Shyam Metalics and Energy Limited (BOM:543299)
India · Delayed Price · Currency is INR 879.50
-16.95 (-1.89%)
At close: Feb 13, 2026
Shyam Metalics and Energy Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Revenue | 174,386 | 151,375 | 131,952 | 126,581 | 103,940 | 62,971 |
Revenue Growth (YoY) | 19.41% | 14.72% | 4.24% | 21.78% | 65.06% | 43.89% |
Cost of Revenue | 127,466 | 109,920 | 95,583 | 90,462 | 63,492 | 38,521 |
Gross Profit | 46,920 | 41,455 | 36,370 | 36,119 | 40,448 | 24,450 |
Selling, General & Admin | 5,513 | 5,035 | 4,467 | 4,418 | 3,000 | 2,259 |
Other Operating Expenses | 20,123 | 17,711 | 16,092 | 15,865 | 11,646 | 8,553 |
Operating Expenses | 34,259 | 29,858 | 27,119 | 25,022 | 17,370 | 13,815 |
Operating Income | 12,661 | 11,597 | 9,250 | 11,097 | 23,078 | 10,635 |
Interest Expense | -1,283 | -876.8 | -846.4 | -657.2 | -154.3 | -440.7 |
Interest & Investment Income | 1,262 | 1,262 | 749.4 | 508.8 | 276.3 | 115.7 |
Earnings From Equity Investments | 1 | 1.2 | 1.2 | 1.4 | 1.4 | 2.7 |
Currency Exchange Gain (Loss) | -53.8 | -53.8 | -110.3 | -842.5 | 213.4 | 299.6 |
Other Non Operating Income (Expenses) | -476.1 | -456.1 | -404.9 | -238.5 | -46.9 | -176.7 |
EBT Excluding Unusual Items | 12,111 | 11,474 | 8,639 | 9,869 | 23,368 | 10,435 |
Merger & Restructuring Charges | - | - | - | 0.3 | - | - |
Gain (Loss) on Sale of Investments | 927.9 | 927.9 | 679.5 | 474.8 | 284.9 | 109.3 |
Gain (Loss) on Sale of Assets | - | - | 0.5 | 20.7 | -9 | - |
Pretax Income | 13,032 | 12,412 | 9,398 | 10,369 | 23,644 | 10,549 |
Income Tax Expense | 3,345 | 3,319 | -892 | 1,934 | 6,402 | 2,114 |
Earnings From Continuing Operations | 9,688 | 9,093 | 10,290 | 8,435 | 17,242 | 8,435 |
Minority Interest in Earnings | 11.2 | -11.6 | 57.9 | 91.9 | 3.6 | -2 |
Net Income | 9,699 | 9,081 | 10,348 | 8,527 | 17,245 | 8,433 |
Net Income to Common | 9,699 | 9,081 | 10,348 | 8,527 | 17,245 | 8,433 |
Net Income Growth | 6.74% | -12.24% | 21.36% | -50.56% | 104.49% | 147.87% |
Shares Outstanding (Basic) | 279 | 278 | 260 | 255 | 250 | 234 |
Shares Outstanding (Diluted) | 280 | 279 | 261 | 255 | 250 | 234 |
Shares Change (YoY) | 0.82% | 7.03% | 2.24% | 1.93% | 7.13% | - |
EPS (Basic) | 34.79 | 32.66 | 39.76 | 33.43 | 68.91 | 36.10 |
EPS (Diluted) | 34.67 | 32.53 | 39.68 | 33.43 | 68.91 | 36.10 |
EPS Growth | 5.87% | -18.01% | 18.70% | -51.49% | 90.89% | 147.86% |
Free Cash Flow | - | -1,842 | -934.3 | -3,864 | 6,213 | 6,951 |
Free Cash Flow Per Share | - | -6.60 | -3.58 | -15.15 | 24.83 | 29.76 |
Dividend Per Share | 4.050 | 4.500 | 4.500 | 1.800 | 7.200 | 2.700 |
Dividend Growth | -18.18% | - | 150.00% | -75.00% | 166.67% | - |
Gross Margin | 26.91% | 27.39% | 27.56% | 28.53% | 38.91% | 38.83% |
Operating Margin | 7.26% | 7.66% | 7.01% | 8.77% | 22.20% | 16.89% |
Profit Margin | 5.56% | 6.00% | 7.84% | 6.74% | 16.59% | 13.39% |
Free Cash Flow Margin | - | -1.22% | -0.71% | -3.05% | 5.98% | 11.04% |
EBITDA | 20,149 | 18,673 | 15,776 | 15,767 | 25,788 | 13,624 |
EBITDA Margin | 11.55% | 12.34% | 11.96% | 12.46% | 24.81% | 21.64% |
D&A For EBITDA | 7,488 | 7,076 | 6,526 | 4,670 | 2,711 | 2,990 |
EBIT | 12,661 | 11,597 | 9,250 | 11,097 | 23,078 | 10,635 |
EBIT Margin | 7.26% | 7.66% | 7.01% | 8.77% | 22.20% | 16.89% |
Effective Tax Rate | 25.66% | 26.74% | - | 18.65% | 27.08% | 20.04% |
Revenue as Reported | 176,672 | 153,681 | 133,542 | 127,625 | 104,540 | 63,208 |
Advertising Expenses | - | 130.4 | 264.8 | 665.2 | 95.8 | 101.8 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.