Market Cap ₹151 Cr.
Stock P/E 0.0
P/B 2.2
Current Price ₹80.2
Book Value ₹ 36.9
Face Value 10
52W High ₹143.8
Dividend Yield 0%
52W Low ₹ 55
Siyaram Recycling Industries Limited is a company that manufactures brass-based components, copper alloy ingots and billets, and brass extrusion rods. The company was incorporated in 2007 and is led by its CEO Mr. Ramgopal Maheshwari. The company has a state-of-the-art manufacturing facility at Jamnagar, Gujarat, equipped with advanced machinery and technology. It has a strong commitment to quality, durability, and affordability and follows ISO 9001 and PED standards. Clientele are various industries such as plumbing, sanitary, hardware, electrical, and automotive. The company also adopts sustainable business practices and implements green projects, such as community-based recycling centers and educational programs on waste management.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|
| Net Sales | 139 | 423 | 493 | |
| Other Income | 1 | 3 | 5 | |
| Total Income | 140 | 426 | 498 | |
| Total Expenditure | 135 | 417 | 481 | |
| Operating Profit | 5 | 9 | 17 | |
| Interest | 2 | 3 | 5 | |
| Depreciation | 1 | 2 | 2 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | |
| Profit Before Tax | 2 | 4 | 11 | |
| Provision for Tax | 1 | 1 | 3 | |
| Profit After Tax | 1 | 3 | 8 | |
| Adjustments | 0 | 0 | 0 | |
| Profit After Adjustments | 1 | 3 | 8 | |
| Adjusted Earnings Per Share | 1 | 2.3 | 5.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 17% | 0% | 0% | 0% |
| Operating Profit CAGR | 89% | 0% | 0% | 0% |
| PAT CAGR | 167% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 18% | 10% | 10% | 10% |
| ROCE Average | 17% | 11% | 11% | 11% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Shareholder's Funds | 36 | 39 | 46 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 16 | 3 | 7 |
| Other Non-Current Liabilities | 0 | -0 | -0 |
| Total Current Liabilities | 47 | 57 | 98 |
| Total Liabilities | 98 | 98 | 151 |
| Fixed Assets | 7 | 8 | 7 |
| Other Non-Current Assets | 1 | 1 | 1 |
| Total Current Assets | 90 | 90 | 143 |
| Total Assets | 98 | 98 | 151 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 0 | 2 |
| Cash Flow from Operating Activities | 7 | 11 | -28 |
| Cash Flow from Investing Activities | -2 | -2 | -1 |
| Cash Flow from Financing Activities | -6 | -7 | 28 |
| Net Cash Inflow / Outflow | -1 | 2 | -1 |
| Closing Cash & Cash Equivalent | 0 | 2 | 1 |
| # | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Earnings Per Share (Rs) | 1.03 | 2.34 | 5.54 |
| CEPS(Rs) | 2.01 | 3.62 | 6.77 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 25.75 | 28.08 | 33.63 |
| Core EBITDA Margin(%) | 2.84 | 1.43 | 2.44 |
| EBIT Margin(%) | 2.62 | 1.77 | 3.11 |
| Pre Tax Margin(%) | 1.41 | 1.06 | 2.19 |
| PAT Margin (%) | 1.03 | 0.76 | 1.55 |
| Cash Profit Margin (%) | 2 | 1.18 | 1.9 |
| ROA(%) | 1.45 | 3.28 | 6.14 |
| ROE(%) | 4 | 8.68 | 17.97 |
| ROCE(%) | 5.61 | 11.36 | 16.98 |
| Receivable days | 112.39 | 32.9 | 25.26 |
| Inventory Days | 106.39 | 38.75 | 47.02 |
| Payable days | 86.19 | 27.45 | 22.01 |
| PER(x) | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.31 | 0.09 | 0.16 |
| EV/Core EBITDA(x) | 8.56 | 4.31 | 4.71 |
| Net Sales Growth(%) | 0 | 205.21 | 16.45 |
| EBIT Growth(%) | 0 | 105.97 | 104.59 |
| PAT Growth(%) | 0 | 126.64 | 137.36 |
| EPS Growth(%) | 0 | 126.64 | 137.36 |
| Debt/Equity(x) | 0.82 | 0.73 | 1.44 |
| Current Ratio(x) | 1.93 | 1.58 | 1.46 |
| Quick Ratio(x) | 1.07 | 0.71 | 0.67 |
| Interest Cover(x) | 2.16 | 2.5 | 3.39 |
| Total Debt/Mcap(x) | 0 | 0 | 0 |
| # | Mar 2024 |
|---|---|
| Promoter | 70.82 |
| FII | 1.2 |
| DII | 2.2 |
| Public | 25.78 |
| Others | 0 |
| Total | 100 |
| # | Mar 2024 |
|---|---|
| Promoter | 1.33 |
| FII | 0.02 |
| DII | 0.04 |
| Public | 0.48 |
| Others | 0 |
| Total | 1.88 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
