S H KELKAR & CO. | GRAUER & WEIL | S H KELKAR & CO./ GRAUER & WEIL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 31.2 | 30.4 | 102.8% | View Chart |
P/BV | x | 2.7 | 6.2 | 43.1% | View Chart |
Dividend Yield | % | 1.0 | 0.9 | 112.9% |
S H KELKAR & CO. GRAUER & WEIL |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
S H KELKAR & CO. Mar-23 |
GRAUER & WEIL Mar-23 |
S H KELKAR & CO./ GRAUER & WEIL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 167 | 110 | 151.1% | |
Low | Rs | 82 | 54 | 151.7% | |
Sales per share (Unadj.) | Rs | 121.8 | 43.2 | 281.7% | |
Earnings per share (Unadj.) | Rs | 4.5 | 5.0 | 91.3% | |
Cash flow per share (Unadj.) | Rs | 10.4 | 5.9 | 176.9% | |
Dividends per share (Unadj.) | Rs | 2.00 | 0.80 | 250.0% | |
Avg Dividend yield | % | 1.6 | 1.0 | 165.3% | |
Book value per share (Unadj.) | Rs | 76.9 | 30.0 | 256.7% | |
Shares outstanding (eoy) | m | 138.42 | 226.71 | 61.1% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.0 | 1.9 | 53.7% | |
Avg P/E ratio | x | 27.3 | 16.5 | 165.7% | |
P/CF ratio (eoy) | x | 12.0 | 14.0 | 85.5% | |
Price / Book Value ratio | x | 1.6 | 2.7 | 58.9% | |
Dividend payout | % | 44.0 | 16.1 | 273.9% | |
Avg Mkt Cap | Rs m | 17,192 | 18,613 | 92.4% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 2,118 | 940 | 225.2% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 16,865 | 9,804 | 172.0% | |
Other income | Rs m | 166 | 220 | 75.7% | |
Total revenues | Rs m | 17,032 | 10,024 | 169.9% | |
Gross profit | Rs m | 1,921 | 1,523 | 126.1% | |
Depreciation | Rs m | 805 | 198 | 406.1% | |
Interest | Rs m | 239 | 25 | 943.9% | |
Profit before tax | Rs m | 1,044 | 1,520 | 68.7% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 414 | 390 | 106.2% | |
Profit after tax | Rs m | 630 | 1,130 | 55.7% | |
Gross profit margin | % | 11.4 | 15.5 | 73.3% | |
Effective tax rate | % | 39.7 | 25.7 | 154.6% | |
Net profit margin | % | 3.7 | 11.5 | 32.4% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 12,065 | 6,381 | 189.1% | |
Current liabilities | Rs m | 7,087 | 2,223 | 318.7% | |
Net working cap to sales | % | 29.5 | 42.4 | 69.6% | |
Current ratio | x | 1.7 | 2.9 | 59.3% | |
Inventory Days | Days | 17 | 31 | 55.2% | |
Debtors Days | Days | 9 | 684 | 1.4% | |
Net fixed assets | Rs m | 9,953 | 3,161 | 314.9% | |
Share capital | Rs m | 1,384 | 227 | 610.6% | |
"Free" reserves | Rs m | 9,260 | 6,565 | 141.0% | |
Net worth | Rs m | 10,644 | 6,792 | 156.7% | |
Long term debt | Rs m | 3,189 | 1 | 601,679.2% | |
Total assets | Rs m | 22,018 | 9,543 | 230.7% | |
Interest coverage | x | 5.4 | 61.0 | 8.8% | |
Debt to equity ratio | x | 0.3 | 0 | 383,950.8% | |
Sales to assets ratio | x | 0.8 | 1.0 | 74.6% | |
Return on assets | % | 3.9 | 12.1 | 32.6% | |
Return on equity | % | 5.9 | 16.6 | 35.6% | |
Return on capital | % | 9.3 | 22.7 | 40.8% | |
Exports to sales | % | 4.7 | 0 | - | |
Imports to sales | % | 10.9 | 9.4 | 115.9% | |
Exports (fob) | Rs m | 795 | NA | - | |
Imports (cif) | Rs m | 1,835 | 921 | 199.3% | |
Fx inflow | Rs m | 795 | 634 | 125.3% | |
Fx outflow | Rs m | 1,835 | 955 | 192.2% | |
Net fx | Rs m | -1,041 | -321 | 324.5% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 1,967 | 1,135 | 173.3% | |
From Investments | Rs m | -1,029 | -1,111 | 92.7% | |
From Financial Activity | Rs m | -1,748 | -235 | 743.1% | |
Net Cashflow | Rs m | -882 | -211 | 417.9% |
Indian Promoters | % | 48.2 | 69.1 | 69.8% | |
Foreign collaborators | % | 10.8 | 0.0 | - | |
Indian inst/Mut Fund | % | 9.1 | 1.0 | 941.2% | |
FIIs | % | 8.9 | 1.0 | 932.6% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 41.1 | 31.0 | 132.6% | |
Shareholders | 46,379 | 49,450 | 93.8% | ||
Pledged promoter(s) holding | % | 7.5 | 0.0 | - |
Compare S H KELKAR & CO. With: PIDILITE INDUSTRIES SRF BALAJI AMINES YASHO INDUSTRIES GHCL
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | S H KELKAR & CO. | GRAUER & WEIL |
---|---|---|
1-Day | -1.53% | -0.05% |
1-Month | -0.27% | 4.05% |
1-Year | 80.70% | 63.94% |
3-Year CAGR | 16.38% | 64.12% |
5-Year CAGR | 7.22% | 30.38% |
* Compound Annual Growth Rate
Here are more details on the S H KELKAR & CO. share price and the GRAUER & WEIL share price.
Moving on to shareholding structures...
The promoters of S H KELKAR & CO. hold a 59.0% stake in the company. In case of GRAUER & WEIL the stake stands at 69.1%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of S H KELKAR & CO. and the shareholding pattern of GRAUER & WEIL.
Finally, a word on dividends...
In the most recent financial year, S H KELKAR & CO. paid a dividend of Rs 2.0 per share. This amounted to a Dividend Payout ratio of 44.0%.
GRAUER & WEIL paid Rs 0.8, and its dividend payout ratio stood at 16.1%.
You may visit here to review the dividend history of S H KELKAR & CO., and the dividend history of GRAUER & WEIL.
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.