Textile - Weaving · Founded 1978 · www.siyaram.com · BSE 503811 · NSE SIYARAM SILK · ISIN INE076B01028
No Notes Added Yet
Business
Siyaram Silk Mills Ltd. is an integrated Indian textile company primarily engaged in the manufacturing and marketing of fashion fabrics and readymade garments. The company operates across the textile value chain, from producing yarn to weaving fabrics (suiting, shirting, dress materials) and manufacturing ready-to-wear apparel, predominantly for men. It sells its products under various brands such as 'Siyaram's' for fabrics, and 'J. Hampstead', 'Oxemberg', and 'Mistair' for garments. The core business model involves leveraging its manufacturing capabilities and extensive distribution network to cater to the Indian fashion market, generating revenue through sales of these textile products and apparel to consumers and retailers.
Revenue Mix
Siyaram's primary revenue streams derive from:
Fabrics: This segment includes a wide range of suiting, shirting, and dress materials, which historically represent a significant portion of its sales.
Readymade Garments: The company produces and markets a variety of men's ready-to-wear apparel, including shirts, trousers, and blazers, contributing a growing share to its overall revenue.
The company does not consistently provide detailed percentage breakdowns of these segments publicly, but both contribute meaningfully to its integrated business model.
Industry
The Indian textile and apparel industry is vast, fragmented, and highly competitive, comprising both organized and unorganized players. Siyaram Silk Mills Ltd. is a well-established player in the organized sector, particularly in the mid-to-premium segment for men's fashion fabrics and apparel. It competes with other prominent Indian textile houses like Raymond and Grasim (for fabrics), along with numerous national and international apparel brands. Siyaram differentiates itself through its multi-decade brand legacy, extensive distribution reach, and a focus on design and quality within its target market.
MOAT
Siyaram possesses several competitive advantages:
Brand Equity: Established and recognized brands like 'Siyaram's' (fabrics) and 'J. Hampstead', 'Oxemberg', 'Mistair' (garments) have built significant consumer trust and recall over many years.
Extensive Distribution Network: A wide and deep presence across India through multi-brand outlets, exclusive brand outlets, and a growing online presence ensures widespread product availability and market penetration.
Integrated Operations: Control over a substantial part of the manufacturing process, from yarn to finished product, can offer advantages in terms of cost efficiency, quality control, and quicker response to market trends.
Product Diversification: A broad product portfolio across different price points and fashion categories helps cater to a wider customer base and reduces reliance on a single product type.
Growth Drivers
Rising Disposable Incomes & Urbanization: India's growing middle class and increasing urbanization are driving demand for branded fashion and premium apparel.
Growth of Organized Retail & E-commerce: Expansion of modern retail formats and the booming e-commerce sector provide new distribution channels and market access.
Brand Expansion & Diversification: Launching new product lines, entering new market segments, and enhancing the reach of existing brands can fuel growth.
Focus on Value-Added Products: A strategic shift towards higher-margin ready-to-wear garments and premium fabrics can improve overall profitability.
Premiumization Trend: Consumers' increasing preference for quality, branded, and fashionable products aligns with Siyaram's market positioning.
Risks
Raw Material Price Volatility: Fluctuations in the prices of key raw materials like cotton, synthetic fibers, and wool can impact manufacturing costs and profit margins.
Intense Competition: The market is highly competitive with both domestic and international brands vying for market share, potentially leading to pricing pressures.
Changing Fashion Trends: The industry is highly susceptible to rapid shifts in consumer preferences and fashion cycles, requiring continuous investment in design and innovation.
Economic Downturns: Discretionary spending on apparel can be sensitive to macroeconomic conditions, with slowdowns potentially impacting sales and profitability.
Regulatory and Environmental Compliance: Evolving environmental regulations and labor laws in the textile industry could lead to increased operational costs.
Management & Ownership
Siyaram Silk Mills Ltd. is promoted and largely managed by the Poddar family, who possess extensive experience and a long-standing presence in the Indian textile sector. This long-term involvement typically ensures a consistent strategic vision and deep industry knowledge within the leadership team. The promoter group holds a significant equity stake in the company, which often indicates an alignment of interests between the management and other shareholders.
