S H Kelkar and Company Limited (SHK) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of S H Kelkar and Company Limited ₹81.50, price ₹138, upside -40.9%, quality 47 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch S H Kelkar and Company Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range ₹80.10 – ₹324.16 · fair‑value band ₹39.53 – ₹117.89 · the ₹137.86 price screens above the ₹81.50 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 2, 2026.
Follow S H Kelkar and Company in your weekly email
Every Wednesday you see whether S H Kelkar and Company is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
S H Kelkar and Company Limited, together with its subsidiaries, manufactures and supplies fragrances, flavors, and aroma ingredients in India. Its fragrances are used in personal care, fabric care, skin care, hair care, fine fragrances, and home care products, as well as flavors are used in baked, dairy, beverages, savoury, and pharmaceutical products.
Show more
S H Kelkar and Company Limited, together with its subsidiaries, manufactures and supplies fragrances, flavors, and aroma ingredients in India. Its fragrances are used in personal care, fabric care, skin care, hair care, fine fragrances, and home care products, as well as flavors are used in baked, dairy, beverages, savoury, and pharmaceutical products. The company is also involved in microbiology, biotechnology, cosmetic, custom synthesis, and cosmetic biotechnology research services. S H Kelkar and Company Limited markets its products under the SHK, Cobra, CFF, and Keva brand names to national and multi-national FMCG companies, blenders of fragrances and flavors, and its producers. The company exports its products. S H Kelkar and Company Limited was founded in 1922 and is based in Mumbai, India.
Stock analysis
S H Kelkar and Company Limited (SHK) currently trades at ₹137.86, while our model-based Fair Value estimate is ₹81.50, 40.9% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ₹104.39 per share, and 4 of the 24 models we run sit above the ₹137.86 price.
Bear case: the Dividend Discount group reads lowest at ₹22.12, and 20 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: ₹39.53 (bear) to ₹117.89 (bull), the price of ₹137.86 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 47/100 (below-average quality), in the Basic Materials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
S H Kelkar and Company Limited reported revenue of ₹23.7B in FY2026 versus ₹15.6B in FY2022, a compound +11.0%/yr. Reported net income was ₹693M in FY2026, compounding −17.4%/yr from FY2022.
Key figures
Market cap ₹19.1B (≈ $198M) · P/E ratio 21.6 · P/S ratio 0.63 · EPS (TTM) ₹6.39 · Dividend yield 1.5% · Net margin 2.9% · Return on equity 5.3% · Return on assets (EBIT) 6.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (medium confidence).
What moves the price
The share trades about 42% below its 52-week high and 23% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −39% fair-value upside, at −41%, SHK screens richer than that median.
Fair Value models
Bear ₹39.53Fair Value ₹81.50Bull ₹117.89
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹3.24 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+12.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.5%
Start year 2021 (pandemic). Over 10 years: +9.9% a year
Revenue growth 15 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.6%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−12.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−13.8%
Dividend (yield on the price)1.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−13.8% vs −0.7%, slowing
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.15% → 5%
Start year 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
Compare S H Kelkar and Company Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Specialty Chemicals · 705 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−40.9% · Below median
Profitability
Return on equity (TTM)5.3% · Below median
Return on assets3.1% · Below median
Net margin (TTM)3.6% · Below median
Operating margin (TTM)8.1% · Below median
Growth and dividend
Revenue growth14.1% · Above median
Dividend yield (TTM)1.5% · Above median
Balance sheet
Debt / equity0.16× · Above median
Valuation Multiplesvs Specialty Chemicals median · lower = cheaper
P/E (TTM)21.6× · Cheaper than median
P/B1.40× · Cheaper than median
P/S (TTM)0.78× · Cheaper than median
P/FCF359.6× · Priciest 25%
EV/EBITDA9.2× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)71· sector 50
PAST (return on equity)21· sector 25
HEALTH (low debt)92· sector 95
DIVIDEND (yield)29· sector 29
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "S H Kelkar and Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/SHK
Frequently asked questions
Is S H Kelkar and Company Limited (SHK) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of ₹81.50 versus a price of ₹137.86, about −41% upside (overvalued).
What is the fair value of SHK?
Our model-based fair value for S H Kelkar and Company Limited is ₹81.50 (as of Oct 2, 2026), built from audited fundamentals. The current price: ₹137.86.
What is the quality score of SHK?
S H Kelkar and Company Limited has a Quality Score of 47/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for S H Kelkar and Company Limited (SHK)?
Our model-based price target is the fair value of ₹81.50 (as of Oct 2, 2026) from 24 valuation models. Cautious scenario ₹39.53, optimistic scenario ₹117.89. It is a calculation from audited fundamentals, not an analyst target.
What is the S H Kelkar and Company Limited stock forecast for 2026?
Our models put fair value at ₹81.50, about −41% upside versus a price of ₹137.86 (overvalued). Cautious scenario ₹39.53, optimistic scenario ₹117.89. The calculation is refreshed regularly with new filings.
What is the revenue of S H Kelkar and Company Limited (SHK)?
S H Kelkar and Company Limited reported trailing-twelve-month revenue of about ₹24.5B (latest available figure, as of Oct 2, 2026).
Does S H Kelkar and Company Limited pay a dividend?
S H Kelkar and Company Limited currently shows a dividend yield of about 1.45% relative to its recent price (as of Oct 2, 2026).
What growth is priced into S H Kelkar and Company Limited (SHK)?
For today's price to be fair in a discounted-cash-flow model, S H Kelkar and Company Limited would have to grow free cash flow by more than 80 % per year for five years (discount rate 13.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +12.5 % per year. As of Oct 2, 2026.
What discount rate (WACC) does the fair value of SHK use?
Our models discount S H Kelkar and Company Limited at 13.9 %: a base by market capitalisation (micro), damped by beta 0.33, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For S H Kelkar and Company Limited that is more than 80 % per year a year over ten years, using the same discount rate (13.9 %) and the same formula as our fair value.
How much growth has S H Kelkar and Company Limited (SHK) delivered so far?
Over the past 5 years revenue at S H Kelkar and Company Limited grew +12.5 % a year. The price currently implies more than 80 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of S H Kelkar and Company Limited (SHK) growing?
The median revenue growth in the sector is +3.0 % a year. That is the yardstick for the growth priced into S H Kelkar and Company Limited (more than 80 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of S H Kelkar and Company Limited (SHK)?
The free-cash-flow yield on the price is 0.28 %: that much free cash flow S H Kelkar and Company Limited produces per unit of market value. When it exceeds the discount rate of our models (13.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of S H Kelkar and Company Limited (SHK)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For S H Kelkar and Company Limited it is ₹81.50 per share (as of Oct 2, 2026), against a price of ₹137.86. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is S H Kelkar and Company Limited stock overvalued or undervalued in 2026?
As of Oct 2, 2026, SHK trades above its calculated fair value: price ₹137.86, fair value ₹81.50, a gap of about −41% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of SHK?
No. The price is what the market pays today (₹137.86); the fair value is what the company's own numbers justify (₹81.50). For S H Kelkar and Company Limited the two are ₹56.36 per share apart. That gap is exactly why we show both numbers side by side.
How much is S H Kelkar and Company Limited worth?
The market values S H Kelkar and Company Limited at about ₹19.1B (market capitalisation, as of Oct 2, 2026). Per share that is ₹137.86; our models calculate a fair value of ₹81.50 per share.
What do the bullish and bearish scenarios say about SHK?
Our models span a range for S H Kelkar and Company Limited: cautious scenario ₹39.53, base ₹81.50, optimistic ₹117.89 per share (as of Oct 2, 2026, price ₹137.86). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SHK?
S H Kelkar and Company Limited trades at a price-to-earnings ratio of 21.6 (as of Oct 2, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹81.50 is built from several models across several years. Excluding one-off items of fiscal year 2026 it is 40.5 (reported for FY2026: 27.6). Other multiples: P/B 1.4, P/S 0.8, EV/EBITDA 9.2.
How solid is the balance sheet of S H Kelkar and Company Limited (SHK)?
Balance-sheet figures for S H Kelkar and Company Limited (as of Oct 2, 2026): return on equity 5.3%, debt of 0.16 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is SHK from its 52-week high?
S H Kelkar and Company Limited trades at ₹137.86, about 42% below its 52-week high of ₹238.82 and 23% above the low of ₹112.34 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹81.50 is for.
Which stocks are comparable to S H Kelkar and Company Limited?
From the same area (Basic Materials) we also value Linde plc, The Sherwin-Williams Company, Ecolab Inc, Air Products and Chemicals, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is S H Kelkar and Company Limited stock attractive at the current price?
The data as of Oct 2, 2026: price ₹137.86, calculated fair value ₹81.50 (−41%), Quality Score 47/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of SHK calculated?
We run S H Kelkar and Company Limited through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹81.50, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. S H Kelkar and Company Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of S H Kelkar and Company Limited (SHK)?
The closing price on Oct 1, 2026 was ₹137.86. Our model-based fair value is ₹81.50, about −41% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with S H Kelkar and Company Limited right now?
The price sits above even our optimistic bull case (₹117.89). The favourable scenario is already priced in. The model range is unusually wide (₹39.53 to ₹117.89). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of S H Kelkar and Company Limited (SHK) come from?
Earnings per share at S H Kelkar and Company Limited grew +1.0 % a year from 2015 to 2026. Broken into its drivers: revenue per share +10.0 %, EBIT margin −4.6 %, tax rate −0.7 %, residual (interest, one-offs) −3.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of S H Kelkar and Company Limited
How large is the market capitalisation of S H Kelkar and Company Limited (SHK)?
The market capitalisation of S H Kelkar and Company Limited is ₹19.1B (≈ $198M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of S H Kelkar and Company Limited (SHK)?
The price-to-sales ratio of S H Kelkar and Company Limited is 0.63 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of S H Kelkar and Company Limited (SHK)?
Earnings per share at S H Kelkar and Company Limited are ₹6.39 (price ÷ EPS = P/E 21.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of S H Kelkar and Company Limited (SHK)?
The dividend yield of S H Kelkar and Company Limited is 1.5% (payout 31.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of S H Kelkar and Company Limited (SHK)?
The net margin of S H Kelkar and Company Limited is 2.9% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of S H Kelkar and Company Limited (SHK)?
The return on equity (ROE) of S H Kelkar and Company Limited is 5.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of S H Kelkar and Company Limited (SHK)?
On an EBIT basis the return on assets of S H Kelkar and Company Limited is 6.8% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of S H Kelkar and Company Limited (SHK)?
The operating margin of S H Kelkar and Company Limited is 8.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at S H Kelkar and Company Limited (SHK)?
Revenue at S H Kelkar and Company Limited is growing +14.1% versus a year earlier (3y avg +12.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at S H Kelkar and Company Limited (SHK)?
Earnings per share at S H Kelkar and Company Limited are growing +77.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does S H Kelkar and Company Limited (SHK) carry?
The net debt of S H Kelkar and Company Limited is ₹9.6B (fiscal year 2026). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch S H Kelkar and Company Limited in the live analysis
One click puts S H Kelkar and Company Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
