SHYAMMETLIron & Steel Products
Shyam Metalics and Energy Ltd — Profit & Loss Statement
₹771.10
-3.08%
Shyam Metalics and Energy Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -0.70 Cr | -10.43 Cr | 9.31 Cr | 16.19 Cr | — |
| Tax Rate For Calcs | 0.27 | 0.30 | 0.19 | 0.27 | — |
| Normalized EBITDA | 2.10K Cr | 1.76K Cr | 1.53K Cr | 2.59K Cr | — |
| Total Unusual Items | -2.60 Cr | -34.76 Cr | 49.90 Cr | 59.79 Cr | — |
| Total Unusual Items Excluding Goodwill | -2.60 Cr | -34.76 Cr | 49.90 Cr | 59.79 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 908.10 Cr | 1.03K Cr | 852.68 Cr | 1.72K Cr | — |
| Reconciled Depreciation | 711.17 Cr | 656.04 Cr | 473.96 Cr | 272.40 Cr | — |
| Reconciled Cost Of Revenue | 10.94K Cr | 9.48K Cr | 9.42K Cr | 6.76K Cr | — |
| EBITDA | 2.10K Cr | 1.73K Cr | 1.58K Cr | 2.65K Cr | — |
| EBIT | 1.39K Cr | 1.07K Cr | 1.10K Cr | 2.38K Cr | — |
| Net Interest Income | -143.92 Cr | -133.28 Cr | -43.02 Cr | 4.27 Cr | — |
| Interest Expense | 143.92 Cr | 133.28 Cr | 65.72 Cr | 15.43 Cr | — |
| Normalized Income | 910.00 Cr | 1.06K Cr | 812.09 Cr | 1.68K Cr | — |
| Net Income From Continuing And Discontinued Operation | 908.10 Cr | 1.03K Cr | 852.68 Cr | 1.72K Cr | — |
| Total Expenses | 13.98K Cr | 12.25K Cr | 11.50K Cr | 8.09K Cr | — |
| Diluted Average Shares | 27.88 Cr | 26.22 Cr | 25.51 Cr | 25.03 Cr | — |
| Basic Average Shares | 27.77 Cr | 26.17 Cr | 25.51 Cr | 25.03 Cr | — |
| Diluted EPS | 32.57 | 39.46 | 33.07 | 68.91 | — |
| Basic EPS | 32.70 | 39.54 | 33.07 | 68.91 | — |
| Diluted NI Availto Com Stockholders | 908.10 Cr | 1.03K Cr | 852.68 Cr | 1.72K Cr | — |
| Net Income Common Stockholders | 908.10 Cr | 1.03K Cr | 852.68 Cr | 1.72K Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 908.10 Cr | 1.03K Cr | 852.68 Cr | 1.72K Cr | — |
| Minority Interests | -1.16 Cr | 5.79 Cr | 9.19 Cr | 0.36 Cr | — |
| Net Income Including Noncontrolling Interests | 909.26 Cr | 1.03K Cr | 843.49 Cr | 1.72K Cr | — |
| Net Income Continuous Operations | 909.26 Cr | 1.03K Cr | 843.49 Cr | 1.72K Cr | — |
| Tax Provision | 331.93 Cr | -89.20 Cr | 193.41 Cr | 640.17 Cr | — |
| Pretax Income | 1.24K Cr | 939.80 Cr | 1.04K Cr | 2.36K Cr | — |
| Other Non Operating Income Expenses | 230.63 Cr | 158.98 Cr | 3.61 Cr | 3.02 Cr | — |
| Special Income Charges | -2.60 Cr | -34.76 Cr | 2.42 Cr | 21.67 Cr | — |
| Write Off | 2.60 Cr | 34.76 Cr | 0.05 Cr | -22.57 Cr | — |
| Net Non Operating Interest Income Expense | -143.92 Cr | -133.28 Cr | -43.02 Cr | 4.27 Cr | — |
| Interest Expense Non Operating | 143.92 Cr | 133.28 Cr | 65.72 Cr | 15.43 Cr | — |
| Operating Income | 1.16K Cr | 948.74 Cr | 1.11K Cr | 2.28K Cr | — |
| Operating Expense | 3.04K Cr | 2.77K Cr | 2.08K Cr | 1.33K Cr | — |
| Other Operating Expenses | 1.89K Cr | 1.74K Cr | 908.87 Cr | 501.51 Cr | — |
| Depreciation And Amortization In Income Statement | 711.17 Cr | 656.04 Cr | 473.97 Cr | 272.40 Cr | — |
| Depreciation Income Statement | 711.17 Cr | 656.04 Cr | 467.15 Cr | 271.26 Cr | — |
| Gross Profit | 4.20K Cr | 3.72K Cr | 3.19K Cr | 3.61K Cr | — |
| Cost Of Revenue | 10.94K Cr | 9.48K Cr | 9.42K Cr | 6.76K Cr | — |
| Total Revenue | 15.14K Cr | 13.20K Cr | 12.61K Cr | 10.36K Cr | — |
| Operating Revenue | 15.14K Cr | 13.20K Cr | 12.61K Cr | 10.36K Cr | — |
| Interest Income | — | 73.86 Cr | 50.16 Cr | 27.43 Cr | 11.49 Cr |
| Rent Expense Supplemental | — | 51.68 Cr | 59.80 Cr | 43.83 Cr | 27.55 Cr |
| Other Special Charges | — | -7.94 Cr | -2.50 Cr | 0.90 Cr | -0.50 Cr |
| Restructuring And Mergern Acquisition | — | 0.00 | 0.03 Cr | — | — |
| Total Other Finance Cost | — | 48.64 Cr | 27.46 Cr | 7.73 Cr | 18.39 Cr |
| Interest Income Non Operating | — | 73.86 Cr | 50.16 Cr | 27.43 Cr | 11.49 Cr |
| Amortization | — | 52.40 Cr | 6.82 Cr | 1.14 Cr | 0.21 Cr |
| Selling General And Administration | — | 211.05 Cr | 198.16 Cr | 186.65 Cr | 102.40 Cr |
| Selling And Marketing Expense | — | 161.21 Cr | 156.76 Cr | 157.49 Cr | 88.15 Cr |
| General And Administrative Expense | — | 49.84 Cr | 41.40 Cr | 29.16 Cr | 14.25 Cr |
| Rent And Landing Fees | — | 51.68 Cr | 59.80 Cr | 43.83 Cr | 27.55 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Shyam Metalics and Energy Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.