Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1887 Cr.
Stock P/E
25.5
P/B
1.4
Current Price
₹136.3
Book Value
₹ 98.4
Face Value
10
52W High
₹275.2
52W Low
₹ 111.7
Dividend Yield
0.73%

SH Kelkar & Co Overview

Business

SH Kelkar And Company Ltd. (SHK) is a leading Indian manufacturer and supplier of fragrances, flavors, and aroma chemicals. The company operates as a business-to-business (B2B) supplier, creating and producing complex blends used by a wide array of industries. Their fragrances are used in personal care products (soaps, shampoos, deodorants), home care products (detergents, cleaners), fabric care, fine fragrances, and incense sticks. Their flavors find application in food and beverages, confectioneries, dairy products, and pharmaceuticals. SHK makes money by leveraging its R&D capabilities, creative design studios, and manufacturing infrastructure to develop and sell these specialized compounds to fast-moving consumer goods (FMCG) companies, pharmaceutical firms, and other industrial clients, helping them differentiate their end products.

Revenue Mix

SH Kelkar's primary business segments are:

Fragrances: This segment typically contributes the larger portion of the revenue, catering to industries like personal care, home care, and fine fragrances.

Flavors: This segment caters to the food and beverage industry, including confectionery, dairy, and snack food manufacturers.

Aroma Chemicals: The company also manufactures certain key aroma chemicals, which can be used internally for their own blends or sold to other customers.

While specific revenue percentages fluctuate, fragrances generally form the dominant segment, followed by flavors. The company has a presence in both the Indian market and international markets (e.g., Indonesia, UAE, Netherlands).

Industry

The global flavors and fragrances industry is characterized by a few large multinational players (e.g., Givaudan, IFF, Firmenich, Symrise) and numerous smaller, regional companies. It's an R&D-intensive industry driven by consumer trends and the need for new sensory experiences. SHK is positioned as a leading Indian player in this industry, competing with both global giants' local operations and other smaller domestic players. They leverage their understanding of local tastes and preferences, agile product development, and cost-effective manufacturing to serve a diverse customer base, from large FMCG corporations to regional brands and contract manufacturers. The industry benefits from growth in consumer products, particularly in emerging markets.

MOAT

SH Kelkar possesses several competitive advantages:

R&D and Creative Expertise: The ability to consistently develop new and appealing fragrances and flavors that resonate with evolving consumer preferences is a significant differentiator. They have dedicated design studios and R&D facilities.

Customer Stickiness/Switching Costs: Once a specific flavor or fragrance is integrated into a customer's product and becomes successful, switching to a different supplier can be complex, costly, and risky (due to reformulation, regulatory hurdles, and potential consumer rejection). This creates high switching costs.

Scale and Market Share in India: Being a leading domestic player provides certain scale advantages in procurement, manufacturing, and distribution within India.

Understanding of Local Tastes: Deep insight into the Indian consumer palate and olfactive preferences is crucial in developing successful products for the local market.

Backward Integration: Manufacturing some key aroma chemicals provides a degree of control over raw material quality and supply chain stability.

Growth Drivers

Growing FMCG Market: Continued growth in the Indian and other emerging market FMCG sectors (personal care, home care, food & beverages) directly translates to higher demand for fragrances and flavors.

Premiumization Trend: Increasing consumer disposable income and a desire for premium products drive demand for sophisticated and higher-value fragrances and flavors.

New Product Development & Innovation: Continuous investment in R&D to create novel and trending olfactory and gustatory experiences will enable market share gains.

Geographic Expansion: Further penetration into international markets, particularly in Asia and the Middle East, can open new revenue streams.

Acquisitions: Strategic acquisitions of smaller players or specialized capabilities can enhance market presence and product portfolio.

Health and Wellness Trends: Growing demand for natural, organic, or functional ingredients in flavors and fragrances.

Risks

Raw Material Price Volatility: The company relies on both natural and synthetic raw materials, whose prices and availability can be subject to geopolitical events, weather conditions, and commodity market fluctuations, impacting margins.

Intense Competition: The industry is competitive, with large global players having significant R&D budgets and economies of scale, and smaller players offering aggressive pricing.

R&D Success Dependence: The ability to consistently innovate and create popular fragrances and flavors is critical. Failure to do so can lead to loss of market share.

Regulatory Changes: Stricter regulations regarding ingredient safety, environmental impact, or labeling in key markets could necessitate costly reformulations or product withdrawals.

Economic Slowdown: A downturn in consumer spending, especially in discretionary FMCG categories, could impact demand for their products.

Foreign Exchange Fluctuations: As the company has international operations and sources raw materials globally, adverse currency movements can impact profitability.

Management & Ownership

SH Kelkar And Company Ltd. is largely promoter-driven, with the Kelkar family holding a significant stake and active management roles. The company was founded by the Kelkar family, bringing decades of experience in the flavors and fragrances industry. Mr. Ramesh V. Vaze (Group CEO) and Mrs. Kedar Vaze (Whole-Time Director & CEO) are key figures from the promoter group. The ownership structure includes the promoter group, institutional investors (domestic and foreign), and the public, indicating a blend of stable long-term ownership and market participation.

Outlook

SH Kelkar operates in a growing industry driven by evolving consumer preferences and the expanding FMCG market, particularly in India and other developing economies. The company's established market position, R&D capabilities, and understanding of local tastes are strong advantages. The bull case rests on the continued growth of consumer product markets, successful new product innovations, and effective geographic expansion, allowing SHK to capture increasing market share and improve profitability. However, the bear case highlights significant risks from volatile raw material prices, intense competition from global giants, and the inherent challenges of continuous innovation. An inability to consistently develop winning formulations or adapt to changing regulatory landscapes could pressure margins and growth. The company's performance will largely depend on its ability to navigate these competitive and operational challenges while capitalizing on underlying consumer demand trends.

SH Kelkar & Co Share Price

Live · BSE / NSE · Inception: 1955
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

SH Kelkar & Co Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 472 513 470 543 543 567 581 554 584 650
Other Income 2 1 1 21 1 2 1 0 1 7
Total Income 474 515 471 563 544 569 581 554 585 657
Total Expenditure 396 424 392 462 479 494 508 501 528 590
Operating Profit 78 91 79 101 65 75 74 53 57 67
Interest 10 10 10 13 14 13 13 14 14 15
Depreciation 22 22 22 24 23 25 26 27 27 39
Exceptional Income / Expenses 0 0 -120 0 0 59 2 1 33 0
Profit Before Tax 46 59 -73 64 28 97 36 12 50 14
Provision for Tax 14 24 12 24 10 -6 11 3 16 13
Profit After Tax 32 35 -86 40 18 102 25 9 33 1
Adjustments -0 -1 -1 -1 -1 0 0 -0 -1 1
Profit After Adjustments 32 34 -87 40 18 103 26 9 33 2
Adjusted Earnings Per Share 2.3 2.4 -6.3 2.9 1.3 7.4 1.8 0.7 2.4 0.1

SH Kelkar & Co Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 836 925 981 1021 1048 1114 1322 1564 1687 1841 2123 2369
Other Income 68 10 12 26 23 8 23 18 17 6 24 9
Total Income 903 935 992 1047 1071 1122 1345 1582 1703 1847 2147 2377
Total Expenditure 760 774 814 862 910 955 1083 1350 1474 1538 1826 2127
Operating Profit 143 162 178 185 162 167 263 232 229 309 321 251
Interest 19 22 6 5 16 26 20 16 24 40 49 56
Depreciation 29 30 19 24 31 52 62 72 80 86 95 119
Exceptional Income / Expenses 0 0 0 -13 0 -36 13 -12 -20 0 -61 36
Profit Before Tax 95 110 153 143 115 54 194 132 104 183 115 112
Provision for Tax 24 37 48 51 27 19 50 -17 41 59 41 43
Profit After Tax 70 73 105 93 88 36 144 149 63 124 74 68
Adjustments 0 0 0 1 1 -0 1 -1 -2 -1 -1 0
Profit After Adjustments 70 73 105 94 88 36 145 149 61 122 73 70
Adjusted Earnings Per Share 5.3 5.1 7.2 6.5 6.1 2.5 10.2 10.7 4.4 8.8 5.3 5

SH Kelkar & Co Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 510 716 812 857 863 824 952 1013 1064 1213 1272
Minority's Interest 0 0 0 0 11 11 3 80 38 1 0
Borrowings 39 30 9 48 70 54 332 363 319 173 175
Other Non-Current Liabilities 6 7 5 83 55 -7 14 97 72 59 81
Total Current Liabilities 380 250 247 412 541 575 574 725 709 934 1131
Total Liabilities 934 1003 1073 1400 1541 1457 1874 2279 2202 2381 2660
Fixed Assets 274 227 296 338 448 459 728 946 913 933 952
Other Non-Current Assets 45 50 80 316 261 190 102 100 82 85 132
Total Current Assets 615 726 697 746 831 781 1016 1232 1207 1363 1576
Total Assets 934 1003 1073 1400 1541 1457 1874 2279 2202 2381 2660

SH Kelkar & Co Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 35 72 59 42 11 -1 -33 102 31 -57 -21
Cash Flow from Operating Activities 62 86 102 103 77 205 195 50 197 107 16
Cash Flow from Investing Activities -17 -77 -104 -164 -137 -40 -149 -160 -103 -82 -72
Cash Flow from Financing Activities -7 -24 -16 28 49 -196 88 12 -175 8 99
Net Cash Inflow / Outflow 37 -14 -17 -33 -11 -31 134 -97 -81 34 43
Closing Cash & Cash Equivalent 72 59 42 11 -1 -33 102 31 -57 -25 20

