Compare GOODRICKE with Dabur - Equitymaster

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks


Login Failure
(Please do not use this option on a public machine)
  Sign Up | Forgot Password?  

GOODRICKE vs DABUR - Comparison Results

GOODRICKE     Change

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


With over 125 years of existence, Dabur India is the fourth largest FMCG company in India. The company has a distinct positioning on the traditional Ayurvedic healthcare system having presence in personal care, health care and food. Domestic consumer... More


Current Valuations

P/E (TTM) x 34.6 58.3 59.4% View Chart
P/BV x 1.8 13.3 13.9% View Chart
Dividend Yield % 1.7 0.6 286.5%  


5-Yr Chart
Click to enlarge
High Rs545525 103.8%   
Low Rs221357 61.9%   
Sales per share (Unadj.) Rs338.249.1 688.2%  
Earnings per share (Unadj.) Rs14.78.2 179.3%  
Cash flow per share (Unadj.) Rs21.59.4 227.7%  
Dividends per share (Unadj.) Rs4.503.00 150.0%  
Dividend yield (eoy) %1.20.7 172.8%  
Book value per share (Unadj.) Rs142.137.4 380.0%  
Shares outstanding (eoy) m21.601,767.06 1.2%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.19.0 12.6%   
Avg P/E ratio x26.153.8 48.4%  
P/CF ratio (eoy) x17.846.7 38.1%  
Price / Book Value ratio x2.711.8 22.8%  
Dividend payout %30.636.6 83.7%   
Avg Mkt Cap Rs m8,274779,627 1.1%   
No. of employees `00023.47.7 302.7%   
Total wages/salary Rs m2,3719,477 25.0%   
Avg. sales/employee Rs Th311.811,220.5 2.8%   
Avg. wages/employee Rs Th101.21,224.5 8.3%   
Avg. net profit/employee Rs Th13.51,870.7 0.7%   
Net Sales Rs m7,30686,846 8.4%  
Other income Rs m2113,053 6.9%   
Total revenues Rs m7,51689,899 8.4%   
Gross profit Rs m44617,923 2.5%  
Depreciation Rs m1472,205 6.7%   
Interest Rs m21495 4.3%   
Profit before tax Rs m48918,276 2.7%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m0-1,000 0.0%   
Tax Rs m1712,797 6.1%   
Profit after tax Rs m31714,479 2.2%  
Gross profit margin %6.120.6 29.6%  
Effective tax rate %35.115.3 229.1%   
Net profit margin %4.316.7 26.1%  
Current assets Rs m1,05648,803 2.2%   
Current liabilities Rs m1,48724,639 6.0%   
Net working cap to sales %-5.927.8 -21.2%  
Current ratio x0.72.0 35.9%  
Inventory Days Days7158 123.1%  
Debtors Days Days3734 107.7%  
Net fixed assets Rs m2,90123,993 12.1%   
Share capital Rs m2161,767 12.2%   
"Free" reserves Rs m2,85264,290 4.4%   
Net worth Rs m3,06866,058 4.6%   
Long term debt Rs m1421,629 8.7%   
Total assets Rs m5,62293,540 6.0%  
Interest coverage x24.037.9 63.5%   
Debt to equity ratio x00 187.7%  
Sales to assets ratio x1.30.9 140.0%   
Return on assets %6.016.0 37.6%  
Return on equity %10.321.9 47.2%  
Return on capital %15.926.3 60.5%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m1,0782,446 44.1%   
Fx outflow Rs m44862 5.1%   
Net fx Rs m1,0341,584 65.3%   
From Operations Rs m23616,136 1.5%  
From Investments Rs m-370-5,168 7.2%  
From Financial Activity Rs m55-10,430 -0.5%  
Net Cashflow Rs m-79540 -14.6%  

Share Holding

Indian Promoters % 0.0 68.6 -  
Foreign collaborators % 74.0 0.0 -  
Indian inst/Mut Fund % 0.0 5.6 0.5%  
FIIs % 0.0 19.2 -  
ADR/GDR % 0.0 0.0 -  
Free float % 26.0 6.5 400.0%  
Shareholders   13,943 123,555 11.3%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster


Compare GOODRICKE With:   COCA COLA (US)  NESTLE (Switz.)  TIGER BRANDS (S. Africa)  AVI LTD. (S. Africa)  

Today's Market

Sensex Ends 110 Points Lower; Smallcap & Midcap Stocks Outperform(Closing)

Indian share markets witnessed volatile trading activity throughout the day today and ended marginally lower, ahead of Q2 GDP data.

Related Views on News

DABUR Announces Quarterly Results (2QFY21); Net Profit Up 19.8% (Quarterly Result Update)

Nov 6, 2020 | Updated on Nov 6, 2020

For the quarter ended September 2020, DABUR has posted a net profit of Rs 5 bn (up 19.8% YoY). Sales on the other hand came in at Rs 25 bn (up 13.7% YoY). Read on for a complete analysis of DABUR's quarterly results.

DABUR 2019-20 Annual Report Analysis (Annual Result Update)

Nov 4, 2020 | Updated on Nov 4, 2020

Here's an analysis of the annual report of DABUR for 2019-20. It includes a full income statement, balance sheet and cash flow analysis of DABUR. Also includes updates on the valuation of DABUR.

DABUR Announces Quarterly Results (1QFY21); Net Profit Down 6.1% (Quarterly Result Update)

Aug 24, 2020 | Updated on Aug 24, 2020

For the quarter ended June 2020, DABUR has posted a net profit of Rs 3 bn (down 6.1% YoY). Sales on the other hand came in at Rs 20 bn (down 12.9% YoY). Read on for a complete analysis of DABUR's quarterly results.

DABUR Announces Quarterly Results (4QFY20); Net Profit Down 24.1% (Quarterly Result Update)

May 29, 2020 | Updated on May 29, 2020

For the quarter ended March 2020, DABUR has posted a net profit of Rs 3 bn (down 24.1% YoY). Sales on the other hand came in at Rs 19 bn (down 12.3% YoY). Read on for a complete analysis of DABUR's quarterly results.

GOODRICKE Announces Quarterly Results (3QFY20); Net Profit Down 80.8% (Quarterly Result Update)

Feb 12, 2020 | Updated on Feb 12, 2020

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 News

Most Popular

Not Infosys or Wipro. India's Next Wealth Creators Could Be Drone Stocks(Profit Hunter)

Nov 25, 2020

India's drones directorate signals the next big defence tech multibaggers.

Stocks that Could Shine More than Gold After Diwali(Profit Hunter)

Nov 17, 2020

If the markets become volatile over the next few months, do this.

It's Time to Book Profits(Fast Profits Daily)

Nov 27, 2020

In my first video on Equitymaster, I want to introduce you my proprietary greed and fear index. It's telling us to book some profits in the market.

How the New Margins Will Impact You(Fast Profits Daily)

Nov 25, 2020

The new rules on margins will come into effect from 1st December. Are you ready?

An Eraser and Some Pencils(The Honest Truth)

Nov 17, 2020

Ajit Dayal on the road ahead for the world after covid.


Covid-19 Proof
Multibagger Stocks

Covid19 Proof Multibaggers
Get this special report, authored by Equitymaster's top analysts now!
We will never sell or rent your email id.
Please read our Terms


Nov 27, 2020 (Close)


  • Track your investment in GOODRICKE with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks