Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹85Cr
Rev Gr TTM
Revenue Growth TTM
7.70%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SIYARAM
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | -1.2 | -28.1 | 14.2 | 34.3 | -13.8 |
| 211 | 270 | 205 | 191 | 231 | 253 | 202 |
Operating Profit Operating ProfitCr |
| 3.0 | 1.8 | 4.6 | 3.6 | 5.8 | 4.9 | 4.5 |
Other Income Other IncomeCr | 2 | 3 | 0 | 1 | 1 | 2 | 1 |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 0 | 2 | 1 | 0 | 1 | 0 | 1 |
| 7 | 5 | 7 | 5 | 11 | 10 | 6 |
| -1 | 4 | 2 | 1 | 3 | 3 | 1 |
|
Growth YoY PAT Growth YoY% | | | -50.4 | 332.6 | 80.7 | 110.1 | -59.9 |
| 3.9 | -0.5 | 2.0 | 1.7 | 3.1 | 2.6 | 1.4 |
| 0.0 | 0.0 | 0.0 | 1.7 | 4.1 | 3.2 | 1.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 205.2 | 16.4 | -16.2 | 23.9 | -6.6 |
| 135 | 418 | 481 | 396 | 484 | 455 |
Operating Profit Operating ProfitCr |
| 2.7 | 1.3 | 2.3 | 4.1 | 5.3 | 4.7 |
Other Income Other IncomeCr | 1 | 3 | 5 | 1 | 2 | 2 |
Interest Expense Interest ExpenseCr | 2 | 2 | 4 | 7 | 8 | 9 |
Depreciation DepreciationCr | 1 | 2 | 2 | 1 | 1 | 1 |
| 2 | 5 | 10 | 10 | 20 | 16 |
| 1 | 1 | 3 | 3 | 6 | 5 |
|
| | 126.7 | 122.2 | 5.0 | 93.7 | -31.6 |
| 1.0 | 0.8 | 1.4 | 1.8 | 2.9 | 2.1 |
| 1.0 | 2.3 | 5.2 | 4.0 | 6.7 | 4.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 19 | 22 |
| 22 | 25 | 32 | 58 | 105 |
Current Liabilities Current LiabilitiesCr | 47 | 57 | 100 | 91 | 149 |
Non Current Liabilities Non Current LiabilitiesCr | 16 | 3 | 5 | 2 | 8 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 90 | 90 | 143 | 159 | 269 |
Non Current Assets Non Current AssetsCr | 8 | 9 | 9 | 12 | 14 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 7 | 11 | -35 | -4 | -43 |
Investing Cash Flow Investing Cash FlowCr | -2 | -2 | -1 | -1 | -3 |
Financing Cash Flow Financing Cash FlowCr | -6 | -7 | 34 | 5 | 45 |
|
Free Cash Flow Free Cash FlowCr | 5 | 8 | -36 | -5 | -46 |
| 476.6 | 328.0 | -481.7 | -55.9 | -296.5 |
CFO To EBITDA CFO To EBITDA% | 178.8 | 191.7 | -300.9 | -24.7 | -159.5 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 126 | 260 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 16.8 | 17.8 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.3 | 0.5 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 1.6 | 2.0 |
| 7.6 | 4.7 | 5.8 | 10.8 | 12.4 |
Profitability Ratios Profitability Ratios |
| 10.5 | 11.1 | 8.4 | 9.8 | 11.0 |
| 2.7 | 1.3 | 2.3 | 4.1 | 5.3 |
| 1.0 | 0.8 | 1.4 | 1.8 | 2.9 |
| 5.4 | 10.4 | 13.0 | 12.4 | 13.8 |
| 4.0 | 8.3 | 15.5 | 9.8 | 11.5 |
| 1.4 | 3.3 | 4.7 | 4.4 | 5.2 |
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.