SH KELKAR AND COMPANY
|
SH KELKAR AND COMPANY Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹138 Cr | ₹138 Cr | ₹138 Cr | ₹138 Cr | ₹141 Cr |
| Equity - Authorised | ₹159 Cr | ₹159 Cr | ₹159 Cr | ₹159 Cr | ₹159 Cr |
| Equity - Issued | ₹138 Cr | ₹138 Cr | ₹138 Cr | ₹138 Cr | ₹141 Cr |
| Equity Paid Up | ₹138 Cr | ₹138 Cr | ₹138 Cr | ₹138 Cr | ₹141 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹1,134 Cr | ₹1,074 Cr | ₹926 Cr | ₹875 Cr | ₹810 Cr |
| Securities Premium | ₹100 Cr | ₹100 Cr | ₹100 Cr | ₹100 Cr | ₹158 Cr |
| Capital Reserves | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr |
| Profit & Loss Account Balance | ₹903 Cr | ₹841 Cr | ₹750 Cr | ₹700 Cr | ₹573 Cr |
| General Reserves | ₹105 Cr | ₹105 Cr | ₹105 Cr | ₹105 Cr | ₹108 Cr |
| Other Reserves | ₹8.96 Cr | ₹11 Cr | ₹-45 Cr | ₹-46 Cr | ₹-45 Cr |
| Reserve excluding Revaluation Reserve | ₹1,134 Cr | ₹1,074 Cr | ₹926 Cr | ₹875 Cr | ₹810 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹1,272 Cr | ₹1,213 Cr | ₹1,064 Cr | ₹1,013 Cr | ₹952 Cr |
| Minority Interest | ₹0.47 Cr | ₹1.38 Cr | ₹38 Cr | ₹80 Cr | ₹2.96 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹100 Cr | ₹99 Cr | ₹319 Cr | ₹363 Cr | ₹319 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹240 Cr | ₹189 Cr | ₹258 Cr | ₹294 Cr | ₹212 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-139 Cr | ₹-90 Cr | ₹61 Cr | ₹69 Cr | ₹107 Cr |
| Unsecured Loans | ₹74 Cr | ₹74 Cr | - | - | ₹13 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | ₹13 Cr |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹74 Cr | ₹74 Cr | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹16 Cr | ₹26 Cr | ₹30 Cr | ₹31 Cr | ₹12 Cr |
| Deferred Tax Assets | ₹35 Cr | ₹28 Cr | ₹27 Cr | ₹21 Cr | ₹24 Cr |
| Deferred Tax Liability | ₹51 Cr | ₹54 Cr | ₹58 Cr | ₹51 Cr | ₹36 Cr |
| Other Long Term Liabilities | ₹65 Cr | ₹32 Cr | ₹40 Cr | ₹66 Cr | ₹1.63 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹0.46 Cr | ₹1.42 Cr | ₹1.18 Cr | ₹0.55 Cr | ₹0.58 Cr |
| Total Non-Current Liabilities | ₹256 Cr | ₹232 Cr | ₹391 Cr | ₹460 Cr | ₹346 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹400 Cr | ₹355 Cr | ₹365 Cr | ₹352 Cr | ₹247 Cr |
| Sundry Creditors | ₹400 Cr | ₹355 Cr | ₹365 Cr | ₹352 Cr | ₹247 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹266 Cr | ₹186 Cr | ₹92 Cr | ₹81 Cr | ₹84 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹9.93 Cr | ₹10 Cr | ₹10 Cr | ₹7.24 Cr | ₹6.33 Cr |
| Interest Accrued But Not Due | ₹7.50 Cr | ₹6.76 Cr | ₹2.99 Cr | ₹1.21 Cr | ₹0.74 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | ₹24 Cr | ₹17 Cr | ₹15 Cr | ₹18 Cr | ₹19 Cr |
| Other Liabilities | ₹224 Cr | ₹152 Cr | ₹64 Cr | ₹55 Cr | ₹58 Cr |
| Short Term Borrowings | ₹431 Cr | ₹354 Cr | ₹234 Cr | ₹262 Cr | ₹161 Cr |
| Secured ST Loans repayable on Demands | ₹431 Cr | ₹354 Cr | ₹159 Cr | ₹145 Cr | ₹69 Cr |
| Working Capital Loans- Sec | ₹431 Cr | ₹354 Cr | ₹159 Cr | ₹145 Cr | ₹69 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-431 Cr | ₹-354 Cr | ₹-84 Cr | ₹-28 Cr | ₹23 Cr |
| Short Term Provisions | ₹34 Cr | ₹38 Cr | ₹18 Cr | ₹30 Cr | ₹81 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹13 Cr | ₹19 Cr | ₹1.55 Cr | ₹15 Cr | ₹67 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹21 Cr | ₹19 Cr | ₹16 Cr | ₹15 Cr | ₹13 Cr |
| Total Current Liabilities | ₹1,131 Cr | ₹934 Cr | ₹709 Cr | ₹725 Cr | ₹574 Cr |
| Total Liabilities | ₹2,660 Cr | ₹2,381 Cr | ₹2,202 Cr | ₹2,279 Cr | ₹1,874 Cr |
| ASSETS | |||||
| Gross Block | ₹1,442 Cr | ₹1,344 Cr | ₹1,239 Cr | ₹1,228 Cr | ₹929 Cr |
| Less: Accumulated Depreciation | ₹490 Cr | ₹411 Cr | ₹326 Cr | ₹281 Cr | ₹200 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹952 Cr | ₹933 Cr | ₹913 Cr | ₹946 Cr | ₹728 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹39 Cr | ₹6.95 Cr | ₹22 Cr | ₹4.04 Cr | ₹7.88 Cr |
| Non Current Investments | ₹11 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹1.35 Cr | ₹1.31 Cr |
| Long Term Investment | ₹11 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹1.35 Cr | ₹1.31 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹11 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹1.35 Cr | ₹1.31 Cr |
| Long Term Loans & Advances | ₹71 Cr | ₹68 Cr | ₹53 Cr | ₹77 Cr | ₹58 Cr |
| Other Non Current Assets | ₹3.22 Cr | ₹3.36 Cr | ₹2.22 Cr | ₹0.42 Cr | ₹1.42 Cr |
| Total Non-Current Assets | ₹1,084 Cr | ₹1,018 Cr | ₹995 Cr | ₹1,047 Cr | ₹830 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | ₹9.57 Cr | ₹23 Cr | - | - |
| Quoted | - | ₹9.57 Cr | ₹23 Cr | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹718 Cr | ₹657 Cr | ₹603 Cr | ₹555 Cr | ₹429 Cr |
| Raw Materials | ₹482 Cr | ₹468 Cr | ₹389 Cr | ₹338 Cr | ₹290 Cr |
| Work-in Progress | ₹128 Cr | ₹108 Cr | ₹112 Cr | ₹132 Cr | ₹87 Cr |
| Finished Goods | ₹88 Cr | ₹58 Cr | ₹93 Cr | ₹71 Cr | ₹47 Cr |
| Packing Materials | ₹19 Cr | ₹22 Cr | ₹9.65 Cr | ₹14 Cr | ₹5.81 Cr |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹506 Cr | ₹490 Cr | ₹438 Cr | ₹461 Cr | ₹375 Cr |
| Debtors more than Six months | ₹30 Cr | ₹47 Cr | ₹55 Cr | ₹21 Cr | ₹104 Cr |
| Debtors Others | ₹497 Cr | ₹466 Cr | ₹407 Cr | ₹465 Cr | ₹292 Cr |
| Cash and Bank | ₹87 Cr | ₹103 Cr | ₹67 Cr | ₹123 Cr | ₹139 Cr |
| Cash in hand | ₹0.08 Cr | ₹0.12 Cr | ₹0.15 Cr | ₹0.28 Cr | ₹0.18 Cr |
| Balances at Bank | ₹87 Cr | ₹103 Cr | ₹67 Cr | ₹122 Cr | ₹139 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹118 Cr | ₹13 Cr | ₹16 Cr | ₹17 Cr | ₹14 Cr |
| Interest accrued on Investments | ₹0.05 Cr | ₹0.10 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.05 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | ₹0.95 Cr | ₹0.95 Cr | - | ₹1.47 Cr | ₹1.28 Cr |
| Prepaid Expenses | ₹13 Cr | ₹9.09 Cr | ₹14 Cr | ₹11 Cr | ₹7.94 Cr |
| Other current_assets | ₹104 Cr | ₹2.90 Cr | ₹1.98 Cr | ₹3.75 Cr | ₹4.47 Cr |
| Short Term Loans and Advances | ₹147 Cr | ₹91 Cr | ₹59 Cr | ₹76 Cr | ₹59 Cr |
| Advances recoverable in cash or in kind | ₹28 Cr | ₹22 Cr | ₹14 Cr | ₹14 Cr | ₹17 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹120 Cr | ₹69 Cr | ₹45 Cr | ₹63 Cr | ₹42 Cr |
| Total Current Assets | ₹1,576 Cr | ₹1,363 Cr | ₹1,207 Cr | ₹1,232 Cr | ₹1,016 Cr |
| Net Current Assets (Including Current Investments) | ₹445 Cr | ₹429 Cr | ₹498 Cr | ₹507 Cr | ₹442 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹2,660 Cr | ₹2,381 Cr | ₹2,202 Cr | ₹2,279 Cr | ₹1,874 Cr |
| Contingent Liabilities | ₹99 Cr | ₹84 Cr | ₹69 Cr | ₹83 Cr | ₹31 Cr |
| Total Debt | ₹769 Cr | ₹634 Cr | ₹581 Cr | ₹650 Cr | ₹518 Cr |
| Book Value | - | 87.62 | 76.90 | 73.20 | 67.34 |
| Adjusted Book Value | 91.89 | 87.62 | 76.90 | 73.20 | 67.34 |
Compare Balance Sheet of peers of SH KELKAR AND COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SH KELKAR AND COMPANY | ₹2,351.4 Cr | -10% | -21.9% | -42.4% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹148,673.0 Cr | 0.3% | -2% | -5.4% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹125,700.0 Cr | 3.6% | -0.5% | 35.7% | Stock Analytics | |
| SRF | ₹84,159.5 Cr | -2.2% | -6.7% | 26.5% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹39,057.2 Cr | -0.4% | -2.3% | -13.4% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹35,871.2 Cr | 0.5% | 0.3% | 6.9% | Stock Analytics | |
SH KELKAR AND COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SH KELKAR AND COMPANY | -10% |
-21.9% |
-42.4% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses