SH KELKAR AND COMPANY
|
SH KELKAR AND COMPANY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,860 Cr | ₹1,702 Cr | ₹1,577 Cr | ₹1,331 Cr | ₹1,122 Cr |
| Sales | ₹1,852 Cr | ₹1,693 Cr | ₹1,572 Cr | ₹1,324 Cr | ₹1,113 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1.45 Cr | ₹4.31 Cr | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹6.74 Cr | ₹5.31 Cr | ₹4.59 Cr | ₹6.83 Cr | ₹9.15 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,841 Cr | ₹1,687 Cr | ₹1,564 Cr | ₹1,322 Cr | ₹1,114 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹40 Cr | ₹9.44 Cr | ₹-64 Cr | ₹0.89 Cr | ₹2.72 Cr |
| Raw Material Consumed | ₹957 Cr | ₹955 Cr | ₹963 Cr | ₹723 Cr | ₹609 Cr |
| Opening Raw Materials | ₹389 Cr | ₹325 Cr | ₹290 Cr | ₹202 Cr | ₹239 Cr |
| Purchases Raw Materials | ₹1,037 Cr | ₹1,019 Cr | ₹1,011 Cr | ₹811 Cr | ₹496 Cr |
| Closing Raw Materials | ₹468 Cr | ₹389 Cr | ₹338 Cr | ₹290 Cr | ₹202 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | ₹76 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹25 Cr | ₹28 Cr | ₹27 Cr | ₹22 Cr | ₹25 Cr |
| Electricity & Power | ₹25 Cr | ₹28 Cr | ₹27 Cr | ₹22 Cr | ₹25 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹238 Cr | ₹212 Cr | ₹199 Cr | ₹150 Cr | ₹138 Cr |
| Salaries, Wages & Bonus | ₹194 Cr | ₹170 Cr | ₹161 Cr | ₹133 Cr | ₹129 Cr |
| Contributions to EPF & Pension Funds | ₹28 Cr | ₹27 Cr | ₹25 Cr | ₹19 Cr | ₹13 Cr |
| Workmen and Staff Welfare Expenses | ₹11 Cr | ₹12 Cr | ₹9.90 Cr | ₹8.01 Cr | ₹6.69 Cr |
| Other Employees Cost | ₹4.66 Cr | ₹3.14 Cr | ₹2.26 Cr | ₹-10 Cr | ₹-11 Cr |
| Other Manufacturing Expenses | ₹75 Cr | ₹73 Cr | ₹53 Cr | ₹46 Cr | ₹43 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹12 Cr | ₹9.08 Cr | ₹6.77 Cr | ₹5.93 Cr | ₹7.91 Cr |
| Repairs and Maintenance | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹7.74 Cr | ₹8.36 Cr |
| Packing Material Consumed | ₹32 Cr | ₹40 Cr | ₹26 Cr | ₹26 Cr | ₹20 Cr |
| Other Mfg Exp | ₹15 Cr | ₹11 Cr | ₹9.96 Cr | ₹6.08 Cr | ₹7.15 Cr |
| General and Administration Expenses | ₹78 Cr | ₹81 Cr | ₹66 Cr | ₹63 Cr | ₹62 Cr |
| Rent , Rates & Taxes | ₹14 Cr | ₹14 Cr | ₹12 Cr | ₹9.77 Cr | ₹7.92 Cr |
| Insurance | ₹4.50 Cr | ₹4.63 Cr | ₹4.04 Cr | ₹3.27 Cr | ₹2.78 Cr |
| Printing and stationery | ₹8.90 Cr | ₹7.88 Cr | ₹6.59 Cr | ₹5.03 Cr | ₹1.15 Cr |
| Professional and legal fees | ₹46 Cr | ₹46 Cr | ₹33 Cr | ₹24 Cr | ₹20 Cr |
| Traveling and conveyance | - | - | - | ₹4.45 Cr | ₹12 Cr |
| Other Administration | ₹5.03 Cr | ₹8.05 Cr | ₹9.84 Cr | ₹17 Cr | ₹18 Cr |
| Selling and Distribution Expenses | ₹59 Cr | ₹59 Cr | ₹56 Cr | ₹48 Cr | ₹37 Cr |
| Advertisement & Sales Promotion | ₹16 Cr | ₹18 Cr | ₹8.84 Cr | ₹10 Cr | ₹6.18 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹26 Cr | ₹27 Cr | ₹31 Cr | ₹22 Cr | ₹19 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹17 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹12 Cr |
| Miscellaneous Expenses | ₹67 Cr | ₹57 Cr | ₹50 Cr | ₹33 Cr | ₹45 Cr |
| Bad debts /advances written off | ₹1.11 Cr | ₹0.61 Cr | ₹0.02 Cr | ₹0.50 Cr | ₹0.23 Cr |
| Provision for doubtful debts | ₹3.28 Cr | - | - | ₹7.03 Cr | ₹11 Cr |
| Losson disposal of fixed assets(net) | ₹0.94 Cr | - | - | ₹0.28 Cr | ₹0.39 Cr |
| Losson foreign exchange fluctuations | ₹1.91 Cr | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹60 Cr | ₹56 Cr | ₹50 Cr | ₹25 Cr | ₹34 Cr |
| Less: Expenses Capitalised | - | - | - | ₹3.38 Cr | ₹6.40 Cr |
| Total Expenditure | ₹1,538 Cr | ₹1,474 Cr | ₹1,350 Cr | ₹1,083 Cr | ₹955 Cr |
| Operating Profit (Excl OI) | ₹303 Cr | ₹212 Cr | ₹214 Cr | ₹239 Cr | ₹159 Cr |
| Other Income | ₹6.35 Cr | ₹17 Cr | ₹18 Cr | ₹23 Cr | ₹7.83 Cr |
| Interest Received | ₹1.64 Cr | ₹0.91 Cr | ₹4.32 Cr | ₹4.61 Cr | ₹0.37 Cr |
| Dividend Received | - | ₹0.03 Cr | - | - | - |
| Profit on sale of Fixed Assets | - | ₹7.23 Cr | ₹0.44 Cr | ₹0.44 Cr | ₹0.57 Cr |
| Profits on sale of Investments | ₹1.24 Cr | ₹1.38 Cr | - | - | ₹0.33 Cr |
| Provision Written Back | ₹0.68 Cr | ₹2.80 Cr | ₹3.04 Cr | ₹2.99 Cr | ₹0.64 Cr |
| Foreign Exchange Gains | - | ₹3.84 Cr | ₹4.42 Cr | ₹6.60 Cr | ₹1.84 Cr |
| Others | ₹2.79 Cr | ₹0.45 Cr | ₹6.08 Cr | ₹8.82 Cr | ₹4.08 Cr |
| Operating Profit | ₹309 Cr | ₹229 Cr | ₹232 Cr | ₹263 Cr | ₹167 Cr |
| Interest | ₹40 Cr | ₹24 Cr | ₹16 Cr | ₹20 Cr | ₹26 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹17 Cr | ₹6.28 Cr | ₹3.72 Cr | ₹2.67 Cr | ₹3.85 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | ₹3.19 Cr | ₹1.05 Cr |
| Other Interest | ₹23 Cr | ₹18 Cr | ₹12 Cr | ₹14 Cr | ₹21 Cr |
| PBDT | ₹269 Cr | ₹205 Cr | ₹216 Cr | ₹242 Cr | ₹141 Cr |
| Depreciation | ₹86 Cr | ₹80 Cr | ₹72 Cr | ₹62 Cr | ₹52 Cr |
| Profit Before Taxation & Exceptional Items | ₹183 Cr | ₹125 Cr | ₹144 Cr | ₹181 Cr | ₹90 Cr |
| Exceptional Income / Expenses | - | ₹-20 Cr | ₹-12 Cr | ₹13 Cr | ₹-36 Cr |
| Profit Before Tax | ₹183 Cr | ₹104 Cr | ₹132 Cr | ₹194 Cr | ₹54 Cr |
| Provision for Tax | ₹59 Cr | ₹41 Cr | ₹-17 Cr | ₹50 Cr | ₹19 Cr |
| Current Income Tax | ₹66 Cr | ₹38 Cr | ₹48 Cr | ₹45 Cr | ₹22 Cr |
| Deferred Tax | ₹-5.74 Cr | ₹0.27 Cr | ₹-7.66 Cr | ₹3.23 Cr | ₹-1.29 Cr |
| Other taxes | ₹-0.30 Cr | ₹2.86 Cr | ₹-58 Cr | ₹0.84 Cr | ₹-1.82 Cr |
| Profit After Tax | ₹124 Cr | ₹63 Cr | ₹149 Cr | ₹144 Cr | ₹36 Cr |
| Extra items | ₹-0.25 Cr | - | - | - | - |
| Minority Interest | ₹-1.13 Cr | ₹-1.78 Cr | ₹-0.85 Cr | ₹0.72 Cr | ₹-0.17 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹122 Cr | ₹61 Cr | ₹149 Cr | ₹145 Cr | ₹36 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹750 Cr | ₹700 Cr | ₹573 Cr | ₹442 Cr | ₹426 Cr |
| Appropriations | ₹872 Cr | ₹761 Cr | ₹722 Cr | ₹587 Cr | ₹461 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹2.76 Cr |
| Other Appropriation | ₹31 Cr | ₹11 Cr | ₹22 Cr | ₹-0.50 Cr | ₹3.07 Cr |
| Equity Dividend % | ₹7.50 | ₹20.00 | ₹7.50 | ₹17.50 | ₹9.50 |
| Earnings Per Share | ₹8.84 | ₹4.42 | ₹10.73 | ₹10.24 | ₹2.53 |
| Adjusted EPS | ₹8.84 | ₹4.42 | ₹10.73 | ₹10.24 | ₹2.53 |
Compare Income Statement of peers of SH KELKAR AND COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SH KELKAR AND COMPANY | ₹3,060.0 Cr | 0.4% | -10.2% | -25.6% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹153,349.0 Cr | -2.3% | 1.2% | -3.7% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹126,972.0 Cr | -0.1% | -1.3% | 24.3% | Stock Analytics | |
| SRF | ₹91,457.4 Cr | -2.6% | 6.2% | 35% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹40,667.0 Cr | -0.3% | -4.2% | -22.4% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹36,592.0 Cr | 0.2% | -8% | 8.1% | Stock Analytics | |
SH KELKAR AND COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SH KELKAR AND COMPANY | 0.4% |
-10.2% |
-25.6% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses