Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹24,667Cr
Rev Gr TTM
Revenue Growth TTM
19.43%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SHYAMMETL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 20.0 | 3.4 | -4.7 | 13.5 | 5.2 | 8.4 | 23.6 | 13.3 | 14.8 | 22.4 | 22.9 | 17.7 |
| 3,001 | 2,919 | 2,634 | 2,908 | 3,165 | 3,124 | 3,225 | 3,301 | 3,624 | 3,839 | 3,928 | 3,934 |
Operating Profit Operating ProfitCr |
| 12.5 | 12.4 | 10.4 | 12.3 | 12.3 | 13.5 | 11.3 | 12.1 | 12.4 | 13.1 | 12.1 | 11.0 |
Other Income Other IncomeCr | 23 | 30 | 38 | 40 | 51 | 51 | 72 | 51 | 54 | 54 | 69 | 52 |
Interest Expense Interest ExpenseCr | 39 | 37 | 35 | 40 | 22 | 29 | 30 | 41 | 44 | 40 | 50 | 51 |
Depreciation DepreciationCr | 137 | 158 | 177 | 182 | 139 | 136 | 144 | 203 | 229 | 205 | 211 | 218 |
| 275 | 249 | 133 | 226 | 332 | 374 | 307 | 263 | 297 | 389 | 347 | 270 |
| 21 | 47 | -349 | 100 | 112 | 98 | 91 | 66 | 77 | 98 | 87 | 73 |
|
Growth YoY PAT Growth YoY% | -41.4 | -51.2 | 334.6 | 94.2 | -13.4 | 36.8 | -55.3 | 56.8 | 0.1 | 5.3 | 20.8 | 0.1 |
| 7.4 | 6.1 | 16.4 | 3.8 | 6.1 | 7.7 | 5.9 | 5.3 | 5.3 | 6.6 | 5.8 | 4.5 |
| 10.0 | 7.9 | 18.9 | 4.9 | 7.9 | 9.9 | 7.8 | 7.1 | 7.9 | 10.4 | 9.4 | 7.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 22.9 | -5.3 | 44.3 | 65.1 | 21.8 | 4.2 | 14.7 | 15.3 |
| 3,046 | 3,662 | 3,717 | 4,903 | 7,794 | 11,159 | 11,625 | 13,272 | 15,326 |
Operating Profit Operating ProfitCr |
| 18.7 | 20.5 | 14.8 | 22.1 | 25.0 | 11.8 | 11.9 | 12.3 | 12.2 |
Other Income Other IncomeCr | 80 | 78 | 32 | 24 | 60 | 105 | 159 | 231 | 229 |
Interest Expense Interest ExpenseCr | 49 | 64 | 86 | 62 | 23 | 93 | 133 | 144 | 185 |
Depreciation DepreciationCr | 215 | 195 | 297 | 300 | 272 | 474 | 656 | 711 | 862 |
| 517 | 764 | 295 | 1,055 | 2,364 | 1,037 | 940 | 1,241 | 1,303 |
| -11 | 127 | -45 | 211 | 640 | 193 | -89 | 332 | 334 |
|
| | 20.6 | -46.5 | 147.9 | 104.4 | -51.1 | 22.0 | -11.6 | 6.5 |
| 14.1 | 13.8 | 7.8 | 13.4 | 16.6 | 6.7 | 7.8 | 6.0 | 5.5 |
| 18.2 | 25.9 | 14.6 | 36.1 | 68.9 | 33.1 | 36.5 | 32.7 | 34.8 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 47 | 234 | 234 | 234 | 255 | 255 | 278 | 278 | 278 |
| 1,807 | 2,256 | 2,592 | 3,400 | 5,580 | 7,021 | 9,369 | 10,275 | 10,735 |
Current Liabilities Current LiabilitiesCr | 1,002 | 1,032 | 1,707 | 1,432 | 2,150 | 3,539 | 3,673 | 4,604 | 5,625 |
Non Current Liabilities Non Current LiabilitiesCr | 405 | 527 | 667 | 350 | 437 | 446 | 433 | 433 | 432 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,495 | 1,787 | 2,585 | 2,739 | 4,674 | 4,218 | 5,088 | 5,530 | 6,287 |
Non Current Assets Non Current AssetsCr | 1,976 | 2,266 | 2,619 | 2,681 | 3,751 | 7,428 | 9,336 | 10,786 | 11,625 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 247 | 457 | 85 | 1,056 | 1,561 | 1,518 | 1,794 | 1,964 |
Investing Cash Flow Investing Cash FlowCr | -142 | -567 | -277 | -499 | -1,800 | -1,944 | -2,762 | -1,904 |
Financing Cash Flow Financing Cash FlowCr | -162 | 112 | 212 | -423 | 167 | 424 | 916 | -36 |
|
Free Cash Flow Free Cash FlowCr | 144 | -32 | -223 | 695 | 621 | -386 | -93 | -184 |
| 46.8 | 71.7 | 25.0 | 125.2 | 90.5 | 180.0 | 174.4 | 216.0 |
CFO To EBITDA CFO To EBITDA% | 35.2 | 48.3 | 13.2 | 75.8 | 60.0 | 101.3 | 114.3 | 105.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 9,234 | 6,725 | 16,490 | 23,839 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 | 7.9 | 15.9 | 26.2 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 0.5 | 1.3 | 1.6 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 0.9 | 1.7 | 2.3 |
| 0.6 | 0.6 | 1.8 | 0.3 | 3.6 | 5.1 | 10.8 | 13.2 |
Profitability Ratios Profitability Ratios |
| 36.7 | 39.5 | 38.6 | 39.1 | 39.3 | 29.1 | 28.2 | 27.7 |
| 18.7 | 20.5 | 14.8 | 22.1 | 25.0 | 11.8 | 11.9 | 12.3 |
| 14.1 | 13.8 | 7.8 | 13.4 | 16.6 | 6.7 | 7.8 | 6.0 |
| 24.2 | 26.3 | 9.3 | 25.2 | 37.4 | 13.4 | 10.5 | 12.2 |
| 28.5 | 25.6 | 12.0 | 23.2 | 29.6 | 11.6 | 10.7 | 8.6 |
| 15.2 | 15.7 | 6.5 | 15.6 | 20.5 | 7.2 | 7.1 | 5.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **1. Company Overview**
Shyam Metalics & Energy Limited (SMEL) is one of India’s leading **integrated multi-metal producers**, operating across the **carbon steel, stainless steel, ferro alloys, aluminium foil, and energy** segments. With a strong focus on **vertical integration**, **value-added products**, and **cost leadership**, SMEL has evolved into the **6th largest metal producer in India** and is among the country’s top players in pellet and ferro alloy production.
- **Headquarters**: Kolkata, West Bengal
- **Founded**: 2002
- **IPO Listed**: 2021
- **Market Capitalization (as of Sep 2025)**: ₹26,351 crores
- **Credit Rating**: CRISIL AA/Positive (Long-term); A1+ (Short-term) — among the highest in the Indian steel sector
- **Leadership**: Mr. B. Bhushan (Chairman & Managing Director)
- **Employees**: Over 17,000 (Q1 FY26)
- **Operations Across**: 8 manufacturing units in **West Bengal, Odisha, Jharkhand, and Madhya Pradesh**
- **Exports**: To **25+ countries** including USA, Japan, Italy, Nepal, and Bangladesh, contributing ~10–11% of revenue
---
### **2. Core Business Segments & Production Capacity**
SMEL operates on a fully **"Ore to Metal"** integrated model, with backward and forward linkages across the steel value chain. As of **Oct 2025**, the company’s **total installed metal production capacity** stands at **15.13 million tonnes per annum (MTPA)**.
| **Product Segment** | **Installed Capacity (MTPA)** | **Key Applications** |
|-------------------------------|-------------------------------|----------------------|
| Iron Ore Pellets | 6.00 | Used internally in sponge iron production and external sales |
| Sponge Iron (Coal-based) | ~3.05 | Largest in India by capacity |
| Billets | 2.01 | Feedstock for TMT bars, structural steel |
| TMT Bars & Structural Products | ~1.0 | Construction, infrastructure |
| Wire Rods | 0.92 | Nails, fencing, electrical applications |
| Ferro Alloys | 0.22 | Enhances steel strength and corrosion resistance |
| Stainless Steel | 0.27+ | Automotive, kitchenware, medical, construction |
| Aluminium Foil | 0.042 (42,000 TPA) | Food packaging, pharma, EV battery foils |
SMEL is also a **leading ferro alloy producer in India** (CRISIL report) and one of the **largest exporters of aluminium foil**, with over **60% of output exported**, primarily to the US and EU.
---
### **3. Strategic Initiatives & Growth Projects (2024–2026)**
#### **A. Cold Rolling Mill & Flat Steel Expansion (Jamuria, WB)**
- A **greenfield Cold Rolling Mill (CRM)** began Phase I operations in **September 2024** at Jamuria, West Bengal.
- Operated via wholly owned subsidiary **Shyam Metalics Flat Products Pvt Ltd**, approved under **Government’s Production Linked Incentive (PLI) Scheme**.
- **Project Capex**: ₹603 crores (₹480 crore already invested)
- **Products**: Galvanized Iron/Steel (GI/GL) coils and **Pre-Painted Galvalume (PPGL)** coils.
- **Annual Capacity**: 400,000 tonnes
- **Expected Contribution**: 8–10% of revenue and EBITDA within **2–3 years**
- Positioned to serve **affordable housing (PMAY), warehouses, and infrastructure** in Eastern & Northeast India
#### **B. Entry into B2C via SEL Tiger Roofing Sheets**
- **Brand Launch**: Premium **SEL Tiger Roofing** portfolio in multiple tiers:
- **Royale** – Ultra-premium color-coated sheets
- **Elite** – Premium color-coated sheets
- **Azure** – Galvalume (wider sheets)
- **Alfa** – Galvalume (narrow sheets)
- **Color-coated plant operational** since Nov 2024 at Jamuria
- Reflects a strategic pivot from **B2B to B2C**, enhancing brand recall and higher-margin sales
- **CR Coil/Sheet Volumes**: Up **20.77% QoQ** (Oct 2025); MoM volume ↑ 1.54% in Aug FY26
#### **C. Stainless Steel Expansion**
- **Entry via Acquisition** of **Mittal Corp (Rs. 351 crore, Oct 2023)** in Pithampur, MP
- Installed capacity: **150,000 TPA of finished stainless steel** using **Danieli technology**
- Products: **200, 300, 400 series** wire rods, bright bars
- **Target**: Expand to **650,000 TPA by FY29**, with plans for **hot-rolled flat products and CRM stainless steel**
- Leverages **self-sufficiency in ferro alloys, captive power, and iron ore fines**
#### **D. Aluminium & EV Battery Foil**
- **Aluminium Foil Plant** (Pakuria, WB & Giridih, Jharkhand) with capacity of **42,000 TPA** (including expansion)
- Produces **battery-grade aluminium foil (12–20 microns)** for **Lithium-ion batteries**
- **EV Battery Foil Facility**: Commissioned in FY25 (Rs. 26 crore investment), securing validation from domestic battery makers
- **Target**: Become a key domestic supplier for **EV and clean energy ecosystem**
#### **E. Greenfield Wagon Manufacturing (Kharagpur, WB)**
- Under **Ramsarup Industries Ltd**, subsidiary of SMEL
- **Capacity**: 4,800 wagons/year in **two phases**; Phase I to begin **March 2026**
- **Product Range**: Flat, open, box, hopper, tank, and specialty wagons
- Aligns with **'Make in India'** and **'Atmanirbhar Bharat'** initiatives
- Estimated to increase Giridih operations' value by **~50%**
#### **F. Ductile Iron Pipes (DIP) & Specialty Alloys**
- **Ductile Iron Pipe Unit** launched (24,000 TPA) to tap into infrastructure and water management sectors
- **Low-Carbon Ferrochrome (LCFC)** plant commissioned – high-margin product with **20–25% EBITDA margin**
- Custom-formulated ferro alloys used by domestic and international steelmakers
---
### **4. Financial & Operational Strengths**
- **Revenue (FY25)**: ₹15,137.50 crores
- **Captive Power**: **467 MW**; **78–80% of power needs** met internally at ~₹2.40/kWh (vs. grid ₹3.10/kWh)
- **Debt Management**: **De-leveraged balance sheet**, funded expansion entirely via **internal accruals**
- **₹6,584 crores** capex executed by FY25 (66% of ₹10,025 crore roadmap)
- Plans to grow high-margin value-added products to **80% of revenue mix** by FY27–28
- **EBITDA Projection (Post-FY27)**: ₹2,800–3,200 crores
- **Revenue Outlook (Post-FY27)**: ₹22,000–23,000 crores
---
### **5. Key Strategic Differentiators**
| **Aspect** | **Competitive Edge** |
|-------------------------------|------------------------|
| **Vertical Integration** | Captive sourcing of iron ore, ferro alloys, billets, power, and railway sidings |
| **Energy Efficiency** | Waste heat recovery, AFBC boilers, 467 MW CHP, expanding to 697 MW |
| **Logistics Advantage** | Rail sidings at Sambalpur, Jamuria; proximity to ports (Haldia, Paradip) |
| **Product Diversification** | From pellets to branded roofing sheets, EV foils, and wagons |
| **Capital Efficiency** | Brownfield expansions; capex funded internally; IRR threshold of 18% for new ventures |
| **Technology & Digitization** | SAP S/4HANA on AWS, AI-enabled inspections, IoT-based predictive maintenance |