Outlook
Siyaram Silk Mills is well-positioned to capitalize on the secular growth trend in India's organized apparel and fabric market, driven by favorable demographics and increasing consumer affluence. Its strong brand portfolio, integrated operations, and robust distribution network provide a solid foundation for future growth, particularly as it expands its footprint in branded readymade garments and potentially leverages online channels more effectively. However, the company must continuously navigate intense competition, manage raw material price volatility, and adapt swiftly to evolving fashion trends to maintain its market position and profitability. The ability to innovate in design, efficiently manage its supply chain, and enhance brand appeal will be critical for sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 648 | 307 | 608 | 571 | 736 | 389 | 706 | 624 | 853 | 446 |
| Other Income | 6 | 24 | 21 | 16 | 14 | 12 | 37 | 16 | 18 | 22 |
| Total Income | 654 | 331 | 629 | 587 | 750 | 401 | 743 | 640 | 871 | 467 |
| Total Expenditure | 542 | 297 | 519 | 504 | 625 | 369 | 598 | 556 | 716 | 428 |
| Operating Profit | 112 | 34 | 110 | 83 | 125 | 33 | 144 | 84 | 155 | 40 |
| Interest | 5 | 5 | 6 | 6 | 8 | 6 | 9 | 10 | 9 | 7 |
| Depreciation | 14 | 14 | 14 | 15 | 18 | 20 | 21 | 20 | 18 | 18 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 93 | 15 | 91 | 62 | 100 | 6 | 115 | 55 | 127 | 14 |
| Provision for Tax | 24 | 4 | 22 | 16 | 28 | 2 | 28 | 13 | 29 | 3 |
| Profit After Tax | 69 | 12 | 68 | 45 | 72 | 5 | 87 | 42 | 98 | 11 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 69 | 12 | 68 | 45 | 72 | 5 | 87 | 42 | 98 | 11 |
| Adjusted Earnings Per Share | 15.2 | 2.5 | 15 | 10 | 15.9 | 1 | 19.1 | 9.2 | 21.6 | 2.4 |
| #(Fig in Cr.) | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1622 | 1733 | 1816 | 1699 | 1089 | 1905 | 2233 | 2092 | 2222 | 2572 | 2629 |
| Other Income | 17 | 26 | 28 | 34 | 41 | 34 | 40 | 38 | 75 | 83 | 93 |
| Total Income | 1639 | 1759 | 1844 | 1733 | 1130 | 1939 | 2273 | 2130 | 2297 | 2656 | 2721 |
| Total Expenditure | 1435 | 1488 | 1577 | 1532 | 1035 | 1572 | 1864 | 1807 | 1946 | 2240 | 2298 |
| Operating Profit | 204 | 271 | 268 | 201 | 95 | 368 | 409 | 323 | 351 | 416 | 423 |
| Interest | 31 | 34 | 48 | 43 | 30 | 18 | 20 | 20 | 24 | 34 | 35 |
| Depreciation | 43 | 61 | 62 | 73 | 61 | 59 | 58 | 55 | 60 | 79 | 77 |
| Exceptional Income / Expenses | 0 | -6 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 130 | 170 | 152 | 85 | 3 | 291 | 331 | 247 | 267 | 303 | 311 |
| Provision for Tax | 45 | 60 | 53 | 16 | -0 | 74 | 80 | 62 | 70 | 72 | 73 |
| Profit After Tax | 85 | 111 | 99 | 69 | 4 | 216 | 251 | 185 | 197 | 231 | 238 |
| Adjustments | 0 | 1 | 1 | -1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 85 | 111 | 100 | 68 | 5 | 216 | 251 | 185 | 197 | 231 | 238 |
| Adjusted Earnings Per Share | 18.1 | 23.8 | 21.4 | 14.5 | 1.1 | 46.1 | 53.5 | 40.7 | 43.4 | 50.9 | 52.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 16% | 5% | 19% | 0% |
| Operating Profit CAGR | 19% | 1% | 34% | 0% |
| PAT CAGR | 17% | -3% | 125% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -19% | -2% | 7% | 7% |
| ROE Average | 17% | 16% | 20% | 16% |
| ROCE Average | 20% | 21% | 24% | 19% |
| #(Fig in Cr.) | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 508 | 678 | 755 | 762 | 767 | 934 | 1137 | 1137 | 1283 | 1460 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 57 | 134 | 137 | 101 | 59 | 37 | 9 | 1 | 33 | 23 |
| Other Non-Current Liabilities | 68 | 72 | 90 | 119 | 91 | 78 | 77 | 71 | 94 | 95 |
| Total Current Liabilities | 563 | 805 | 584 | 594 | 319 | 544 | 498 | 456 | 603 | 685 |
| Total Liabilities | 1196 | 1690 | 1567 | 1576 | 1236 | 1593 | 1721 | 1665 | 2012 | 2263 |
| Fixed Assets | 414 | 430 | 510 | 535 | 473 | 486 | 466 | 464 | 579 | 579 |
| Other Non-Current Assets | 38 | 164 | 62 | 68 | 68 | 52 | 68 | 66 | 46 | 128 |
| Total Current Assets | 743 | 1096 | 994 | 973 | 695 | 1055 | 1187 | 1135 | 1388 | 1556 |
| Total Assets | 1196 | 1690 | 1567 | 1576 | 1236 | 1593 | 1721 | 1665 | 2012 | 2263 |
| #(Fig in Cr.) | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 4 | 4 | 23 | 8 | 4 | 5 | 5 | 5 | 8 | 5 |
| Cash Flow from Operating Activities | 71 | -31 | 192 | 201 | 330 | 45 | 235 | 129 | 255 | 93 |
| Cash Flow from Investing Activities | -101 | -154 | -13 | -28 | -22 | -53 | -113 | 68 | -248 | -69 |
| Cash Flow from Financing Activities | 30 | 204 | -194 | -177 | -307 | 8 | -123 | -194 | -10 | -23 |
| Net Cash Inflow / Outflow | 1 | 19 | -15 | -4 | 1 | -0 | -0 | 3 | -3 | 2 |
| Closing Cash & Cash Equivalent | 5 | 23 | 8 | 4 | 5 | 5 | 5 | 8 | 5 | 7 |
| # | Mar 2016 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 18.11 | 23.76 | 21.43 | 14.54 | 1.11 | 46.14 | 53.55 | 40.72 | 43.45 | 50.89 |
| CEPS(Rs) | 27.28 | 36.58 | 34.43 | 30.36 | 13.81 | 58.71 | 65.97 | 52.93 | 56.73 | 68.27 |
| DPS(Rs) | 2.2 | 4.2 | 4.4 | 8.6 | 4.6 | 9.2 | 11 | 11 | 12 | 16 |
| Book NAV/Share(Rs) | 108.32 | 144.7 | 161.06 | 162.59 | 163.64 | 199.27 | 242.56 | 250.61 | 282.81 | 321.82 |
| Core EBITDA Margin(%) | 8.99 | 10.11 | 9.81 | 7.08 | 3.3 | 13.38 | 13.38 | 10.89 | 9.99 | 11.06 |
| EBIT Margin(%) | 7.74 | 8.45 | 8.22 | 5.42 | 2.05 | 12.4 | 12.73 | 10.21 | 10.53 | 11.21 |
| Pre Tax Margin(%) | 6.26 | 7.03 | 6.24 | 3.6 | 0.21 | 11.67 | 12.01 | 9.43 | 9.67 | 10.08 |
| PAT Margin (%) | 4.08 | 4.57 | 4.06 | 2.93 | 0.22 | 8.69 | 9.11 | 7.05 | 7.13 | 7.67 |
| Cash Profit Margin (%) | 6.15 | 7.08 | 6.61 | 6.02 | 3.98 | 11.06 | 11.23 | 9.17 | 9.31 | 10.29 |
| ROA(%) | 7.1 | 7.68 | 6.08 | 4.41 | 0.25 | 15.29 | 15.15 | 10.91 | 10.72 | 10.8 |
| ROE(%) | 16.72 | 18.69 | 13.83 | 9.13 | 0.47 | 25.43 | 24.24 | 16.25 | 16.29 | 16.83 |
| ROCE(%) | 17.59 | 18.88 | 16.38 | 10.93 | 3.3 | 30.45 | 28.82 | 20.67 | 20.65 | 20.46 |
| Receivable days | 63.79 | 59.15 | 60.86 | 56.6 | 67.29 | 47.42 | 53.91 | 62.33 | 65.26 | 70.8 |
| Inventory Days | 58.03 | 57.38 | 63.76 | 65.79 | 76.72 | 48.39 | 54.95 | 62.13 | 59.4 | 58.55 |
