Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹61 Cr.
Stock P/E
4.2
P/B
0.5
Current Price
₹32.5
Book Value
₹ 59.7
Face Value
10
52W High
₹109
52W Low
₹ 32
Dividend Yield
—

Siyaram Recycl.Inds. Overview

Business

Siyaram Recycling Industries Ltd. is an Indian company primarily engaged in the manufacturing of brass products through the recycling of brass scrap. Its core business involves sourcing brass scrap, processing it through melting, alloying, and casting, to produce various finished and semi-finished brass items such as brass billets, brass rods, and brass ingots. Additionally, the company is involved in the trading of copper scrap. The company makes money by adding value to recycled scrap metals, transforming them into usable industrial products, and selling them at a margin, as well as through direct trading of copper scrap.

Revenue Mix

The company's operations can be broadly divided into:

Manufacturing of Brass Products: This segment involves the conversion of brass scrap into brass billets, rods, and ingots, which are used as raw materials in various industries. This is the primary value-addition segment.

Trading of Copper Scrap: This involves buying and selling copper scrap, acting as a merchant in the raw material supply chain.

(Specific revenue contribution percentages for each segment are not readily available in public domain without detailed financial analysis, but manufacturing constitutes the core value-added activity.)

Industry

Siyaram Recycling operates within the Non-Ferrous Metal recycling industry in India, specifically focusing on brass and copper. This industry is driven by demand from various sectors (automotive, electrical, plumbing, hardware, defense) and is increasingly gaining importance due to environmental sustainability goals and the cost-effectiveness of recycling over virgin metal production. The sector in India can be fragmented, especially at the scrap collection level, but more organized at the manufacturing and processing end. Siyaram Recycling is a mid-sized player in the organized brass recycling space, leveraging its processing capabilities to serve industrial customers.

MOAT

Siyaram Recycling's competitive advantages are likely to stem from:

Operational Efficiency: Expertise in sourcing, processing, and converting diverse types of brass scrap into quality finished products, contributing to cost competitiveness.

Established Relationships: Long-standing relationships with scrap suppliers and a diverse customer base in various industrial sectors.

Environmental Alignment: The recycling model inherently aligns with global sustainability trends and circular economy principles, potentially offering long-term strategic benefits.

Integrated Processing: Having both scrap acquisition and manufacturing capabilities under one roof can provide better control over the value chain, quality, and costs.

Growth Drivers

Growing Demand for Brass Products: Expansion in end-user industries like automotive, construction, electrical, and hardware in India will drive demand for brass.

"Make in India" Initiative: Government thrust on domestic manufacturing boosts demand for locally sourced raw materials like recycled brass.

Focus on Sustainability: Increasing environmental awareness and regulations favor recycled metals over virgin production, providing a tailwind.

Formalization of Recycling Sector: A shift from unorganized to organized players in the Indian recycling industry could benefit established companies like Siyaram.

Capacity Expansion: The company's own capital expenditure plans to increase production capacity.

Risks

Commodity Price Volatility: Significant fluctuations in the prices of brass scrap, copper scrap, and finished brass products can impact margins and profitability.

Raw Material Availability & Quality: Dependence on consistent and high-quality scrap metal supply, which can be subject to market dynamics and geopolitical factors.

Regulatory Changes: Evolving environmental norms, import/export policies for scrap, and waste management regulations could affect operations or costs.

Competition: Intense competition from other organized and unorganized players in the metal recycling and manufacturing space.

Economic Downturns: A slowdown in industrial activity or general economic recession could reduce demand for brass products.

Foreign Exchange Fluctuations: Impact on costs if importing scrap and on revenues if exporting finished products.

Management & Ownership

The company is promoter-driven, with Mr. Dwarkaprasad Mangal and Mr. Ramgopal Mangal being key promoters. They hold a significant ownership stake in the company, typical for newly listed Indian SMEs. The management team likely comprises individuals with experience in the metals and recycling industry. The promoter's substantial ownership indicates a strong vested interest in the company's long-term performance.

Outlook

Siyaram Recycling Industries Ltd. operates in a crucial sector that benefits from increasing industrial demand and a global push towards sustainability and the circular economy. The company's focus on efficient brass scrap recycling positions it to capitalize on the growing need for recycled metals in India's expanding manufacturing base. However, its performance remains susceptible to the inherent volatility of commodity prices for both raw materials and finished goods. Sustained growth will depend on its ability to consistently source quality scrap, manage inventory and price risks effectively, efficiently scale up operations, and navigate the evolving regulatory landscape while fending off competition.

