Compare GOODRICKE with United Spirits - Equitymaster

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

  • MyStocks

MEMBER'S LOGINX

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

GOODRICKE vs UNITED SPIRITS - 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

UNITED SPIRITS 
   Change

United Spirits Ltd. (erstwhile McDowell) is India's largest spirits company with a portfolio of 52 brands, 23 manufacturing centres and a strong distribution network. It controls 24% of the Indian spirits market and has a major presence in all produc... More

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    GOODRICKE UNITED SPIRITS GOODRICKE/
UNITED SPIRITS
 
P/E (TTM) x 43.7 11.9 367.4% View Chart
P/BV x 1.2 3.0 39.0% View Chart
Dividend Yield % 2.7 0.0 -  

Financials

 GOODRICKE   UNITED SPIRITS
EQUITY SHARE DATA
    GOODRICKE
Mar-18
UNITED SPIRITS
Mar-19
GOODRICKE/
UNITED SPIRITS
5-Yr Chart
Click to enlarge
High Rs545725 75.1%   
Low Rs221577 38.3%   
Sales per share (Unadj.) Rs338.2642.8 52.6%  
Earnings per share (Unadj.) Rs14.747.0 31.2%  
Cash flow per share (Unadj.) Rs21.561.8 34.8%  
Dividends per share (Unadj.) Rs4.500-  
Dividend yield (eoy) %1.20-  
Book value per share (Unadj.) Rs142.1212.7 66.8%  
Shares outstanding (eoy) m21.60145.32 14.9%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.11.0 111.8%   
Avg P/E ratio x26.113.8 188.3%  
P/CF ratio (eoy) x17.810.5 169.1%  
Price / Book Value ratio x2.73.1 88.0%  
Dividend payout %30.60-   
Avg Mkt Cap Rs m8,27494,647 8.7%   
No. of employees `00023.43.5 660.7%   
Total wages/salary Rs m2,3716,898 34.4%   
Avg. sales/employee Rs Th311.826,341.8 1.2%   
Avg. wages/employee Rs Th101.21,945.3 5.2%   
Avg. net profit/employee Rs Th13.51,927.8 0.7%   
INCOME DATA
Net Sales Rs m7,30693,408 7.8%  
Other income Rs m211692 30.4%   
Total revenues Rs m7,51694,100 8.0%   
Gross profit Rs m44613,918 3.2%  
Depreciation Rs m1472,147 6.8%   
Interest Rs m212,372 0.9%   
Profit before tax Rs m48910,091 4.8%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m026 0.0%   
Tax Rs m1713,281 5.2%   
Profit after tax Rs m3176,836 4.6%  
Gross profit margin %6.114.9 41.0%  
Effective tax rate %35.132.5 107.8%   
Net profit margin %4.37.3 59.3%  
BALANCE SHEET DATA
Current assets Rs m1,05652,638 2.0%   
Current liabilities Rs m1,48751,878 2.9%   
Net working cap to sales %-5.90.8 -723.9%  
Current ratio x0.71.0 70.0%  
Inventory Days Days7176 94.4%  
Debtors Days Days3799 37.1%  
Net fixed assets Rs m2,90119,848 14.6%   
Share capital Rs m2161,453 14.9%   
"Free" reserves Rs m2,85229,450 9.7%   
Net worth Rs m3,06830,903 9.9%   
Long term debt Rs m1427,804 1.8%   
Total assets Rs m5,62291,089 6.2%  
Interest coverage x24.05.3 457.7%   
Debt to equity ratio x00.3 18.3%  
Sales to assets ratio x1.31.0 126.7%   
Return on assets %6.010.1 59.6%  
Return on equity %10.322.1 46.7%  
Return on capital %15.932.3 49.2%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m1,0781,095 98.4%   
Fx outflow Rs m442,959 1.5%   
Net fx Rs m1,034-1,864 -55.5%   
CASH FLOW
From Operations Rs m2369,483 2.5%  
From Investments Rs m-370-655 56.5%  
From Financial Activity Rs m55-8,083 -0.7%  
Net Cashflow Rs m-79745 -10.6%  

Share Holding

Indian Promoters % 0.0 27.5 -  
Foreign collaborators % 74.0 0.0 -  
Indian inst/Mut Fund % 0.0 6.2 0.5%  
FIIs % 0.0 45.8 -  
ADR/GDR % 0.0 0.3 -  
Free float % 26.0 20.2 128.7%  
Shareholders   13,943 89,114 15.6%  
Pledged promoter(s) holding % 0.0 3.8 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare GOODRICKE With:   NESTLE  SAVITA OIL  HERITAGE FOOD  ITC  JUBILANT FOODWORKS  

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



Today's Market

Indian Stock Markets Remain in Green This Week: Is the Rebound Here?(Podcast)

After a long period of underperformance, stock markets traded in green territory throughout the week. So, is this is a trend reversal and is the bottom forming in the market?

Related Views on News

UNITED SPIRITS 2018-19 Annual Report Analysis (Annual Result Update)

Sep 16, 2019 | Updated on Sep 16, 2019

Here's an analysis of the annual report of UNITED SPIRITS for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of UNITED SPIRITS. Also includes updates on the valuation of UNITED SPIRITS.

GOODRICKE Announces Quarterly Results (1QFY20); Net Profit Down 18.5% (Quarterly Result Update)

Aug 8, 2019 | Updated on Aug 8, 2019

For the quarter ended June 2019, GOODRICKE has posted a net profit of Rs 58 m (down 18.5% YoY). Sales on the other hand came in at Rs 2 bn (up 17.6% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.

UNITED SPIRITS Announces Quarterly Results (1QFY20); Net Profit Up 142.8% (Quarterly Result Update)

Jul 24, 2019 | Updated on Jul 24, 2019

For the quarter ended June 2019, UNITED SPIRITS has posted a net profit of Rs 2 bn (up 142.8% YoY). Sales on the other hand came in at Rs 71 bn (up 10.3% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.

UNITED SPIRITS Announces Quarterly Results (4QFY19); Net Profit Down 40.2% (Quarterly Result Update)

Jun 11, 2019 | Updated on Jun 11, 2019

For the quarter ended March 2019, UNITED SPIRITS has posted a net profit of Rs 1 bn (down 40.2% YoY). Sales on the other hand came in at Rs 72 bn (up 4.6% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.

GOODRICKE Announces Quarterly Results (4QFY19); Net Profit Down 3.0% (Quarterly Result Update)

May 30, 2019 | Updated on May 30, 2019

For the quarter ended March 2019, GOODRICKE has posted a net profit of Rs 568 m (down 3.0% YoY). Sales on the other hand came in at Rs 1 bn (down 8.2% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.

More Views on News

Most Popular

My 3 Best Small-cap Stocks to Get Rich in this Market Rebound(Profit Hunter)

Oct 14, 2019

This is once in a decade opportunity to make a killing from smallcap rebound.

Buy these 3 Stocks for Rebound Riches

Oct 18, 2019

Equitymaster's smallcap guru and editor of Hidden Treasure, Richa Agarwal, talks to us about the rebound in the stock market, and the best stocks to profit from it. Listen in...

Two Stocks to Buy in the Great Indian Festival(Profit Hunter)

Oct 11, 2019

Discounts are not just limited to E-tailers. You can buy stocks at 50% off too. Here are two stocks to buy now.

The One Stock I Like in this Market(The 5 Minute Wrapup)

Oct 10, 2019

There are rare periods in markets when you get good quality stocks at attractive valuations. Is this one such period?

5 Smart Money Stocks to Profit from the Market Rebound(The 5 Minute Wrapup)

Oct 11, 2019

Now is the time to put money in these 5 stocks to take advantage of the recovery in the economy and the markets.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2020
Get our special report, How to Beat Sensex Nearly 3X Now!
We will never sell or rent your email id.
Please read our Terms

GOODRICKE SHARE PRICE


Oct 18, 2019 (Close)

TRACK GOODRICKE

  • 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

GOODRICKE - TATA COFFEE COMPARISON

COMPARE GOODRICKE WITH

MARKET STATS