Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Chemicals

Rating :
49/99

BSE: 539450 | NSE: SHK

122.65
25-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  123.95
  •  125.75
  •  119.60
  •  122.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  432782
  •  528.66
  •  141.60
  •  47.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,695.14
  • 53.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,032.98
  • 0.77%
  • 1.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.57%
  • 2.14%
  • 11.62%
  • FII
  • DII
  • Others
  • 8.43%
  • 4.98%
  • 14.26%

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
  • -
  • 36.09
  • 27.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 3.44
  • 2.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 17.13
  • 13.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
354.47
279.29
26.92%
192.53
274.38
-29.83%
271.16
269.74
0.53%
290.02
256.48
13.08%
Expenses
283.37
241.04
17.56%
161.57
228.01
-29.14%
239.40
244.82
-2.21%
246.91
216.47
14.06%
EBITDA
71.10
38.25
85.88%
30.96
46.37
-33.23%
31.76
24.92
27.45%
43.11
40.01
7.75%
EBIDTM
20.06%
13.70%
16.08%
16.90%
14.01%
14.01%
14.86%
15.60%
Other Income
6.16
0.61
909.84%
4.08
1.38
195.65%
2.38
11.09
-78.54%
2.14
4.95
-56.77%
Interest
4.37
7.13
-38.71%
4.51
7.00
-35.57%
3.52
6.06
-41.91%
7.05
4.49
57.02%
Depreciation
14.88
13.14
13.24%
11.60
12.14
-4.45%
12.54
7.94
57.93%
13.67
8.86
54.29%
PBT
70.51
18.59
279.29%
18.93
28.61
-33.83%
18.08
22.01
-17.86%
-11.93
31.61
-
Tax
16.69
3.62
361.05%
4.11
9.63
-57.32%
6.06
1.86
225.81%
-0.69
10.28
-
PAT
53.82
14.97
259.52%
14.82
18.98
-21.92%
12.02
20.15
-40.35%
-11.24
21.33
-
PATM
15.18%
5.36%
7.70%
6.92%
7.11%
7.11%
-3.88%
8.32%
EPS
3.81
1.09
249.54%
1.08
1.28
-15.62%
28.29
28.29
0.00%
-0.77
1.49
-

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
1,108.18
1,114.23
1,048.12
1,021.02
980.51
924.87
835.53
761.35
666.18
570.00
459.80
Net Sales Growth
2.62%
6.31%
2.65%
4.13%
6.02%
10.69%
9.74%
14.29%
16.87%
23.97%
 
Cost Of Goods Sold
5,105.67
611.26
571.31
544.40
517.55
494.50
441.83
399.15
351.00
298.77
244.82
Gross Profit
-3,997.49
502.97
476.81
476.62
462.96
430.37
393.70
362.21
315.18
271.23
214.99
GP Margin
-360.73%
45.14%
45.49%
46.68%
47.22%
46.53%
47.12%
47.57%
47.31%
47.58%
46.76%
Total Expenditure
931.25
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%
2.20%
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%
12.22%
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%
3.92%
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%
7.21%
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%
3.58%
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%
4.35%
3.41%
1.94%
2.27%
6.67%
3.46%
2.95%
3.43%
2.13%
EBITDA
176.93
159.20
138.19
159.43
166.89
151.11
75.40
131.50
114.72
99.65
84.34
EBITDA Margin
15.97%
14.29%
13.18%
15.61%
17.02%
16.34%
9.02%
17.27%
17.22%
17.48%
18.34%
Other Income
14.76
7.83
23.36
25.70
11.55
10.45
67.86
7.82
1.52
3.97
7.15
Interest
19.45
25.75
15.55
5.28
6.22
21.57
19.46
12.01
18.43
23.00
10.95
Depreciation
52.69
51.50
31.15
23.84
19.44
29.69
29.30
18.77
17.33
17.32
14.58
PBT
95.59
89.78
114.85
156.01
152.78
110.30
94.50
108.54
80.49
63.30
65.96
Tax
26.17
18.62
27.01
50.58
47.96
37.24
24.10
29.43
24.26
18.94
12.34
Tax Rate
27.38%
34.92%
23.52%
35.33%
31.39%
33.76%
25.50%
27.11%
31.01%
29.92%
26.53%
PAT
69.42
34.53
88.07
92.58
104.82
73.06
70.40
79.12
53.97
41.19
31.48
PAT before Minority Interest
69.89
34.70
87.84
92.58
104.82
73.06
70.40
79.12
53.97
44.36
34.18
Minority Interest
0.47
-0.17
0.23
0.00
0.00
0.00
0.00
0.00
0.00
-3.17
-2.70
PAT Margin
6.26%
3.10%
8.40%
9.07%
10.69%
7.90%
8.43%
10.39%
8.10%
7.23%
6.85%
PAT Growth
-7.97%
-60.79%
-4.87%
-11.68%
43.47%
3.78%
-11.02%
46.60%
31.03%
30.84%
 
EPS
4.91
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
60.20
17.53
19.46
42.94
33.20
28.84
39.95
43.23
44.24
Changes in Working Capital
47.30
-61.82
-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
-35.99
-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
0.00
-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
2.10
2.68
3.46
2.47
1.70
1.72
1.67
1.53
1.30
Receivable days
97.91
97.23
86.30
76.34
77.62
76.94
79.05
77.72
75.48
89.53
Inventory Days
115.65
125.10
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
159.92
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 normalization in demand in Q3FY21
    7th Jan 2021, 16:35 PM

    On a consolidated basis, sales in Q3 FY 2020- 21 stood at approximately Rs 376 crore

    Read More
  • SH Kelkar & Co - Quarterly Results
    11th Nov 2020, 19:06 PM

    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.