Siyaram Recycl.Inds. Share Price

Live · BSE · Inception: 2007
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Siyaram Recycl.Inds. Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Siyaram Recycl.Inds. Profit & Loss

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 139 423 493 413 512
Other Income 1 3 5 1 2
Total Income 140 426 498 414 514
Total Expenditure 135 417 481 396 484
Operating Profit 5 9 17 18 29
Interest 2 3 5 7 8
Depreciation 1 2 2 1 1
Exceptional Income / Expenses 0 0 0 0 0
Profit Before Tax 2 4 10 10 20
Provision for Tax 1 1 3 3 6
Profit After Tax 1 3 7 8 15
Adjustments 0 0 0 0 0
Profit After Adjustments 1 3 7 8 15
Adjusted Earnings Per Share 1 2.3 5.2 4 6.7

Siyaram Recycl.Inds. Balance Sheet

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 36 39 46 77 127
Minority's Interest 0 0 0 0 0
Borrowings 16 3 4 2 7
Other Non-Current Liabilities 0 -0 0 0 0
Total Current Liabilities 47 57 100 91 149
Total Liabilities 98 98 151 170 283
Fixed Assets 7 8 7 6 6
Other Non-Current Assets 1 1 1 3 3
Total Current Assets 90 90 143 159 269
Total Assets 98 98 151 170 283

Siyaram Recycl.Inds. Cash Flow

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 1 0 2 1 1
Cash Flow from Operating Activities 7 11 -35 -4 -43
Cash Flow from Investing Activities -2 -2 -1 -1 -3
Cash Flow from Financing Activities -6 -7 34 5 45
Net Cash Inflow / Outflow -1 2 -1 -0 -1
Closing Cash & Cash Equivalent 0 2 1 1 0

Siyaram Recycl.Inds. Ratios

# Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 1.03 2.34 5.19 4 6.69
CEPS(Rs) 2.01 3.62 6.41 4.78 7.25
DPS(Rs) 0 0 0 0 0
Book NAV/Share(Rs) 25.75 28.08 33.5 39.63 56.36
Core EBITDA Margin(%) 2.84 1.43 2.32 4.1 5.26
EBIT Margin(%) 2.62 1.77 2.98 4.05 5.46
Pre Tax Margin(%) 1.41 1.06 2.07 2.43 3.94
PAT Margin (%) 1.03 0.76 1.44 1.8 2.82
Cash Profit Margin (%) 2 1.18 1.77 2.15 3.05
ROA(%) 1.45 3.28 5.75 4.69 6.44
ROE(%) 4 8.68 16.86 12.46 14.77
ROCE(%) 5.61 11.36 16.48 13.69 16.97
Receivable days 112.39 32.9 24.94 27.94 28.33
Inventory Days 106.39 38.75 46.45 85.96 112.83
Payable days 86.19 27.45 22.01 22.01 22.33
PER(x) 0 0 0 16.77 17.81
Price/Book(x) 0 0 0 1.69 2.11
Dividend Yield(%) 0 0 0 0 0
EV/Net Sales(x) 0.31 0.09 0.16 0.45 0.66
EV/Core EBITDA(x) 8.56 4.31 4.84 10.06 11.4
Net Sales Growth(%) 0 205.21 16.45 -16.21 23.87
EBIT Growth(%) 0 105.97 98.4 13.88 66.87
PAT Growth(%) 0 126.64 122.2 4.98 93.74
EPS Growth(%) 0 126.64 122.21 -22.9 67.14
Debt/Equity(x) 0.82 0.73 1.45 0.8 0.62
Current Ratio(x) 1.93 1.58 1.42 1.74 1.81
Quick Ratio(x) 1.07 0.71 0.65 0.43 0.46
Interest Cover(x) 2.16 2.5 3.28 2.5 3.61
Total Debt/Mcap(x) 0 0 0 0.47 0.29

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +24% +7% — —
Operating Profit CAGR +61% +48% — —
PAT CAGR +88% +71% — —
Share Price CAGR -69% — — —
ROE Average +15% +15% +11% +11%
ROCE Average +17% +16% +13% +13%

Siyaram Recycl.Inds. Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 51.11 %
FII 0 %
DII (MF + Insurance) 0.06 %
Public (retail) 48.82 %
Others 0.01 %
# Dec 2023 Mar 2024 Sep 2024 Dec 2024 Mar 2025 Sep 2025 Mar 2026
Promoter 70.5570.8270.8761.1461.1758.8451.11
FII 4.391.200000
DII 6.342.21.682.211.760.830.06
Public 18.7325.7827.4636.6537.0740.3348.82
Others 0000000
Total 100100100100100100100

Siyaram Recycl.Inds. Peer Comparison

Metal - Non Ferrous Edit Columns

Siyaram Recycl.Inds. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Siyaram Recycl.Inds. Pros & Cons

Pros

  • Stock is trading at 0.5 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Debtor days have increased from 22.01 to 22.33days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp