Valuation S H Kelkar and Company Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:04 10/04/2026 pm IST			5-day change	1st Jan Change
139.81 ^INR	+2.22%		+15.72%	-21.97%

03/04	S H Kelkar and Company Q4 inventory levels reduced adequate coverage maintained for impacted commodities	RE
13/03	S H Kelkar and Company approves sale of entire 17% stake held by co in CFF Keva Italy S.p.A.	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	15,382	19,396	13,450	27,778	24,445	19,353	-	-
Change	-	26.1%	-30.66%	106.53%	-12%	-20.83%	-	-
Enterprise Value (EV) ¹	18,919	24,490	18,438	27,778	31,026	26,639	25,783	25,740
Change	-	29.45%	-24.71%	50.66%	11.69%	-14.14%	-3.21%	-0.17%
P/E ratio	10.6x	13.3x	22.1x	23x	33.3x	16.3x	14x	12.9x
PBR	1.66x	1.96x	1.29x	-	1.92x	1.43x	1.33x	1.24x
PEG	-	4.22x	-0.4x	0.2x	-0.8x	0.3x	0.9x	1.61x
Capitalization / Revenue	1.14x	1.23x	0.79x	-	1.15x	0.84x	0.75x	0.65x
EV / Revenue	1.41x	1.55x	1.09x	-	1.46x	1.15x	0.99x	0.86x
EV / EBITDA	8.02x	11.2x	8.05x	-	10.4x	11.4x	9.44x	6.61x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	11.7x	104x	14.4x	-	-38.8x	174x	14.8x	29.4x
FCF Yield	8.53%	0.96%	6.94%	-	-2.58%	0.57%	6.76%	3.41%
Dividend per Share ²	1	0.75	-	-	1	2.492	2.888	3.129
Rate of return	0.9%	0.52%	-	-	0.57%	1.78%	2.07%	2.24%
EPS ²	10.48	10.81	4.5	8.93	5.31	8.6	10	10.8
Distribution rate	9.54%	6.94%	-	-	18.8%	29%	28.9%	29%
Net sales ¹	13,454	15,817	16,983	-	21,234	23,096	25,930	29,881
EBITDA ¹	2,359	2,177	2,291	-	2,970	2,343	2,730	3,894
EBIT	1,744	1,459	1,486	-	-	-	-	-
Net income ¹	1,447	1,486	612	1,224	732.4	1,194	1,383	1,499
Net Debt ¹	3,537	5,094	4,988	-	6,581	7,286	6,431	6,388
Reference price ²	111.45	143.55	99.50	205.50	176.60	139.81	139.81	139.81
Nbr of stocks (in thousands)	1,38,014	1,35,114	1,35,175	1,35,175	1,38,421	1,38,421	-	-
Announcement Date	27/05/21	25/05/22	30/05/23	26/07/24	16/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
S H KELKAR AND COMPANY LIMITED	16.26x	1.15x	11.37x	1.78%	21Cr
ECOLAB INC.	33.63x	4.83x	19.41x	1.06%	7.72TCr
GIVAUDAN SA	23.32x	3.87x	16.23x	2.63%	3.29TCr
SIKA AG	19.48x	2.38x	12.27x	2.75%	2.82TCr
FUJIFILM HOLDINGS CORPORATION	14.04x	1.36x	8.63x	2.25%	2.36TCr
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	15.74x	3.79x	8.76x	2.31%	2.35TCr
ALBEMARLE CORPORATION	22.4x	4.06x	10.59x	0.94%	2.05TCr
EMS-CHEMIE HOLDING AG	31.52x	7.58x	23.29x	2.93%	1.97TCr
NITTO DENKO CORPORATION	16.22x	1.75x	7.01x	1.88%	1.34TCr
POSCO FUTURE M CO., LTD.	491.47x	6.86x	63.43x	0.12%	1.3TCr
Average	68.41x	3.76x	18.10x	1.87%	2.52TCr
Weighted average by Cap.	48.89x	4.10x	17.39x	1.81%