Siyaram Recycling Industries logo

Siyaram Recycling Industries financials and balance sheet

BSE: 544047Industrial ProductsSmall Cap

Last close ₹32.67down ₹1.18 (3.49%)

Share price at the BSE close on 23 Oct 2026. Previous close ₹33.85.

52-week range of traded prices to 23 Oct 2026
₹31.51Low, 23 Oct 2026₹102.00High, 23 Oct 2025
Market cap
₹71 Cr2,971st largest listed
P/E
18.8
P/B
0.5
Dividend yield
Nonein the last 12 months
ROE
3.0%
ROCE
6.3%
Debt to equity
0.88
Volume, BSE
46,500

3 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Siyaram Recycling Industries annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
Peak revenue ₹512 Cr, year to Mar 2025

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue362
  2. Materials and goods−329
  3. Employee costs−2.7
  4. Other expenses−13
  5. Operating profit17
  6. Depreciation−1.6
  7. Other income+1.0
  8. One-off items0.0
  9. Finance costs−11
  10. Profit before tax5.8
  11. Tax−2.0
  12. Net profit3.8

What the company owns

  • Inventory₹204 Cr
  • Receivables₹55 Cr
  • Plant, investments and other assets₹15 Cr
  • Cash and bank₹0 Cr

What pays for it: net worth and liabilities

  • Net worth₹130 Cr
  • Borrowings₹114 Cr
  • Owed to suppliers₹24 Cr
  • Other liabilities₹6 Cr

Profit and loss

Standalone, ₹ crore, years to March.Siyaram Recycling Industries half-yearly results

₹ croreMar 2024Filed 28 JunMar 2025Filed 12 JunMar 2026Filed 18 May
Revenue from operations413512362
396484345
Materials and goods bought373455329
Employee costs333
Other expenses202613
Operating profit before depreciation172717
Operating margin4.1%5.3%4.7%
Materials, % of revenue90.3%89.0%91.1%
Employee costs, % of revenue0.7%0.6%0.7%
Other expenses, % of revenue4.9%5.1%3.5%
Depreciation and amortisation112
Operating profit after depreciation162615
Other income121
Finance costs7811
One-off items000
Profit before tax10206
362
Net profit8154
Net margin1.8%2.8%1.0%

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2024Filed 28 JunMar 2025Filed 12 JunMar 2026Filed 18 May
77127130
Share capital192222
Reserves58105108
5976114
91149128
2816
Total assets170283274
121411
159269263
Net debt5976114
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Standalone, ₹ crore, years to March.

₹ croreMar 2024Filed 28 JunMar 2025Filed 12 JunMar 2026Filed 18 May
−4.2−43.2−28.3
−1.6−37.6−26.1
−19.9−66.9−44.1
Receivables5.2−21.6−3.6
Inventories−41.7−81.4−3.2
Payables−9.420.2−14.2
Other working capital26.015.9−23.0
Tax paid−2.6−5.60.0
Interest paid0.00.0−2.2
Capital spending0.63.00.0
Free cash flow−4.8−46.2−28.3
−0.6−2.8−0.1
4.645.528.6
Dividends paid0.00.00.0
Shares bought back0.00.00.0
Shares issued23.035.30.0
Net change in cash−0.2−0.50.2
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2024Filed 28 JunMar 2025Filed 12 JunMar 2026Filed 18 May
Earnings per share₹4.00₹6.69₹1.74
Diluted earnings per share₹4.00₹6.69₹1.74
Book value per share₹40.82₹58.24₹59.67
Shareholder yield−18.2%−13.6%0.0%
Market cap at the year end (₹ crore)12626071
RatioMar 2024Filed 28 JunMar 2025Filed 12 JunMar 2026Filed 18 May
Revenue growth–23.9%−29.3%
Operating profit growth–58.9%−37.2%
Net profit growth–93.7%−74.0%
Earnings per share growth–67.3%−74.0%
9.8%14.3%3.0%
–4.5 pts−11.4 pts
From the net margin–5.5 pts−9.0 pts
From asset turnover–−1.1 pts−2.2 pts
From borrowing–0.0 pts−0.1 pts
Return on capital employed11.5%12.7%6.3%
Cash conversion−55.9%−296.5%−746.0%
Interest cover2.33.41.4
Debt to equity0.770.600.88
Receivable days263655
Inventory days117161226
Payable days173026
Cash conversion cycle, days125167255
Working capital days110135236
Asset turnover2.422.261.30
Assets per rupee of net worth2.222.232.17
Sales per rupee of plant67.7966.7758.49
Capital spending to depreciation0.422.490.00
Plant being built, % of plant in use0.0%–0.0%

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2026.

Return on assets, latest year
1.4%
Cash from operations against operating profit
−166.2%
Measure3 years
Return on equity, average9.0%
Return on capital employed, average10.2%
Operating margin, average4.7%
Net margin, average1.9%
Asset turnover, average1.99
Cash conversion cycle, days, average182
Interest cover, average2.4
Debt to equity, average0.75

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations−75.7−28.3
Cash from investing−3.5−0.1
Cash from financing78.728.6
Capital spending3.60.0
Dividends paid0.00.0
Shares bought back0.00.0
Shares issued for cash58.30.0
Borrowings raised54.938.1
Borrowings repaid7.70.0

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––3
Altman Z-scorePublished threshold 1.814.514.162.96
Beneish M-scorePublished threshold −1.78–−1.06−1.72
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–26.7011.57
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––−2.92
Receivables growth less revenue growthOur threshold 0 percentage points–49.5236.42
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–46.0629.27
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–2.20−3.06
Assets under construction, years of additionsOur threshold 2 years of additions––0.00
Effective tax ratePublished threshold 17.16 per cent25.9328.6134.42
Tax charged less tax paid, % of profitOur threshold 10 percentage points0.001.1534.42
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
10 Mar 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleWithdrawnRating Withdrawn1.47
10 Mar 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleWithdrawnRating Withdrawn75
10 Mar 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesShort-term scaleWithdrawnRating Withdrawn1.40
10 Mar 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleWithdrawnRating Withdrawn0.22
10 Mar 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleWithdrawnRating Withdrawn1.19
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.