Goodricke Group was incorporated in West Bengal in 1977 as a Public Limited Company under the provisions of the Companies Act 1956 (Act). The company grows, cultivates, manufactures, treats, blends, processes, buys, sells and deals in tea in various ... More
Britannia is the leading biscuit manufacturer with a 33% market share of the overall biscuit market. Apart from the core business of biscuits that contributes a lion's share of 93%, the company has a presence in other food categories such as dairy, c... More
GOODRICKE | BRITANNIA | GOODRICKE/ BRITANNIA |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 34.5 | 48.7 | 70.8% | View Chart |
P/BV | x | 1.8 | 19.7 | 9.3% | View Chart |
Dividend Yield | % | 1.7 | 1.0 | 178.1% |
![]() ![]() |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
GOODRICKE Mar-18 |
BRITANNIA Mar-20 |
GOODRICKE/ BRITANNIA |
5-Yr Chart Click to enlarge
|
||
High | Rs | 545 | 3,444 | 15.8% | |
Low | Rs | 221 | 2,101 | 10.5% | |
Sales per share (Unadj.) | Rs | 338.2 | 475.9 | 71.1% | |
Earnings per share (Unadj.) | Rs | 14.7 | 58.0 | 25.3% | |
Cash flow per share (Unadj.) | Rs | 21.5 | 65.6 | 32.7% | |
Dividends per share (Unadj.) | Rs | 4.50 | 35.00 | 12.9% | |
Dividend yield (eoy) | % | 1.2 | 1.3 | 93.0% | |
Book value per share (Unadj.) | Rs | 142.1 | 183.1 | 77.6% | |
Shares outstanding (eoy) | m | 21.60 | 240.47 | 9.0% | |
Bonus/Rights/Conversions | - | - | - | ||
Price / Sales ratio | x | 1.1 | 5.8 | 19.4% | |
Avg P/E ratio | x | 26.1 | 47.8 | 54.5% | |
P/CF ratio (eoy) | x | 17.8 | 42.2 | 42.2% | |
Price / Book Value ratio | x | 2.7 | 15.1 | 17.8% | |
Dividend payout | % | 30.6 | 60.4 | 50.7% | |
Avg Mkt Cap | Rs m | 8,274 | 666,631 | 1.2% | |
No. of employees | `000 | 23.4 | 4.5 | 516.6% | |
Total wages/salary | Rs m | 2,371 | 4,867 | 48.7% | |
Avg. sales/employee | Rs Th | 311.8 | 25,234.8 | 1.2% | |
Avg. wages/employee | Rs Th | 101.2 | 1,073.2 | 9.4% | |
Avg. net profit/employee | Rs Th | 13.5 | 3,073.0 | 0.4% |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 7,306 | 114,440 | 6.4% | |
Other income | Rs m | 211 | 2,794 | 7.5% | |
Total revenues | Rs m | 7,516 | 117,234 | 6.4% | |
Gross profit | Rs m | 446 | 18,436 | 2.4% | |
Depreciation | Rs m | 147 | 1,848 | 8.0% | |
Interest | Rs m | 21 | 769 | 2.8% | |
Profit before tax | Rs m | 489 | 18,613 | 2.6% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | -170 | 0.0% | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 171 | 4,507 | 3.8% | |
Profit after tax | Rs m | 317 | 13,936 | 2.3% | |
Gross profit margin | % | 6.1 | 16.1 | 37.9% | |
Effective tax rate | % | 35.1 | 24.2 | 144.8% | |
Net profit margin | % | 4.3 | 12.2 | 35.7% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1,056 | 36,750 | 2.9% | |
Current liabilities | Rs m | 1,487 | 25,653 | 5.8% | |
Net working cap to sales | % | -5.9 | 9.7 | -60.7% | |
Current ratio | x | 0.7 | 1.4 | 49.6% | |
Inventory Days | Days | 71 | 24 | 302.0% | |
Debtors Days | Days | 37 | 10 | 360.6% | |
Net fixed assets | Rs m | 2,901 | 19,192 | 15.1% | |
Share capital | Rs m | 216 | 241 | 89.8% | |
"Free" reserves | Rs m | 2,852 | 43,788 | 6.5% | |
Net worth | Rs m | 3,068 | 44,028 | 7.0% | |
Long term debt | Rs m | 142 | 7,661 | 1.9% | |
Total assets | Rs m | 5,622 | 78,422 | 7.2% | |
Interest coverage | x | 24.0 | 25.2 | 95.4% | |
Debt to equity ratio | x | 0 | 0.2 | 26.6% | |
Sales to assets ratio | x | 1.3 | 1.5 | 89.0% | |
Return on assets | % | 6.0 | 18.8 | 32.1% | |
Return on equity | % | 10.3 | 31.7 | 32.7% | |
Return on capital | % | 15.9 | 37.2 | 42.7% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 1,078 | 2,810 | 38.4% | |
Fx outflow | Rs m | 44 | 2,933 | 1.5% | |
Net fx | Rs m | 1,034 | -122 | -845.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 236 | 14,845 | 1.6% | |
From Investments | Rs m | -370 | -15,316 | 2.4% | |
From Financial Activity | Rs m | 55 | 579 | 9.5% | |
Net Cashflow | Rs m | -79 | 165 | -47.8% |
Indian Promoters | % | 0.0 | 0.0 | - | |
Foreign collaborators | % | 74.0 | 50.8 | 145.7% | |
Indian inst/Mut Fund | % | 0.0 | 8.5 | 0.4% | |
FIIs | % | 0.0 | 20.5 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 26.0 | 20.3 | 128.1% | |
Shareholders | 13,943 | 45,387 | 30.7% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare GOODRICKE With: GSK CONSUMER JUBILANT FOODWORKS MCLEOD RUSSEL ITC ZYDUS WELLNESS
Compare GOODRICKE With: NESTLE (Switz.) TIGER BRANDS (S. Africa) COCA COLA (US) AVI LTD. (S. Africa)
Indian share markets witnessed huge selling pressure today and failed to hold on to their opening gains as profit booking and weakness across all sectors erased gains.
For the quarter ended September 2020, BRITANNIA has posted a net profit of Rs 5 bn (up 22.9% YoY). Sales on the other hand came in at Rs 34 bn (up 12.1% YoY). Read on for a complete analysis of BRITANNIA's quarterly results.
Here's an analysis of the annual report of BRITANNIA for 2019-20. It includes a full income statement, balance sheet and cash flow analysis of BRITANNIA. Also includes updates on the valuation of BRITANNIA.
Does the company with one of the fastest-growing QSR chains in India have sound prospects?
For the quarter ended March 2020, BRITANNIA has posted a net profit of Rs 4 bn (up 26.4% YoY). Sales on the other hand came in at Rs 29 bn (up 2.5% YoY). Read on for a complete analysis of BRITANNIA's quarterly results.
For the quarter ended December 2019, GOODRICKE has posted a net profit of Rs 11 m (down 80.8% YoY). Sales on the other hand came in at Rs 3 bn (up 4.6% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.
More Views on NewsIn this video, I'll show you why it might be the right time to take money of the table in pharma stocks.
The pandemic failed to thwart Richa's investing success formula for 2020.
In this video, I'll show you a crucial chart that you need to check before you decide to sell any stock or index.
Our ace stock picker is ready to capitalise on a big growth opportunity.
More