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 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
GOODRICKE | UNITED SPIRITS | GOODRICKE/ UNITED SPIRITS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 34.2 | 14.2 | 240.1% | View Chart |
P/BV | x | 1.8 | 2.9 | 61.8% | View Chart |
Dividend Yield | % | 1.7 | 0.0 | - |
![]() ![]() |
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% |
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: GUJARAT AMBUJA VADILAL INDUSTRIES BRITANNIA REI AGRO. SANWARIA CONSUMER
Compare GOODRICKE With: TIGER BRANDS (S. Africa) COCA COLA (US) NESTLE (Switz.) AVI LTD. (S. Africa)
Share markets in India are presently trading on a negative note. The BSE Sensex is trading up by 357 points, up 0.7% at 49,267 levels.
For the quarter ended March 2020, UNITED SPIRITS has posted a net profit of Rs 239 m (down 81.1% YoY). Sales on the other hand came in at Rs 64 bn (down 11.0% YoY). Read on for a complete analysis of UNITED SPIRITS'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.
Does the company with one of the fastest-growing QSR chains in India have sound prospects?
For the quarter ended December 2019, UNITED SPIRITS has posted a net profit of Rs 3 bn (up 34.5% YoY). Sales on the other hand came in at Rs 78 bn (up 0.6% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.
For the quarter ended September 2019, UNITED SPIRITS has posted a net profit of Rs 2 bn (down 38.7% YoY). Sales on the other hand came in at Rs 73 bn (up 2.4% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.
More Views on NewsWere you shocked that bullion prices hit lower circuits on Friday on the MCX? Find out why it happened...
In 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.
Our ace stock picker is ready to capitalise on a big growth opportunity.
More