Valuation S H Kelkar and Company Limited

Equities

Delayed NSE India S.E. Other stock markets 01:41:48 10/12/2025 pm IST			5-day change	1st Jan Change
165.04 ^INR	-0.67%		-1.29%	-33.26%

05/12	S H Kelkar and Company Limited, Q2 2026 Earnings Call, Nov 12, 2025
07/11	S H Kelkar and Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2025	CI

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	23,000	-	-
Change	-	26.1%	-30.66%	106.53%	-12%	-5.91%	-	-
Enterprise Value (EV) ¹	18,919	24,490	18,438	27,778	31,026	29,104	28,706	27,786
Change	-	29.45%	-24.71%	50.66%	11.69%	-6.19%	-1.37%	-3.21%
P/E ratio	10.6x	13.3x	22.1x	23x	33.3x	15.7x	13.3x	9.55x
PBR	1.66x	1.96x	1.29x	-	1.92x	1.67x	1.53x	1.38x
PEG	-	4.22x	-0.4x	0.2x	-0.8x	0.2x	0.7x	0.2x
Capitalization / Revenue	1.14x	1.23x	0.79x	-	1.15x	0.96x	0.84x	0.75x
EV / Revenue	1.41x	1.55x	1.09x	-	1.46x	1.22x	1.05x	0.9x
EV / EBITDA	8.02x	11.2x	8.05x	-	10.4x	9.51x	6.91x	5.43x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	11.7x	104x	14.4x	-	-38.8x	21.2x	21.9x	14.3x
FCF Yield	8.53%	0.96%	6.94%	-	-2.58%	4.71%	4.56%	7%
Dividend per Share ²	1	0.75	-	-	1	3.052	3.605	5.025
Rate of return	0.9%	0.52%	-	-	0.57%	1.84%	2.17%	3.02%
EPS ²	10.48	10.81	4.5	8.93	5.31	10.6	12.5	17.4
Distribution rate	9.54%	6.94%	-	-	18.8%	28.8%	28.8%	28.9%
Net sales ¹	13,454	15,817	16,983	-	21,234	23,911	27,319	30,863
EBITDA ¹	2,359	2,177	2,291	-	2,970	3,060	4,152	5,120
EBIT	1,744	1,459	1,486	-	-	-	-	-
Net income ¹	1,447	1,486	612	1,224	732.4	1,462	1,726	2,407
Net Debt ¹	3,537	5,094	4,988	-	6,581	6,104	5,706	4,786
Reference price ²	111.45	143.55	99.50	205.50	176.60	166.16	166.16	166.16
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
S H KELKAR AND COMPANY LIMITED	15.68x	1.22x	9.51x	1.84%	26Cr
ECOLAB INC.	34.72x	4.82x	20.08x	1.03%	7.17TCr
GIVAUDAN SA	27.97x	4.57x	18.74x	2.18%	3.8TCr
SIKA AG	22.49x	2.61x	13.91x	2.29%	3.13TCr
FUJIFILM HOLDINGS CORPORATION	14.95x	1.43x	8.97x	2.12%	2.54TCr
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	27.72x	4.55x	13.82x	2.85%	1.8TCr
NITTO DENKO CORPORATION	19.95x	2.2x	8.8x	1.56%	1.65TCr
EMS-CHEMIE HOLDING AG	26.71x	6.02x	19.63x	3.43%	1.55TCr
ALBEMARLE CORPORATION	-51.23x	3.46x	16.26x	1.26%	1.52TCr
POSCO FUTURE M CO., LTD.	442.06x	7.03x	74.33x	0.12%	1.36TCr
Average	58.10x	3.79x	20.41x	1.87%	2.45TCr
Weighted average by Cap.	45.22x	4.06x	19.44x	1.77%