S H Kelkar & Company Ltd

S H Kelkar & Co. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

S H Kelkar & Company Ltd

₹ 270 -2.00%
13 Dec - close price
keva.co.in BSE: 539450 NSE: SHK
About

S H Kelkar and Company Limited is engaged in manufacture, supply and exports of fragrances and aroma ingredients[1] It is the largest domestic fragrance producer in India and the only company of Indian origin to file patents in the field of Fragrance & Novel aroma molecules.

Key Points

Product Portfolio
Fragrances - Personal care, Hair care, Skin care & cosmetics, fabric care, House products, etc.
Flavors - Food applications format, High-performance formats, etc...
Services - Biotechnology research service, Cosmetic research services, custom synthesis service. [1]
Co. offers products under the SHK, Cobra, Auris, Wheel, Three Birds and Keva brands. In FY23, the Fragrance segment remained the primary revenue contributor with ~87% share[2].The company has about 9700+SKUs.[3]

Website BSE NSE
  • Market Cap ₹ 3,739 Cr.
  • Current Price ₹ 270
  • High / Low ₹ 336 / 136
  • Stock P/E 30.3
  • Book Value ₹ 84.1
  • Dividend Yield 0.28 %
  • ROCE 12.5 %
  • ROE 10.8 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 20.2%

Cons

  • Stock is trading at 3.21 times its book value
  • Promoter holding has decreased over last quarter: -3.12%
  • Company has a low return on equity of 11.0% over last 3 years.
  • Company might be capitalizing the interest cost

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Chemicals Industry: Chemicals

Part of BSE SmallCap BSE Allcap BSE Commodities

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
359 399 451 415 414 385 472 423 455 496 513 470 542
305 340 391 360 363 341 405 355 384 419 424 392 462
Operating Profit 54 59 60 55 52 43 67 68 72 77 90 78 80
OPM % 15% 15% 13% 13% 12% 11% 14% 16% 16% 15% 17% 17% 15%
-5 4 3 1 9 2 -20 2 2 2 -0 -120 21
Interest 4 4 5 5 5 6 7 10 10 11 10 10 13
Depreciation 17 17 20 20 20 20 21 21 22 23 22 22 24
Profit before tax 27 43 37 31 35 19 19 39 41 46 57 -74 64
Tax % 19% 25% 64% 26% 28% 29% 94% 28% 27% 29% 42% 17% 38%
22 32 14 23 25 13 1 28 30 32 33 -87 40
EPS in Rs 1.57 2.29 0.90 1.56 1.75 0.94 0.17 1.96 2.12 2.32 2.45 -6.25 2.87
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
666 761 834 925 981 1,021 1,048 1,114 1,322 1,564 1,687 1,930 2,022
546 628 716 774 814 862 908 955 1,083 1,350 1,469 1,622 1,697
Operating Profit 119 132 119 151 167 159 141 160 239 215 217 308 325
OPM % 18% 17% 14% 16% 17% 16% 13% 14% 18% 14% 13% 16% 16%
-1 12 25 10 12 13 21 -28 36 6 -8 5 -98
Interest 23 18 19 22 6 5 16 26 20 16 24 41 44
Depreciation 17 19 29 30 19 24 31 52 62 72 80 89 91
Profit before tax 79 109 94 110 153 143 115 54 194 132 104 182 92
Tax % 31% 27% 26% 34% 31% 35% 24% 34% 26% -13% 40% 32%
62 79 70 73 105 94 88 36 144 149 63 124 19
EPS in Rs 5,134.66 5,980.35 5.32 5.05 7.25 6.49 6.12 2.53 10.24 10.73 4.42 8.84 1.39
Dividend Payout % 13% 19% 28% 30% 24% 27% 0% 38% 17% 7% 45% 8%
Compounded Sales Growth
10 Years: 10%
5 Years: 13%
3 Years: 13%
TTM: 17%
Compounded Profit Growth
10 Years: 5%
5 Years: 7%
3 Years: -2%
TTM: 68%
Stock Price CAGR
10 Years: %
5 Years: 21%
3 Years: 20%
1 Year: 81%
Return on Equity
10 Years: 11%
5 Years: 11%
3 Years: 11%
Last Year: 11%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 12 13 132 145 145 145 145 141 141 138 138 138 138
Reserves 460 467 368 571 667 712 719 683 810 875 926 1,074 1,026
152 212 252 85 74 172 342 365 518 698 620 666 774
147 169 187 201 187 246 222 277 405 568 518 502 736
Total Liabilities 770 861 939 1,003 1,073 1,275 1,427 1,466 1,874 2,279 2,202 2,381 2,674
210 251 274 227 296 352 462 472 741 959 914 933 919
CWIP 43 50 10 18 7 60 38 18 28 9 26 13 26
Investments 41 0 0 35 50 96 97 97 1 1 23 10 12
476 559 655 722 720 767 830 879 1,103 1,309 1,239 1,425 1,718
Total Assets 770 861 939 1,003 1,073 1,275 1,427 1,466 1,874 2,279 2,202 2,381 2,674

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
103 32 62 86 102 103 77 205 195 50 197 107
-33 -62 -17 -77 -103 -162 -138 -42 -148 -134 -110 -84
-61 36 -7 -24 -16 28 49 -196 88 12 -175 8
Net Cash Flow 9 6 37 -14 -17 -31 -12 -33 135 -71 -88 32

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 94 86 85 90 81 99 99 104 103 108 95 93
Inventory Days 234 255 252 239 247 233 239 201 216 225 228 231
Days Payable 77 80 76 116 78 104 86 103 125 143 138 125
Cash Conversion Cycle 252 261 261 213 250 228 252 202 195 190 185 199
Working Capital Days 156 157 146 152 148 152 178 149 143 157 145 147
ROCE % 17% 18% 14% 17% 19% 17% 12% 10% 15% 10% 8% 12%

Shareholding Pattern

Numbers in percentages

4 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
58.57% 58.46% 58.46% 57.66% 58.47% 58.65% 58.95% 58.95% 58.95% 58.95% 58.75% 55.63%
7.60% 9.33% 9.77% 9.54% 9.27% 9.30% 9.68% 8.33% 8.24% 8.86% 8.71% 9.40%
4.70% 3.85% 3.82% 3.81% 3.74% 2.78% 1.37% 1.42% 1.27% 0.27% 0.27% 2.26%
26.80% 26.01% 25.61% 26.65% 26.19% 26.92% 27.66% 31.28% 31.52% 31.92% 32.27% 32.72%
2.34% 2.34% 2.34% 2.34% 2.34% 2.34% 2.34% 0.00% 0.00% 0.00% 0.00% 0.00%
No. of Shareholders 54,93750,75948,41247,14445,60245,15544,88042,08641,94646,37946,91242,014

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls