | 27.91 | 27.91 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +15% | +13% | +28% | +21% |
| Operating Profit CAGR | +21% | -8% | +25% | +19% |
| PAT CAGR | -12% | -19% | +22% | +24% |
| Share Price CAGR | +16% | +50% | — | — |
| ROE Average | +9% | +11% | +19% | +17% |
| ROCE Average | +13% | +13% | +22% | +17% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 81.62 | 74.59 | 74.59 | 74.59 | 74.59 | 74.59 | 74.59 | 74.59 | 74.59 | 74.59 |
| FII | 1.98 | 2.35 | 2.25 | 3.48 | 3.84 | 3.75 | 0.44 | 3.65 | 3.21 | 3.09 |
| DII | 3.71 | 4.45 | 5.38 | 6.18 | 6.73 | 7.67 | 11.49 | 8.63 | 8.86 | 9.17 |
| Public | 18.38 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 | 25.41 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 20.82 | 20.82 | 20.82 | 20.82 | 20.82 | 20.82 | 20.82 | 20.82 | 20.82 | 20.82 |
| FII | 0.5 | 0.66 | 0.63 | 0.97 | 1.07 | 1.05 | 0.12 | 1.02 | 0.9 | 0.86 |
| DII | 0.95 | 1.24 | 1.5 | 1.73 | 1.88 | 2.14 | 3.21 | 2.41 | 2.47 | 2.56 |
| Public | 4.69 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 | 7.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 25.51 | 27.91 | 27.91 | 27.91 | 27.91 | 27.91 | 27.91 | 27.91 | 27.91 | 27.91 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.