| Payable days | 79.57 | 84.5 | 80.77 | 79.25 | 103.34 | 79.37 | 68.48 | 65.48 | 61.74 | 63.88 |
| PER(x) | 10.87 | 25.61 | 20.78 | 9.63 | 168.35 | 9.1 | 7.79 | 10.7 | 15.02 | 8.56 |
| Price/Book(x) | 1.82 | 4.2 | 2.77 | 0.86 | 1.14 | 2.11 | 1.72 | 1.74 | 2.31 | 1.35 |
| Dividend Yield(%) | 1.12 | 0.69 | 0.99 | 6.14 | 2.47 | 2.19 | 2.64 | 2.52 | 1.84 | 3.67 |
| EV/Net Sales(x) | 0.82 | 1.96 | 1.39 | 0.61 | 0.9 | 1.14 | 0.94 | 1.02 | 1.44 | 0.89 |
| EV/Core EBITDA(x) | 6.49 | 12.54 | 9.42 | 5.14 | 10.37 | 5.91 | 5.14 | 6.6 | 9.08 | 5.5 |
| Net Sales Growth(%) | 0 | 6.87 | 4.79 | -6.43 | -35.9 | 74.89 | 17.19 | -6.29 | 6.19 | 15.79 |
| EBIT Growth(%) | 0 | 27.05 | -1.88 | -36.16 | -73.92 | 823.2 | 13.57 | -23.69 | 8.85 | 15.89 |
| PAT Growth(%) | 0 | 30.54 | -10.58 | -30.11 | -94.83 | 5940.16 | 16.07 | -26.39 | 6.69 | 17.14 |
| EPS Growth(%) | 0 | 31.16 | -9.78 | -32.18 | -92.39 | 4071.4 | 16.07 | -23.96 | 6.69 | 17.14 |
| Debt/Equity(x) | 0.8 | 0.85 | 0.59 | 0.5 | 0.15 | 0.23 | 0.13 | 0.14 | 0.18 | 0.22 |
| Current Ratio(x) | 1.32 | 1.36 | 1.7 | 1.64 | 2.18 | 1.94 | 2.38 | 2.49 | 2.3 | 2.27 |
| Quick Ratio(x) | 0.73 | 0.83 | 0.98 | 0.91 | 1.38 | 1.19 | 1.53 | 1.46 | 1.59 | 1.49 |
| Interest Cover(x) | 5.23 | 5.98 | 4.15 | 2.98 | 1.12 | 17.08 | 17.76 | 13.18 | 12.24 | 9.86 |
| Total Debt/Mcap(x) | 0.44 | 0.2 | 0.21 | 0.59 | 0.13 | 0.11 | 0.08 | 0.08 | 0.08 | 0.16 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 |
| FII | 1.56 | 1.53 | 1.48 | 1.92 | 2.63 | 2.54 | 2.61 | 2.69 | 2.26 | 1.96 |
| DII | 2.93 | 2.55 | 2.52 | 2.52 | 2.52 | 2.54 | 2.51 | 2.46 | 2.46 | 2.51 |
| Public | 28.07 | 28.48 | 28.56 | 28.11 | 27.41 | 27.47 | 27.44 | 27.4 | 27.84 | 28.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 |
| FII | 0.07 | 0.07 | 0.07 | 0.09 | 0.12 | 0.12 | 0.12 | 0.12 | 0.1 | 0.09 |
| DII | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 |
| Public | 1.27 | 1.29 | 1.3 | 1.28 | 1.24 | 1.25 | 1.24 | 1.24 | 1.26 | 1.27 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +16% | +5% | +19% | — |
| Operating Profit CAGR | +19% | +1% | +34% | — |
| PAT CAGR | +17% | -3% | +125% | — |
| Share Price CAGR | -19% | -2% | +7% | +7% |
| ROE Average | +17% | +16% | +20% | +16% |
| ROCE Average | +20% | +21% | +24% | +19% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 | 67.44 |
| FII | 1.56 | 1.53 | 1.48 | 1.92 | 2.63 | 2.54 | 2.61 | 2.69 | 2.26 | 1.96 |
| DII | 2.93 | 2.55 | 2.52 | 2.52 | 2.52 | 2.54 | 2.51 | 2.46 | 2.46 | 2.51 |
| Public | 28.07 | 28.48 | 28.56 | 28.11 | 27.41 | 27.47 | 27.44 | 27.4 | 27.84 | 28.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 |
| FII | 0.07 | 0.07 | 0.07 | 0.09 | 0.12 | 0.12 | 0.12 | 0.12 | 0.1 | 0.09 |
| DII | 0.13 | 0.12 | 0.11 | 0.11 | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 |
| Public | 1.27 | 1.29 | 1.3 | 1.28 | 1.24 | 1.25 | 1.24 | 1.24 | 1.26 | 1.27 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 | 4.54 |
* 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.
Your relationship manager will connect with you shortly.