Nifty
Sensex
:
:
11925.55
40654.82
52.50 (0.44%)
223.22 (0.55%)

Chemicals

Rating :
40/99

BSE: 539450 | NSE: SHK

85.30
19-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  87.70
  •  88.35
  •  84.80
  •  87.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  290090
  •  250.47
  •  145.80
  •  47.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,204.76
  • 37.01
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,504.44
  • 1.11%
  • 1.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.98%
  • 2.48%
  • 11.36%
  • FII
  • DII
  • Others
  • 9.47%
  • 2.21%
  • 14.50%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.25
  • 3.80
  • 2.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.56
  • 1.05
  • -0.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.93
  • -13.92
  • -28.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 36.29
  • 27.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.57
  • 2.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 17.80
  • 14.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
192.53
274.38
-29.83%
271.16
268.88
0.85%
290.02
256.48
13.08%
279.29
284.50
-1.83%
Expenses
161.57
228.01
-29.14%
239.40
244.82
-2.21%
246.91
216.47
14.06%
241.04
246.78
-2.33%
EBITDA
30.96
46.37
-33.23%
31.76
24.06
32.00%
43.11
40.01
7.75%
38.25
37.72
1.41%
EBIDTM
16.08%
16.90%
14.01%
8.95%
14.86%
15.60%
13.70%
13.26%
Other Income
4.08
1.38
195.65%
2.38
11.95
-80.08%
2.14
4.95
-56.77%
0.61
5.04
-87.90%
Interest
4.51
7.00
-35.57%
3.52
6.06
-41.91%
7.05
4.49
57.02%
7.13
1.89
277.25%
Depreciation
11.60
12.14
-4.45%
12.54
7.94
57.93%
13.67
8.86
54.29%
13.14
7.58
73.35%
PBT
18.93
28.61
-33.83%
18.08
22.01
-17.86%
-11.93
31.61
-
18.59
33.29
-44.16%
Tax
4.11
9.63
-57.32%
6.06
1.86
225.81%
-0.69
10.28
-
3.62
4.88
-25.82%
PAT
14.82
18.98
-21.92%
12.02
20.15
-40.35%
-11.24
21.33
-
14.97
28.41
-47.31%
PATM
7.70%
6.92%
7.11%
7.49%
-3.88%
8.32%
5.36%
9.99%
EPS
1.05
1.34
-21.64%
0.85
1.43
-40.56%
-0.80
1.51
-
1.06
2.01
-47.26%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,033.00
1,114.23
1,043.60
1,021.02
980.51
924.87
835.53
761.35
666.18
570.00
459.80
Net Sales Growth
-4.73%
6.77%
2.21%
4.13%
6.02%
10.69%
9.74%
14.29%
16.87%
23.97%
 
Cost Of Goods Sold
5,076.22
611.26
571.31
544.40
517.55
494.50
441.83
399.15
351.00
298.77
244.82
Gross Profit
-4,043.22
502.97
472.29
476.62
462.96
430.37
393.70
362.21
315.18
271.23
214.99
GP Margin
-391.41%
45.14%
45.26%
46.68%
47.22%
46.53%
47.12%
47.57%
47.31%
47.58%
46.76%
Total Expenditure
888.92
955.03
909.93
861.59
813.62
773.76
760.13
629.85
551.46
470.35
375.46
Power & Fuel Cost
-
25.18
23.06
20.86
18.24
20.15
21.06
19.22
18.66
16.59
11.11
% Of Sales
-
2.26%
2.21%
2.04%
1.86%
2.18%
2.52%
2.52%
2.80%
2.91%
2.42%
Employee Cost
-
137.68
128.09
125.19
122.49
111.85
112.22
102.95
88.96
68.53
44.29
% Of Sales
-
12.36%
12.27%
12.26%
12.49%
12.09%
13.43%
13.52%
13.35%
12.02%
9.63%
Manufacturing Exp.
-
43.14
41.07
39.16
41.67
36.48
38.83
14.13
12.40
13.84
12.29
% Of Sales
-
3.87%
3.94%
3.84%
4.25%
3.94%
4.65%
1.86%
1.86%
2.43%
2.67%
General & Admin Exp.
-
54.77
75.55
69.29
63.27
52.55
54.47
38.30
31.87
26.48
28.98
% Of Sales
-
4.92%
7.24%
6.79%
6.45%
5.68%
6.52%
5.03%
4.78%
4.65%
6.30%
Selling & Distn. Exp.
-
36.74
37.56
34.57
32.43
37.24
35.97
29.75
28.91
26.59
24.18
% Of Sales
-
3.30%
3.60%
3.39%
3.31%
4.03%
4.31%
3.91%
4.34%
4.66%
5.26%
Miscellaneous Exp.
-
52.66
45.56
34.80
19.07
20.99
55.75
26.36
19.67
19.55
24.18
% Of Sales
-
4.73%
4.37%
3.41%
1.94%
2.27%
6.67%
3.46%
2.95%
3.43%
2.13%
EBITDA
144.08
159.20
133.67
159.43
166.89
151.11
75.40
131.50
114.72
99.65
84.34
EBITDA Margin
13.95%
14.29%
12.81%
15.61%
17.02%
16.34%
9.02%
17.27%
17.22%
17.48%
18.34%
Other Income
9.21
7.83
27.88
25.70
11.55
10.45
67.86
7.82
1.52
3.97
7.15
Interest
22.21
25.75
15.55
5.28
6.22
21.57
19.46
12.01
18.43
23.00
10.95
Depreciation
50.95
51.50
31.15
23.84
19.44
29.69
29.30
18.77
17.33
17.32
14.58
PBT
43.67
89.78
114.85
156.01
152.78
110.30
94.50
108.54
80.49
63.30
65.96
Tax
13.10
18.62
27.01
50.58
47.96
37.24
24.10
29.43
24.26
18.94
12.34
Tax Rate
30.00%
34.92%
23.52%
35.33%
31.39%
33.76%
25.50%
27.11%
31.01%
29.92%
26.53%
PAT
30.57
34.53
88.07
92.58
104.82
73.06
70.40
79.12
53.97
41.19
31.48
PAT before Minority Interest
30.81
34.70
87.84
92.58
104.82
73.06
70.40
79.12
53.97
44.36
34.18
Minority Interest
0.24
-0.17
0.23
0.00
0.00
0.00
0.00
0.00
0.00
-3.17
-2.70
PAT Margin
2.96%
3.10%
8.44%
9.07%
10.69%
7.90%
8.43%
10.39%
8.10%
7.23%
6.85%
PAT Growth
-65.60%
-60.79%
-4.87%
-11.68%
43.47%
3.78%
-11.02%
46.60%
31.03%
30.84%
 
