MEMBER'S LOGINX
| Login Failure | ||||||||
|
||||||||
| Sign Up | Forgot Password? | ||||||||
- Home
- Research It
- Compare Company
- Indian - food & tobacco
- GOODRICKE - UNITED SPIRITS
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 
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
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 | Rs | 545 | 725 | 75.1% | |
| Low | Rs | 221 | 577 | 38.3% | |
| Sales per share (Unadj.) | Rs | 338.2 | 642.8 | 52.6% | |
| Earnings per share (Unadj.) | Rs | 14.7 | 47.0 | 31.2% | |
| Cash flow per share (Unadj.) | Rs | 21.5 | 61.8 | 34.8% | |
| Dividends per share (Unadj.) | Rs | 4.50 | 0 | - | |
| Dividend yield (eoy) | % | 1.2 | 0 | - | |
| Book value per share (Unadj.) | Rs | 142.1 | 212.7 | 66.8% | |
| Shares outstanding (eoy) | m | 21.60 | 145.32 | 14.9% | |
| Bonus/Rights/Conversions | - | - | - | ||
| Price / Sales ratio | x | 1.1 | 1.0 | 111.8% | |
| Avg P/E ratio | x | 26.1 | 13.8 | 188.3% | |
| P/CF ratio (eoy) | x | 17.8 | 10.5 | 169.1% | |
| Price / Book Value ratio | x | 2.7 | 3.1 | 88.0% | |
| Dividend payout | % | 30.6 | 0 | - | |
| Avg Mkt Cap | Rs m | 8,274 | 94,647 | 8.7% | |
| No. of employees | `000 | 23.4 | 3.5 | 660.7% | |
| Total wages/salary | Rs m | 2,371 | 6,898 | 34.4% | |
| Avg. sales/employee | Rs Th | 311.8 | 26,341.8 | 1.2% | |
| Avg. wages/employee | Rs Th | 101.2 | 1,945.3 | 5.2% | |
| Avg. net profit/employee | Rs Th | 13.5 | 1,927.8 | 0.7% | |
| INCOME DATA | |||||
|---|---|---|---|---|---|
| Net Sales | Rs m | 7,306 | 93,408 | 7.8% | |
| Other income | Rs m | 211 | 692 | 30.4% | |
| Total revenues | Rs m | 7,516 | 94,100 | 8.0% | |
| Gross profit | Rs m | 446 | 13,918 | 3.2% | |
| Depreciation | Rs m | 147 | 2,147 | 6.8% | |
| Interest | Rs m | 21 | 2,372 | 0.9% | |
| Profit before tax | Rs m | 489 | 10,091 | 4.8% | |
| Minority Interest | Rs m | 0 | 0 | - | |
| Prior Period Items | Rs m | 0 | 0 | - | |
| Extraordinary Inc (Exp) | Rs m | 0 | 26 | 0.0% | |
| Tax | Rs m | 171 | 3,281 | 5.2% | |
| Profit after tax | Rs m | 317 | 6,836 | 4.6% | |
| Gross profit margin | % | 6.1 | 14.9 | 41.0% | |
| Effective tax rate | % | 35.1 | 32.5 | 107.8% | |
| Net profit margin | % | 4.3 | 7.3 | 59.3% | |
| BALANCE SHEET DATA | |||||
|---|---|---|---|---|---|
| Current assets | Rs m | 1,056 | 52,638 | 2.0% | |
| Current liabilities | Rs m | 1,487 | 51,878 | 2.9% | |
| Net working cap to sales | % | -5.9 | 0.8 | -723.9% | |
| Current ratio | x | 0.7 | 1.0 | 70.0% | |
| Inventory Days | Days | 71 | 76 | 94.4% | |
| Debtors Days | Days | 37 | 99 | 37.1% | |
| Net fixed assets | Rs m | 2,901 | 19,848 | 14.6% | |
| Share capital | Rs m | 216 | 1,453 | 14.9% | |
| "Free" reserves | Rs m | 2,852 | 29,450 | 9.7% | |
| Net worth | Rs m | 3,068 | 30,903 | 9.9% | |
| Long term debt | Rs m | 142 | 7,804 | 1.8% | |
| Total assets | Rs m | 5,622 | 91,089 | 6.2% | |
| Interest coverage | x | 24.0 | 5.3 | 457.7% | |
| Debt to equity ratio | x | 0 | 0.3 | 18.3% | |
| Sales to assets ratio | x | 1.3 | 1.0 | 126.7% | |
| Return on assets | % | 6.0 | 10.1 | 59.6% | |
| Return on equity | % | 10.3 | 22.1 | 46.7% | |
| Return on capital | % | 15.9 | 32.3 | 49.2% | |
| 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 | 1,095 | 98.4% | |
| Fx outflow | Rs m | 44 | 2,959 | 1.5% | |
| Net fx | Rs m | 1,034 | -1,864 | -55.5% | |
| CASH FLOW | |||||
|---|---|---|---|---|---|
| From Operations | Rs m | 236 | 9,483 | 2.5% | |
| From Investments | Rs m | -370 | -655 | 56.5% | |
| From Financial Activity | Rs m | 55 | -8,083 | -0.7% | |
| Net Cashflow | Rs m | -79 | 745 | -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 | - |
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, 2019Here'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, 2019For 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, 2019For 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, 2019For 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, 2019For 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 NewsMost Popular
My 3 Best Small-cap Stocks to Get Rich in this Market Rebound(Profit Hunter)
Oct 14, 2019This is once in a decade opportunity to make a killing from smallcap rebound.
Buy these 3 Stocks for Rebound Riches
Oct 18, 2019Equitymaster'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, 2019Discounts 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, 2019There 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, 2019Now is the time to put money in these 5 stocks to take advantage of the recovery in the economy and the markets.
MoreGOODRICKE 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
MORE ON GOODRICKE
GOODRICKE - TATA COFFEE COMPARISON
COMPARE GOODRICKE WITH
OTHER USEFUL LINKS
MARKET STATS
ABOUT EQUITYMASTER
Since 1996, Equitymaster has been the source for honest and credible opinions on investing in India. With solid research and in-depth analysis Equitymaster is dedicated towards making its readers- smarter, more confident and richer every day. Here's why hundreds of thousands of readers spread across more than 70 countries Trust Equitymaster.
FREE NEWSLETTERS
PREMIUM PRODUCTS
QUICK LINKS
APPS
FOLLOW
Copyright © Equitymaster Agora Research Private Limited.
Whitelist | Refer | Terms | Privacy | Contact | About | Sitemap
Equitymaster Agora Research Private Limited (Research Analyst) 103, Regent Chambers, Above Status Restaurant, Nariman Point, Mumbai - 400 021. India.
Telephone: +91-22-61434055. Fax: +91-22-22028550. Email: info@equitymaster.com. Website: www.equitymaster.com. CIN:U74999MH2007PTC175407
All rights reserved. Any act of copying, reproducing or distributing this newsletter whether wholly or in part, for any purpose without the permission of Equitymaster is strictly prohibited and shall be deemed to be copyright infringement.
LEGAL DISCLAIMER: Equitymaster Agora Research Private Limited (Research Analyst) bearing Registration No. INH000000537 (hereinafter referred as 'Equitymaster') is an independent equity research Company. Equitymaster is not an Investment Adviser. Information herein should be regarded as a resource only and should be used at one's own risk. This is not an offer to sell or solicitation to buy any securities and Equitymaster will not be liable for any losses incurred or investment(s) made or decisions taken/or not taken based on the information provided herein. Information contained herein does not constitute investment advice or a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual subscribers. Before acting on any recommendation, subscribers should consider whether it is suitable for their particular circumstances and, if necessary, seek an independent professional advice. This is not directed for access or use by anyone in a country, especially, USA, Canada or the European Union countries, where such use or access is unlawful or which may subject Equitymaster or its affiliates to any registration or licensing requirement. All content and information is provided on an 'As Is' basis by Equitymaster. Information herein is believed to be reliable but Equitymaster does not warrant its completeness or accuracy and expressly disclaims all warranties and conditions of any kind, whether express or implied. Equitymaster may hold shares in the company/ies discussed herein. As a condition to accessing Equitymaster content and website, you agree to our Terms and Conditions of Use, available here. The performance data quoted represents past performance and does not guarantee future results.
SEBI (Research Analysts) Regulations 2014, Registration No. INH000000537.