Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Siyaram Recycling Industries Ltd

SIYARAM
BSE
38.85
1.28%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Siyaram Recycling Industries Ltd

SIYARAM
BSE
38.85
1.28%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
85Cr
Close
Close Price
38.85
Industry
Industry
Metal - Others
PE
Price To Earnings
8.50
PS
Price To Sales
0.18
Revenue
Revenue
478Cr
Rev Gr TTM
Revenue Growth TTM
7.70%
PAT Gr TTM
PAT Growth TTM
-9.03%
Peer Comparison
How does SIYARAM stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SIYARAM
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
218275215198246266212
Growth YoY
Revenue Growth YoY%
-1.2-28.114.234.3-13.8
Expenses
ExpensesCr
211270205191231253202
Operating Profit
Operating ProfitCr
7510714139
OPM
OPM%
3.01.84.63.65.84.94.5
Other Income
Other IncomeCr
2301121
Interest Expense
Interest ExpenseCr
2334444
Depreciation
DepreciationCr
0210101
PBT
PBTCr
757511106
Tax
TaxCr
-1421331
PAT
PATCr
9-143873
Growth YoY
PAT Growth YoY%
-50.4332.680.7110.1-59.9
NPM
NPM%
3.9-0.52.01.73.12.61.4
EPS
EPS
0.00.00.01.74.13.21.4

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
139423493413512478
Growth
Revenue Growth%
205.216.4-16.223.9-6.6
Expenses
ExpensesCr
135418481396484455
Operating Profit
Operating ProfitCr
4611172722
OPM
OPM%
2.71.32.34.15.34.7
Other Income
Other IncomeCr
135122
Interest Expense
Interest ExpenseCr
224789
Depreciation
DepreciationCr
122111
PBT
PBTCr
2510102016
Tax
TaxCr
113365
PAT
PATCr
13781510
Growth
PAT Growth%
126.7122.25.093.7-31.6
NPM
NPM%
1.00.81.41.82.92.1
EPS
EPS
1.02.35.24.06.74.6

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
1414141922
Reserves
ReservesCr
22253258105
Current Liabilities
Current LiabilitiesCr
475710091149
Non Current Liabilities
Non Current LiabilitiesCr
163528
Total Liabilities
Total LiabilitiesCr
9899151170283
Current Assets
Current AssetsCr
9090143159269
Non Current Assets
Non Current AssetsCr
8991214
Total Assets
Total AssetsCr
9899151170283

Cash Flow

Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
711-35-4-43
Investing Cash Flow
Investing Cash FlowCr
-2-2-1-1-3
Financing Cash Flow
Financing Cash FlowCr
-6-734545
Net Cash Flow
Net Cash FlowCr
-12-10-1
Free Cash Flow
Free Cash FlowCr
58-36-5-46
CFO To PAT
CFO To PAT%
476.6328.0-481.7-55.9-296.5
CFO To EBITDA
CFO To EBITDA%
178.8191.7-300.9-24.7-159.5

Ratios

Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000126260
Price To Earnings
Price To Earnings
0.00.00.016.817.8
Price To Sales
Price To Sales
0.00.00.00.30.5
Price To Book
Price To Book
0.00.00.01.62.0
EV To EBITDA
EV To EBITDA
7.64.75.810.812.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
10.511.18.49.811.0
OPM
OPM%
2.71.32.34.15.3
NPM
NPM%
1.00.81.41.82.9
ROCE
ROCE%
5.410.413.012.413.8
ROE
ROE%
4.08.315.59.811.5
ROA
ROA%
1.43.34.74.45.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Siyaram Recycling Industries Limited is a leading integrated brass manufacturer based in the **Jamnagar brass cluster**, Gujarat. The company operates a comprehensive value chain—from the strategic sourcing and segregation of non-ferrous scrap to the production of high-precision finished components. Following its successful **IPO in December 2023**, the company is transitioning into a high-growth public entity focused on the circular economy, serving the plumbing, sanitary, electrical, and renewable energy sectors. --- ### Integrated Value Chain & Product Portfolio Siyaram operates through a vertically integrated model that captures value at every stage of the recycling process. While the company reports as a **single manufacturing segment**, its operations are divided into three distinct functional verticals: * **Scrap Segregation & Processing:** Sourcing and sorting of copper, zinc, and brass scrap (notably **Brass Scrap Honey**). The company is targeting a segregation volume of **700 tonnes per month**. * **Intermediate Manufacturing:** Conversion of scrap into standardized **brass ingots, billets, and rods** through controlled melting and casting. * **Precision Component Manufacturing:** Production of high-value parts for domestic and international markets, including: * **Plumbing & Sanitary:** Brass inserts, ceramic cartridges (spindles), angle valves, and extension nipples. * **Electrical & Industrial:** Cable glands and neutral links. * **Future Growth Areas:** Brass connectors and terminals for **Electric Vehicles (EVs)** and renewable energy infrastructure. --- ### Financial Performance & Growth Trajectory The company demonstrated robust growth in **FY 2024-25**, characterized by significant margin expansion and a recovery from previous geopolitical supply chain disruptions. #### **Annual Financial Summary** | Particulars (₹ in Crore) | FY 2024-25 (Audited) | FY 2023-24 (Audited) | Growth (%) | | :--- | :---: | :---: | :---: | | **Revenue from Operations** | **511.56** | **412.99** | **23.87%** | | **Profit Before Tax (PBT)** | **20.42** | **10.16** | **100.98%** | | **Profit After Tax (PAT)** | **14.57** | **7.52** | **93.75%** | | **Earnings Per Share (EPS)** | **₹6.69** | **₹4.00** | **67.25%** | #### **Key Performance Indicators (KPIs)** * **Profitability:** Net Profit Margin improved from **1.82%** to **2.85%** in FY25. * **Return on Equity (ROE):** Increased to **14.31%** (up from **12.23%**). * **Solvency:** The **Debt-Equity Ratio** improved to **0.60** (from **0.77**), reflecting a stronger balance sheet following capital infusions. * **Liquidity:** Maintains a healthy **Current Ratio of 1.81**. --- ### Strategic Growth Pillars & Capital Allocation Siyaram is executing a "calibrated expansion" strategy to maximize resource utilization while minimizing gestation periods. * **Premiumization Strategy:** Management is shifting focus toward **higher-machine-time components** and a **₹100 Crore target** for the brass component business to stabilize margins against commodity price swings. * **Energy & Cost Optimization:** The company commissioned a **560 KW rooftop solar plant** in **October 2024** (Investment: **₹174.48 Lacs**). This project is expected to recoup costs within **4 years**, providing 21 years of subsidized electricity. * **Capital Infusion:** In **November 2024**, the company completed a preferential allotment of **29,91,712 shares** at **₹118/share**, raising **₹35.30 Crore** to fund working capital and capacity expansion. * **Market Diversification:** While historically export-heavy, the company has successfully pivoted to the domestic market, which now accounts for **~85%** of total revenue. | Geographical Revenue (₹ in Lakhs) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :---: | :---: | :---: | | **Domestic Sales** | **43,819.71** | **36,467.06** | **33,051.49** | | **Export Sales** | **7,336.13** | **4,831.78** | **16,235.87** | | **Total Revenue** | **51,155.84** | **41,298.84** | **49,287.35** | --- ### Operational Infrastructure & Sustainability * **Facility:** A **1,25,000 sq. ft.** manufacturing unit in **Jamnagar**, leveraging the local ecosystem for skilled labor and logistics. * **Technology Integration:** Adoption of **AI and Machine Learning** to enhance recycling yields and reduce process waste. * **Regulatory Tailwinds:** India’s **Extended Producer Responsibility (EPR)** and mandated recycled content (effective **FY 2027-28**) position Siyaram as a primary beneficiary of formal scrap recovery mandates. * **Quality Assurance:** Employs **digital EPR** for traceability and rigorous **batch testing** to ensure alloy consistency. --- ### Risk Profile & Mitigation Strategies Siyaram manages a complex risk environment inherent to the global recycling and commodities trade. #### **Market & Financial Risks** * **Commodity Volatility:** Exposure to **Copper and Zinc** price swings is mitigated through **metal price hedging** and disciplined inventory turns. * **Currency Exposure:** International scrap imports (denominated in **USD/EURO**) are managed through structured foreign exchange monitoring. * **Supply Chain:** The **Red Sea crisis** previously caused a **7% revenue dip** due to rerouting; the company has since normalized import processes and is increasing domestic scrap visibility via the **Vehicle Scrappage Policy**. * **Working Capital:** **Cash Flow from Operations** was **-₹43.21 crore** in FY25, reflecting a strategic decision to build inventory and receivables to support a **>30% revenue growth target**. #### **Legal & Statutory Contingencies** The company is actively managing the following outstanding matters: * **VAT Appeals:** Total demand of **~₹32.5 Lakhs** across various years; stays have been granted for the majority of these amounts. * **KASEZ Penalty:** A **₹30 Lakh** penalty related to the non-realization of export proceeds under the EOU scheme (fully provided for in long-term provisions). * **Employee Benefits:** **₹22.97 Lakhs** provided for Gratuity as of March 2024. --- ### Investment Outlook Siyaram Recycling Industries is positioned as a pure-play participant in the **circular economy**. With a target of **>60% PAT growth** for the upcoming cycle and a strengthened capital base, the company is pivoting from a scrap processor to a high-precision component manufacturer for the green energy and infrastructure sectors.