EPS
2.16
2.44
6.23
6.55
7.42
5.17
4.98
5.60
3.82
2.92
2.23

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
823.97
863.35
856.90
811.74
716.05
509.71
481.01
476.75
376.20
285.76
Share Capital
141.32
144.62
144.62
144.62
144.62
141.47
14.15
12.03
107.29
104.34
Total Reserves
682.65
718.73
712.28
667.12
571.43
368.24
466.87
412.38
268.91
118.95
Non-Current Liabilities
139.10
125.27
131.26
14.23
36.33
44.57
76.50
57.21
84.90
103.29
Secured Loans
42.20
48.97
23.11
9.17
29.62
39.06
68.86
47.50
72.59
78.24
Unsecured Loans
12.20
21.00
25.09
0.00
0.00
0.00
0.00
0.00
3.02
8.68
Long Term Provisions
92.55
60.91
77.99
0.71
4.61
4.41
3.39
3.08
2.55
2.43
Current Liabilities
604.32
541.24
412.23
247.19
250.49
380.07
301.57
240.62
248.90
275.31
Trade Payables
173.11
134.31
155.62
110.66
163.33
96.21
87.86
73.68
48.30
40.08
Other Current Liabilities
67.31
40.73
54.28
61.53
37.23
79.74
73.92
73.32
54.80
73.76
Short Term Borrowings
288.09
264.00
116.07
53.19
43.56
174.54
114.85
85.56
138.18
149.81
Short Term Provisions
75.81
102.20
86.26
21.81
6.37
29.58
24.93
8.06
7.62
11.67
Total Liabilities
1,577.97
1,540.67
1,400.39
1,073.16
1,002.87
934.35
859.08
774.58
710.00
684.33
Net Block
459.12
448.12
337.57
296.36
227.30
273.69
251.33
210.21
206.07
188.81
Gross Block
594.00
570.68
432.02
345.89
269.98
534.86
506.09
436.13
416.02
373.81
Accumulated Depreciation
134.88
122.56
94.45
49.53
42.68
261.17
254.75
225.92
209.94
185.00
Non Current Assets
740.87
709.33
654.06
376.09
277.13
318.86
330.57
318.96
292.44
235.27
Capital Work in Progress
17.78
37.64
60.19
7.45
18.12
10.48
50.26
43.23
27.78
22.63
Non Current Investment
110.37
109.67
108.93
0.00
0.00
0.00
0.00
41.23
33.64
0.22
Long Term Loans & Adv.
149.05
109.90
141.41
62.02
19.44
24.41
20.41
17.74
19.23
19.20
Other Non Current Assets
4.55
4.00
5.96
10.26
12.27
10.28
8.56
6.55
5.72
4.41
Current Assets
837.10
831.34
746.33
697.07
725.74
615.49
528.53
455.62
417.55
449.07
Current Investments
0.00
1.53
1.55
49.68
35.41
0.00
0.19
0.18
0.17
0.57
Inventories
336.96
373.94
347.95
350.15
335.22
317.53
278.78
225.35
231.62
227.42
Sundry Debtors
317.39
284.45
276.63
217.01
228.81
194.50
179.38
172.06
130.86
119.15
Cash & Bank
65.55
40.89
23.85
55.46
82.23
75.91
41.52
33.15
23.71
44.31
Other Current Assets
117.20
22.11
8.61
8.97
44.07
27.55
28.66
24.89
31.20
57.63
Short Term Loans & Adv.
80.43
108.42
87.74
15.80
38.05
20.48
24.12
18.53
29.98
55.56
Net Current Assets
232.78
290.10
334.10
449.88
475.25
235.42
226.95
214.99
168.65
173.76
Total Assets
1,577.97
1,540.67
1,400.39
1,073.16
1,002.87
934.35
859.10
774.58
709.99
684.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
205.18
77.24
103.33
102.34
86.39
61.74
32.09
103.09
