Stock SHK S H KELKAR AND COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials S H Kelkar and Company Limited Bombay S.E.

Equities

SHK

INE500L01026

Specialty Chemicals

Market Closed - Bombay S.E.
Other stock markets
 06:00:50 2024-04-26 am EDT 		5-day change 1st Jan Change
206 INR -1.44% Intraday chart for S H Kelkar and Company Limited +1.73% +41.34%
Apr. 24 S H Kelkar Reports Fire Incident at Vashivali Unit, India MT
Mar. 29 S H Kelkar and Company Limited Approves Interim Dividend for the Financial Year 2023-24, Payable No Later Than April 28, 2024 CI

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 37,464 22,020 10,498 15,382 19,396 13,450
Enterprise Value (EV) 1 38,971 25,031 13,525 19,193 25,183 18,775
P/E ratio 39.7 x 24.7 x 29.7 x 10.6 x 13.3 x 22 x
Yield 0.68% - 1.25% 1.57% 0.52% 2.01%
Capitalization / Revenue 3.65 x 2.1 x 0.94 x 1.16 x 1.24 x 0.8 x
EV / Revenue 3.8 x 2.39 x 1.21 x 1.45 x 1.61 x 1.11 x
EV / EBITDA 22.8 x 14.2 x 8.08 x 8.22 x 12 x 9.61 x
EV / FCF -121 x -28.4 x 11.5 x 19 x -144 x 21.3 x
FCF Yield -0.83% -3.52% 8.68% 5.26% -0.7% 4.7%
Price to Book 4.34 x 2.51 x 1.27 x 1.62 x 1.91 x 1.26 x
Nbr of stocks (in thousands) 144,621 143,594 137,947 138,014 135,114 135,175
Reference price 2 259.0 153.4 76.10 111.4 143.6 99.50
Announcement Date 8/10/18 7/15/19 8/8/20 7/14/21 7/12/22 7/19/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 10,251 10,481 11,142 13,220 15,642 16,865
EBITDA 1 1,706 1,760 1,674 2,335 2,103 1,953
EBIT 1 1,494 1,471 1,311 1,902 1,590 1,330
Operating Margin 14.57% 14.04% 11.77% 14.39% 10.16% 7.89%
Earnings before Tax (EBT) 1 1,448 1,153 544.8 1,935 1,323 1,044
Net income 1 941.9 884.8 356.9 1,447 1,486 611.7
Net margin 9.19% 8.44% 3.2% 10.95% 9.5% 3.63%
EPS 2 6.519 6.200 2.558 10.48 10.81 4.525
Free Cash Flow 1 -321.9 -881.2 1,174 1,010 -175.4 882.4
FCF margin -3.14% -8.41% 10.53% 7.64% -1.12% 5.23%
FCF Conversion (EBITDA) - - 70.12% 43.28% - 45.19%
FCF Conversion (Net income) - - 328.8% 69.83% - 144.25%
Dividend per Share 2 1.750 - 0.9500 1.750 0.7500 2.000
Announcement Date 8/10/18 7/15/19 8/8/20 7/14/21 7/12/22 7/19/23
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1 3,830 4,052 3,590 3,599 4,036 4,593 4,150 4,142
EBITDA 1 668.5 671.1 414.2 538.6 621 603 548.7 586.6
EBIT 1 500.1 489.3 242 365.1 449.9 402.1 350.8 382.4
Operating Margin 13.06% 12.08% 6.74% 10.14% 11.15% 8.76% 8.45% 9.23%
Earnings before Tax (EBT) 1 506.9 531.6 244 273 430.8 373.8 314.9 351.5
Net income 1 353.9 401.3 814.7 222.2 323.7 125 216 240.9
Net margin 9.24% 9.9% 22.69% 6.17% 8.02% 2.72% 5.2% 5.82%
EPS 2 2.560 2.910 5.900 1.610 2.350 0.9100 1.600 1.800
Dividend per Share - - - - - - - -
Announcement Date 2/10/21 5/27/21 8/6/21 10/29/21 2/7/22 5/25/22 8/9/22 10/21/22
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 1,507 3,011 3,027 3,812 5,788 5,325
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.8831 x 1.711 x 1.809 x 1.633 x 2.753 x 2.727 x
Free Cash Flow 1 -322 -881 1,174 1,010 -175 882
ROE (net income / shareholders' equity) 11.3% 10.2% 4.2% 16.1% 14.6% 5.73%
ROA (Net income/ Total Assets) 7.92% 6.75% 5.59% 7.02% 4.74% 3.68%
Assets 1 11,889 13,110 6,390 20,617 31,368 16,624
Book Value Per Share 2 59.70 61.10 59.70 69.00 75.00 78.70
Cash Flow per Share 2 1.210 2.650 4.530 9.890 8.820 4.700
Capex 1 1,208 1,180 447 338 268 688
Capex / Sales 11.78% 11.26% 4.01% 2.55% 1.71% 4.08%
Announcement Date 8/10/18 7/15/19 8/8/20 7/14/21 7/12/22 7/19/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Specialty Chemicals

1st Jan change Capi.
ECOLAB INC. Stock Ecolab Inc.
+11.47% 63.22B
SIKA AG Stock Sika AG
-3.47% 46.34B
GIVAUDAN SA Stock Givaudan SA
+13.72% 39.97B
FUJIFILM HOLDINGS CORPORATION Stock Fujifilm Holdings Corporation
+17.83% 25.46B
EMS-CHEMIE HOLDING AG Stock EMS-CHEMIE HOLDING AG
+7.27% 18.68B
CELANESE CORPORATION Stock Celanese Corporation
-0.57% 17.24B
POSCO FUTURE M CO., LTD. Stock Posco Future M Co., Ltd.
-21.73% 15.81B
SYMRISE AG Stock Symrise AG
+0.22% 14.9B
ALBEMARLE CORPORATION Stock Albemarle Corporation
-19.10% 13.74B
Other Specialty Chemicals
  1. Stock Market
  2. Equities
  3. SHK Stock
  4. SHK Stock
  5. Financials S H Kelkar and Company Limited