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 32.4 58.7 55.2% View Chart
P/BV x 1.7 14.2 12.1% View Chart
Dividend Yield % 1.8 0.6 327.4%  


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 257 Points Higher; Tata Steel & Hindalco Among Top Nifty Gainers(Closing)

Indian share markets witnessed positive trading activity throughout the day today and ended higher.

Related Views on News

DABUR Announces Quarterly Results (3QFY21); Net Profit Up 23.7% (Quarterly Result Update)

Feb 1, 2021 | Updated on Feb 1, 2021

For the quarter ended December 2020, DABUR has posted a net profit of Rs 5 bn (up 23.7% YoY). Sales on the other hand came in at Rs 27 bn (up 16.0% YoY). Read on for a complete analysis of DABUR's quarterly results.

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.

Burger King IPO: Should You Subscribe to This QSR Chain Business? (IPO)

Dec 2, 2020

Does the company with one of the fastest-growing QSR chains in India have sound prospects?

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.

More Views on News

Most Popular

Time to Buy Smallcaps?(Fast Profits Daily)

Apr 30, 2021

In this video, I'll show you why I favour smallcaps over the Nifty.

The Next Smallcap Winners(Profit Hunter)

Apr 30, 2021

Price is the only due diligence one might require to buy this business.

Sell in May and Go Away?(Fast Profits Daily)

Apr 28, 2021

Does the concept of selling stocks in the month of May, work in the Indian market?

This Fund Manager Has Taken the World by Storm. Will You Invest With Her?(Profit Hunter)

Apr 26, 2021

Should you invest with this Rockstar fund manager who has outperformed in a big way?


India's #1 Trader
Reveals His Secrets

Secret To Increasing Your Trading Profits Today
Get this Special Report,
The Secret to Increasing Your Trading Profits Today, Now!
We will never sell or rent your email id.
Please read our Terms


May 7, 2021 03:37 PM


  • 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