73.30
-112.96
PBT
53.32
114.85
143.16
152.78
110.30
94.50
108.54
78.23
63.30
46.52
Adjustment
132.16
59.87
17.53
19.46
42.94
33.20
28.84
39.95
43.23
44.24
Changes in Working Capital
47.30
-61.49
-21.23
-24.76
-27.46
-37.50
-72.55
10.63
-12.49
-185.39
Cash after chg. in Working capital
232.78
113.23
139.46
147.48
125.78
90.20
64.83
128.81
94.03
-94.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.60
-35.93
-36.07
-46.29
-40.66
-28.40
-34.33
-25.86
-20.38
-18.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
-0.06
-0.06
1.15
1.27
-0.06
1.59
0.14
-0.36
0.18
Cash From Investing Activity
-40.36
-137.39
-163.62
-103.83
-77.02
-17.35
-63.71
-33.29
-37.78
-133.53
Net Fixed Assets
-40.24
-67.13
-48.67
-32.57
89.99
-5.22
17.16
-17.80
-10.14
Net Investments
-32.73
0.49
-63.48
-53.16
-67.64
-1.52
15.06
-0.57
-11.91
Others
32.61
-70.75
-51.47
-18.10
-99.37
-10.61
-95.93
-14.92
-15.73
Cash from Financing Activity
-196.20
48.66
27.68
-15.87
-23.60
-7.49
35.96
-60.70
-57.29
232.03
Net Cash Inflow / Outflow
-31.38
-11.49
-32.61
-17.36
-14.23
36.90
4.34
9.10
-21.77
-14.45
Opening Cash & Equivalents
-0.52
11.15
41.91
58.56
72.37
34.90
28.64
19.41
40.85
55.29
Closing Cash & Equivalent
-33.07
-0.52
11.15
41.91
58.56
72.37
34.90
28.64
19.41
40.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
58.31
59.70
59.25
56.13
49.51
37.84
3299.69
3206.71
3781.90
2033.00
ROA
2.23%
5.97%
7.49%
10.10%
7.54%
7.85%
9.69%
7.27%
6.36%
4.99%
ROE
4.11%
10.21%
11.10%
13.72%
12.01%
14.36%
17.49%
15.45%
22.32%
27.72%
ROCE
6.61%
11.67%
15.50%
18.84%
16.97%
15.78%
18.26%
15.65%
15.12%
10.75%
Fixed Asset Turnover
1.93
2.09
2.68
3.46
2.47
1.70
1.72
1.67
1.53
1.30
Receivable days
97.91
97.65
86.30
76.34
77.62
76.94
79.05
77.72
75.48
89.53
Inventory Days
115.65
125.64
122.04
117.36
119.69
122.72
113.39
117.25
138.59
170.89
Payable days
61.10
62.42
62.63
66.13
64.11
50.34
48.92
43.17
35.78
44.92
Cash Conversion Cycle
152.45
160.87
145.71
127.57
133.20
149.32
143.52
151.80
178.29
215.50
Total Debt/Equity
0.44
0.40
0.20
0.09
0.12
0.48
0.44
0.36
0.61
1.11
Interest Cover
3.07
8.39
28.11
25.56
6.11
5.86
10.04
5.25
3.75
5.25

News Update:


  • S H Kelkar witnesses healthy uptick in demand in Q2
    8th Oct 2020, 14:21 PM

    Engagements across customer base remained solid during the period under review, especially with mid and large sized FMCG customers

    Read More
  • SH Kelkar & Co - Quarterly Results
    12th Aug 2020, 18:11 PM

    Read More
  • S H Kelkar acquires balance 49% stake in Creative Flavours and Fragrances
    29th Jul 2020, 09:11 AM

    The acquisition would enable broadening of the group’s fragrance business

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.