Integrated Filing — IndAS
General information about company
| Scrip Code |
539450 |
| NSE Symbol |
SHK |
| MSEI Symbol |
NOTLISTED |
| ISIN |
INE500L01026 |
| Name of company |
S H Kelkar and Company Limited |
| Type of company |
Main Board |
| Class of security |
Equity |
| Date of start of financial year |
01-04-2025 |
| Date of end of financial year |
31-03-2026 |
| Date of board meeting when results were approved |
07-11-2025 |
| Date on which prior intimation of the meeting for considering financial results was informed
to the exchange |
28-10-2025 |
| Description of presentation currency |
INR |
| Level of rounding used in financial results |
Lakhs |
| Reporting Type |
Quarterly |
| Reporting Quarter |
Second quarter |
| Nature of report standalone or consolidated |
Consolidated |
| Whether results are audited or unaudited for the quarter ended |
Unaudited |
| Whether results are audited or unaudited for the Year to date for current period ended/year ended |
Unaudited |
| Segment Reporting |
Multi segment |
| Description of single segment |
|
| Start date and time of board meeting |
07-11-2025 16:09:00 |
| End date and time of board meeting |
07-11-2025 16:35:00 |
| Whether cash flow statement is applicable on company |
Yes |
| Type of cash flow statement |
Cash Flow Indirect |
| Declaration of unmodified opinion or statement on impact of audit qualification |
Not applicable |
Financial Results Ind-AS
Amount in (Lakhs)
| Particulars |
3 months/ 6 months ended (dd-mm-yyyy) |
Year to date figures for current period ended (dd-mm-yyyy) |
| A |
Date of start of reporting period |
01-07-2025 |
01-04-2025 |
| B |
Date of end of reporting period |
30-09-2025 |
30-09-2025 |
| C |
Whether results are audited or unaudited |
Unaudited |
Unaudited |
| D |
Nature of report standalone or consolidated |
Consolidated |
Consolidated |
| 1 |
Income |
|
Revenue from operations |
55,389.00 |
1,13,452.00 |
|
Other income |
32.00 |
113.00 |
|
Total income |
55,421.00 |
1,13,565.00 |
| 2 |
Expenses |
| (a) |
Cost of materials consumed |
33,424.00 |
68,822.00 |
| (b) |
Purchases of stock-in-trade |
0.00 |
0.00 |
| (c) |
Changes in inventories of finished goods,
work-in-progress and stock-in-trade |
(1,601.00) |
(3,676.00) |
| (d) |
Employee benefit expense |
8,509.00 |
16,472.00 |
| (e) |
Finance costs |
1,391.00 |
2,698.00 |
| (f) |
Depreciation, depletion and amortisation expense
|
2,738.00 |
5,375.00 |
| (f) |
Other Expenses |
| 1 |
Other Expenses |
9,790.00 |
19,266.00 |
|
Total other expenses |
9,790.00 |
19,266.00 |
|
Total expenses |
54,251.00 |
1,08,957.00 |
| 3 |
Total profit before exceptional items and tax |
1,170.00 |
4,608.00 |
| 4 |
Exceptional items |
74.00 |
285.00 |
| 5 |
Total profit before tax |
1,244.00 |
4,893.00 |
| 6 |
Tax expense |
|
| 7 |
Current tax |
494.00 |
2,339.00 |
| 8 |
Deferred tax |
(195.00) |
(934.00) |
| 9 |
Total tax expenses |
299.00 |
1,405.00 |
| 10 |
Net movement in regulatory deferral account balances related to profit or loss and
the related deferred tax movement |
0.00 |
0.00 |
| 11 |
Net Profit Loss for the period from
continuing operations |
945.00 |
3,488.00 |
| 12 |
Profit (loss) from discontinued operations before tax |
0.00 |
0.00 |
| 13 |
Tax expense of discontinued operations |
0.00 |
0.00 |
| 14 |
Net profit (loss) from discontinued
operation after tax |
0.00 |
0.00 |
| 15 |
Share of profit (loss) of associates and joint ventures accounted for using equity
method |
(28.00) |
(16.00) |
| 16 |
Total profit (loss) for period |
917.00 |
3,472.00 |
| 17 |
Other comprehensive income net of taxes |
808.00 |
3,685.00 |
| 18 |
Total Comprehensive Income for the period |
1,725.00 |
7,157.00 |
| 19 |
Total profit or loss, attributable to
|
|
|
|
Profit or loss, attributable to owners of parent |
918.00 |
3,475.00 |
|
Total profit or loss, attributable to non-controlling interests |
(1.00) |
(3.00) |
| 20 |
Total Comprehensive income for the period attributable to |
|
|
|
Comprehensive income for the period attributable to owners of parent |
1,727.00 |
7,162.00 |
|
Total comprehensive income for the period attributable to owners of parent non-controlling
interests |
(2.00) |
(5.00) |
| 21 |
Details of equity share capital |
|
|
Paid-up equity share capital |
13,842.00 |
13,842.00 |
|
Face value of equity share capital |
10 |
10 |
| 27 |
Details of debt securities |
|
| 22 |
Reserves excluding revaluation reserve |
|
|
| 23 |
Earnings per share |
|
| i |
Earnings per equity share for continuing operations |
|
|
Basic earnings (loss) per share from continuing operations |
0.66 |
2.51 |
|
Diluted earnings (loss) per share from continuing operations |
0.66 |
2.51 |
| ii |
Earnings per equity share for discontinued operations |
|
|
Basic earnings (loss) per share from discontinued operations |
0 |
0 |
|
Diluted earnings (loss) per share from discontinued operations |
0 |
0 |
| ii |
Earnings per equity share |
|
|
Basic earnings (loss) per share from continuing
and discontinued operations |
0.66 |
2.51 |
|
Diluted earnings (loss) per share from
continuing and discontinued operations |
0.66 |
2.51 |
| 24 |
Debt equity ratio |
0 |
0 |
| 25 |
Debt service coverage ratio |
0 |
0 |
| 26 |
Interest service coverage ratio |
0 |
0 |
| 27 |
Disclosure of notes on financial results |
|
Remarks
Statement of Asset and Liabilities
Amount in (Lakhs)
| Particulars |
Year ended (dd-mm-yyyy) |
| Date of start of reporting period |
01-04-2025 |
| Date of end of reporting period |
30-09-2025 |
| Whether results are audited or unaudited |
Unaudited |
| Nature of report standalone or consolidated |
Consolidated |
|
Assets |
| 1 |
Non-current assets |
|
Property, plant and equipment |
51,372.00 |
|
Capital work-in-progress |
5,888.00 |
|
Investment property |
53.00 |
|
Goodwill |
34,630.00 |
|
Other intangible assets |
18,295.00 |
|
Intangible assets under development |
873.00 |
|
Biological assets other than bearer plants |
0.00 |
|
Investments accounted for using equity method |
0.00 |
|
Non-current financial assets |
|
|
Non-current investments |
1,100.00 |
|
Trade receivables, non-current |
0.00 |
|
Loans, non-current |
0.00 |
|
Other non-current financial assets |
1,806.00 |
|
Total non-current financial assets |
2,906.00 |
|
Deferred tax assets (net) |
3,051.00 |
|
Other non-current assets |
7,870.00 |
|
Total non-current assets |
1,24,938.00 |
| 2 |
Current assets |
|
|
Inventories |
74,560.00 |
|
Current financial asset |
|
|
Current investments |
200.00 |
|
Trade receivables, current |
55,859.00 |
|
Cash and cash equivalents |
8,733.00 |
|
Bank balance other than cash and cash equivalents |
62.00 |
|
Loans, current |
1,532.00 |
|
Other current financial assets |
1,423.00 |
|
Total current financial assets |
67,809.00 |
|
Current tax assets (net) |
0.00 |
|
Other current assets |
13,224.00 |
|
Total current assets |
1,55,593.00 |
| 3 |
Non-current assets classified as held for sale |
0.00 |
| 4 |
Regulatory deferral account debit balances and related deferred tax Assets |
0.00 |
|
Total assets |
2,80,531.00 |
|
Equity and liabilities |
|
| 1 |
Equity |
|
|
Equity attributable to owners of parent |
|
|
Equity share capital |
13,842.00 |
|
Other equity |
1,19,132.00 |
|
Total equity attributable to owners of parent |
1,32,974.00 |
|
Non controlling interest |
42.00 |
|
Total equity |
1,33,016.00 |
| 2 |
Liabilities |
|
|
Non-current liabilities |
|
|
Non-current financial liabilities |
|
|
Borrowings, non-current |
20,885.00 |
|
Trade payables, non-current |
|
|
(A) Total outstanding dues of micro enterprises and small enterprises |
0.00 |
|
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises |
0.00 |
|
Total Trade payable |
0.00 |
|
Other non-current financial liabilities |
6,843.00 |
|
Total non-current financial liabilities |
27,728.00 |
|
Provisions, non-current |
247.00 |
|
Deferred tax liabilities (net) |
3,859.00 |
|
Deferred government grants, Non-current |
0.00 |
|
Other non-current liabilities |
0.00 |
|
Total non-current liabilities |
31,834.00 |
|
Current liabilities |
|
|
Current financial liabilities |
|
|
Borrowings, current |
59,042.00 |
|
Trade payables, current |
|
|
(A) Total outstanding dues of micro enterprises and small enterprises |
2,449.00 |
|
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises |
38,646.00 |
|
Total Trade payable |
41,095.00 |
|
Other current financial liabilities |
7,702.00 |
|
Total current financial liabilities |
1,07,839.00 |
|
Other current liabilities |
3,829.00 |
|
Provisions, current |
2,266.00 |
|
Current tax liabilities (Net) |
1,747.00 |
|
Deferred government grants, Current |
0.00 |
|
Total current liabilities |
1,15,681.00 |
| 3 |
Liabilities directly associated with assets in disposal group classified as held for sale |
0.00 |
| 4 |
Regulatory deferral account credit balances and related deferred tax liability |
0.00 |
|
Total liabilities |
1,47,515.00 |
|
Total equity and liabilites |
2,80,531.00 |
|
Disclosure of notes on assets and liabilities |
|
Format for Reporting Segment wise Revenue, Results and Capital Employed along with the company results
Amount in (Lakhs)
| Particulars |
3 months/ 6 month ended (dd-mm-yyyy) |
Year to date figures for current period
ended (dd-mm-yyyy) |
| Date of start of reporting period |
01-07-2025 |
01-04-2025 |
| Date of end of reporting
period |
30-09-2025 |
30-09-2025 |
| Whether results are audited
or unaudited |
Unaudited |
Unaudited |
| Nature of report standalone or
consolidated |
Consolidated |
Consolidated |
| 1 |
Segment Revenue (Income) |
|
(net sale/income from each segment should
be disclosed) |
| 1 |
Fragrance |
49,709.00 |
1,00,895.00 |
| 2 |
Flavours |
5,680.00 |
12,557.00 |
|
Total Segment Revenue |
55,389.00 |
1,13,452.00 |
|
Less: Inter segment revenue |
0.00 |
0.00 |
|
Revenue from operations |
55,389.00 |
1,13,452.00 |
| 2 |
Segment Result |
|
Profit (+) / Loss (-) before tax and
interest from each segment |
| 1 |
Fragrance |
2,877.00 |
7,447.00 |
| 2 |
Flavours |
1,310.00 |
2,617.00 |
|
Total Profit before tax |
4,187.00 |
10,064.00 |
|
i. Finance cost |
1,391.00 |
2,698.00 |
|
ii. Other Unallocable Expenditure net off Unallocable income |
1,580.00 |
2,489.00 |
|
Profit before tax |
1,216.00 |
4,877.00 |
| 3 |
(Segment Asset - Segment Liabilities)
|
|
Segment Asset |
| 1 |
Fragrance |
2,38,829.00 |
2,38,829.00 |
| 2 |
Flavours |
20,544.00 |
20,544.00 |
|
Total Segment Asset |
2,59,373.00 |
2,59,373.00 |
|
Un-allocable Assets |
21,158.00 |
21,158.00 |
|
Net Segment Asset |
2,80,531.00 |
2,80,531.00 |
| 4 |
Segment Liabilities |
|
Segment Liabilities |
| 1 |
Fragrance |
57,392.00 |
57,392.00 |
| 2 |
Flavours |
4,137.00 |
4,137.00 |
|
Total Segment Liabilities |
61,529.00 |
61,529.00 |
|
Un-allocable Liabilities |
85,986.00 |
85,986.00 |
|
Net Segment Liabilities |
1,47,515.00 |
1,47,515.00 |
|
Disclosure of notes on segments |
|
Other Comprehensive Income
Amount in (Lakhs)
| Particulars |
3 months/ 6 months ended (dd-mm-yyyy) |
Year to date figures for current period ended (dd-mm-yyyy) |
| A |
Date of start of reporting period |
01-07-2025 |
01-04-2025 |
| B |
Date of end of reporting period |
30-09-2025 |
30-09-2025 |
| C |
Whether results are audited or unaudited |
Unaudited |
Unaudited |
| D |
Nature of report standalone or consolidated |
Consolidated |
Consolidated |
|
Other comprehensive income [Abstract] |
|
| 1 |
Amount of items that will not be reclassified to profit and loss |
|
| 1 |
Amount of items that will not be reclassified to profit and loss |
(46.00) |
(63.00) |
|
Total Amount of items that will not be reclassified to profit and loss |
(46.00) |
(63.00) |
| 2 |
Income tax relating to items that will not be reclassified to profit or loss |
(11.00) |
(16.00) |
| 3 |
Amount of items that will be reclassified to profit and loss |
|
| 1 |
Amount of items that will be reclassified to profit and loss |
824.00 |
3,713.00 |
|
Total Amount of items that will be reclassified to profit and loss |
824.00 |
3,713.00 |
| 4 |
Income tax relating to items that will be reclassified to profit or loss |
(19.00) |
(19.00) |
| 5 |
Total Other comprehensive income |
808.00 |
3,685.00 |
Cash flow statement, indirect
Amount in (Lakhs)
| Particulars |
Year ended (dd-mm-yyyy) |
| A |
Date of start of reporting period |
01-04-2025 |
| B |
Date of end of reporting period |
30-09-2025 |
| C |
Whether results are audited or unaudited |
Unaudited |
| D |
Nature of report standalone or consolidated |
Consolidated |
|
Statement of cash flows |
|
|
Cash flows from used in operating
activities |
|
|
Profit before tax |
4,893.00 |
|
Adjustments for reconcile profit (loss) |
|
|
Adjustments for finance costs |
2,698.00 |
|
Adjustments for decrease (increase) in inventories |
(3,238.00) |
|
Adjustments for decrease (increase) in trade receivables, current |
(3,783.00) |
|
Adjustments for decrease (increase) in trade receivables, non-current
|
0.00 |
|
Adjustments for decrease (increase) in other current assets |
11,299.00 |
|
Adjustments for decrease (increase) in other non-current assets |
(207.00) |
|
Adjustments for other financial assets, non-current |
0.00 |
|
Adjustments for other financial assets, current |
991.00 |
|
Adjustments for other bank balances |
0.00 |
|
Adjustments for increase (decrease) in trade payables, current |
(3,268.00) |
|
Adjustments for increase (decrease) in trade payables, non-current |
0.00 |
|
Adjustments for increase (decrease) in other current liabilities |
0.00 |
|
Adjustments for increase (decrease) in other non-current liabilities
|
0.00 |
|
Adjustments for depreciation and amortisation expense |
5,375.00 |
|
Adjustments for impairment loss reversal of impairment loss recognised
in profit or loss |
0.00 |
|
Adjustments for provisions, current |
207.00 |
|
Adjustments for provisions, non-current |
0.00 |
|
Adjustments for other financial liabilities, current |
0.00 |
|
Adjustments for other financial liabilities, non-current |
0.00 |
|
Adjustments for unrealised foreign exchange losses gains |
724.00 |
|
Adjustments for dividend income |
0.00 |
|
Adjustments for interest income |
(47.00) |
|
Adjustments for share-based payments |
0.00 |
|
Adjustments for fair value losses (gains) |
0.00 |
|
Adjustments for undistributed profits of associates |
16.00 |
|
Other adjustments for which cash effects are investing or financing
cash flow |
0.00 |
|
Other adjustments to reconcile profit (loss) |
(16.00) |
|
Other adjustments for non-cash items |
155.00 |
|
Share of profit and loss from partnership firm or association of
persons or limited liability partnerships |
0.00 |
|
Total adjustments for reconcile
profit (loss) |
10,968.00 |
|
Net cash flows from (used in)
operations |
15,861.00 |
|
Dividends received |
0.00 |
|
Interest paid |
0.00 |
|
Interest received |
0.00 |
|
Income taxes paid (refund) |
2,778.00 |
|
Other inflows (outflows) of cash |
0.00 |
|
Net cash flows from (used in)
operating activities |
13,083.00 |
|
Cash flows from used in
investing activities |
|
|
Cash flows from losing control of subsidiaries or other businesses |
0.00 |
|
Cash flows used in obtaining control of subsidiaries or other businesses |
0.00 |
|
Other cash receipts from sales of equity or debt instruments of other
entities |
0.00 |
|
Other cash payments to acquire equity or debt instruments of other entities
|
0.00 |
|
Other cash receipts from sales of interests in joint ventures |
0.00 |
|
Other cash payments to acquire interests in joint ventures |
0.00 |
|
Cash receipts from share of profits of partnership firm or association of
persons or limited liability partnerships |
0.00 |
|
Cash payment for investment in partnership firm or association of persons or
limited liability partnerships |
0.00 |
|
Proceeds from sales of property, plant and equipment |
0.00 |
|
Purchase of property, plant and equipment |
9,309.00 |
|
Proceeds from sales of investment property |
0.00 |
|
Purchase of investment property |
0.00 |
|
Proceeds from sales of intangible assets |
0.00 |
|
Purchase of intangible assets |
0.00 |
|
Proceeds from sales of intangible assets under development |
0.00 |
|
Purchase of intangible assets under development |
0.00 |
|
Proceeds from sales of goodwill |
0.00 |
|
Purchase of goodwill |
0.00 |
|
Proceeds from biological assets other than bearer plants |
0.00 |
|
Purchase of biological assets other than bearer plants |
0.00 |
|
Proceeds from government grants |
0.00 |
|
Proceeds from sales of other long-term assets |
0.00 |
|
Purchase of other long-term assets |
0.00 |
|
Cash advances and loans made to other parties |
0.00 |
|
Cash receipts from repayment of advances and loans made to other parties |
0.00 |
|
Cash payments for future contracts, forward contracts, option contracts and
swap contracts |
0.00 |
|
Cash receipts from future contracts, forward contracts, option contracts and
swap contracts |
0.00 |
|
Dividends received |
0.00 |
|
Interest received |
35.00 |
|
Income taxes paid (refund) |
0.00 |
|
Other inflows (outflows) of cash |
85.00 |
|
Net cash flows from (used in)
investing activities |
(9,189.00) |
|
Cash flows from used in
financing activities |
|
|
Proceeds from changes in ownership interests in subsidiaries |
0.00 |
|
Payments from changes in ownership interests in subsidiaries |
0.00 |
|
Proceeds from issuing shares |
0.00 |
|
Proceeds from issuing other equity instruments |
0.00 |
|
Payments to acquire or redeem entity's shares |
0.00 |
|
Payments of other equity instruments |
0.00 |
|
Proceeds from exercise of stock options |
0.00 |
|
Proceeds from issuing debentures notes bonds etc |
0.00 |
|
Proceeds from borrowings |
39,305.00 |
|
Repayments of borrowings |
42,351.00 |
|
Payments of lease liabilities |
1,393.00 |
|
Dividends paid |
1,384.00 |
|
Interest paid |
2,599.00 |
|
Income taxes paid (refund) |
0.00 |
|
Other inflows (outflows) of cash |
0.00 |
|
Net cash flows from (used in)
financing activities |
(8,422.00) |
|
Net increase (decrease) in cash
and cash equivalents before effect of exchange rate changes |
(4,528.00) |
|
Effect of exchange rate changes
on cash and cash equivalents |
|
|
Effect of exchange rate changes on cash and cash equivalents |
49.00 |
|
Net increase (decrease) in cash
and cash equivalents |
(4,479.00) |
|
Cash and cash equivalents cash flow statement at beginning of period
|
2,026.00 |
|
Cash and cash equivalents cash
flow statement at end of period |
(2,453.00) |