SH Kelkar & Co Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 5.32 5.05 7.25 6.49 6.12 2.53 10.24 10.73 4.42 8.84 5.29
CEPS(Rs) 7.54 7.1 8.59 8.05 8.23 6.18 14.54 15.98 10.36 15.16 12.19
DPS(Rs) 1.13 1.5 1.75 1.75 0 0.95 1.75 0.75 2 0.75 1
Book NAV/Share(Rs) 37.84 49.51 56.13 59.25 59.7 58.31 67.34 73.2 76.9 87.62 91.89
Core EBITDA Margin(%) 8.5 15.18 15.66 15.27 13.12 14.19 17.97 13.56 12.48 16.27 13.87
EBIT Margin(%) 12.85 13.25 14.92 14.22 12.38 7.15 16.07 9.42 7.53 11.99 7.67
Pre Tax Margin(%) 10.66 11.08 14.33 13.71 10.91 4.86 14.54 8.39 6.13 9.85 5.36
PAT Margin (%) 7.94 7.34 9.83 8.87 8.34 3.2 10.82 9.48 3.7 6.65 3.46
Cash Profit Margin (%) 11.24 10.32 11.66 11.15 11.3 7.79 15.44 14.03 8.42 11.28 7.88
ROA(%) 7.85 7.54 10.1 7.49 5.97 2.39 8.64 7.2 2.81 5.4 2.94
ROE(%) 14.36 12.01 13.72 11.1 10.21 4.25 16.22 15.21 6.06 10.87 5.96
ROCE(%) 15.78 16.97 18.84 15.5 11.67 6.7 16.08 9.48 7.75 12.78 8.45
Receivable days 76.94 77.62 76.34 86.3 97.23 97.91 94.9 96.75 96.45 91.02 84.83
Inventory Days 122.72 119.69 117.36 122.04 125.1 115.65 105.12 114 124.22 123.61 117.14
Payable days 76.03 95.79 96.62 89.27 92.62 91.79 105.93 121.59 135.7 131.88 119.13
PER(x) 0 44.83 41.09 39.81 25.08 30.73 10.91 13.37 22.48 23.21 33.59
Price/Book(x) 0 4.57 5.31 4.36 2.57 1.33 1.66 1.96 1.29 2.34 1.93
Dividend Yield(%) 0 0.66 0.59 0.68 0 1.22 1.57 0.52 2.01 0.37 0.56
EV/Net Sales(x) 0.37 3.55 4.41 3.81 2.4 1.25 1.48 1.61 1.12 1.83 1.48
EV/Core EBITDA(x) 2.15 20.3 24.25 20.99 15.6 8.36 7.46 10.83 8.24 10.91 9.79
Net Sales Growth(%) 9.74 10.69 6.02 4.13 2.65 6.31 18.64 18.32 7.82 9.15 15.35
EBIT Growth(%) -5.47 15.72 20.57 -6.64 -12.15 -38.47 166.43 -30.48 -13.6 73.92 -26.37
PAT Growth(%) -11.02 3.78 43.47 -11.68 -5.12 -59.18 301.48 3.96 -57.87 96.66 -40.16
EPS Growth(%) -2.12 -5.08 43.47 -10.44 -5.75 -58.72 305.4 4.83 -58.83 100.13 -40.17
Debt/Equity(x) 0.48 0.12 0.09 0.2 0.4 0.44 0.54 0.64 0.55 0.52 0.6
Current Ratio(x) 1.62 2.9 2.82 1.81 1.54 1.36 1.77 1.7 1.7 1.46 1.39
Quick Ratio(x) 0.78 1.56 1.4 0.97 0.85 0.77 1.02 0.93 0.85 0.76 0.76
Interest Cover(x) 5.86 6.11 25.56 28.11 8.39 3.12 10.55 9.17 5.37 5.61 3.32
Total Debt/Mcap(x) 0 0.03 0.02 0.05 0.15 0.33 0.33 0.33 0.42 0.22 0.31

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +15% +11% +14% +10%
Operating Profit CAGR +4% +11% +14% +8%
PAT CAGR -40% -21% +16% +1%
Share Price CAGR -42% +8% -2% -5%
ROE Average +6% +8% +11% +11%
ROCE Average +8% +10% +11% +13%

SH Kelkar & Co Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 54.87 %
FII 7.42 %
DII (MF + Insurance) 5.18 %
Public (retail) 45.13 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 58.9558.9558.7555.6355.6355.4855.0354.8754.8754.87
FII 8.258.868.719.47.537.226.967.366.797.42
DII 1.270.270.272.263.13.443.375.696.025.18
Public 41.0541.0541.2544.3744.3744.5244.9745.1345.1345.13
Others 0000000000
Total 100100100100100100100100100100

SH Kelkar & Co Peer Comparison

Chemicals Edit Columns

SH Kelkar & Co Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

SH Kelkar & Co Pros & Cons

Pros

  • Debtor days have improved from 131.88 to 119.13days.

Cons

  • Company has a low return on equity of 8% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp