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 34.6 12.5 277.7% View Chart
P/BV x 1.8 2.6 71.5% View Chart
Dividend Yield % 1.7 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:   RAJ OIL MILLS  HERITAGE FOOD  RASOYA PROTEINS  SAVITA OIL  MCLEOD RUSSEL  

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

UNITED SPIRITS Announces Quarterly Results (4QFY20); Net Profit Down 81.1% (Quarterly Result Update)

May 29, 2020 | Updated on May 29, 2020

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.

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.

UNITED SPIRITS Announces Quarterly Results (3QFY20); Net Profit Up 34.5% (Quarterly Result Update)

Jan 29, 2020 | Updated on Jan 29, 2020

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.

UNITED SPIRITS Announces Quarterly Results (2QFY20); Net Profit Down 38.7% (Quarterly Result Update)

Nov 6, 2019 | Updated on Nov 6, 2019

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.

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.

More Views on News

Most Popular

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.

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.

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?

How to Build the Best Trading System(Fast Profits Daily)

Nov 20, 2020

In this video, I'll show you how to make the best trading system.

An Eraser and Some Pencils(The Honest Truth)

Nov 17, 2020

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

More

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

GOODRICKE SHARE PRICE


Nov 27, 2020 (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

COMPARE GOODRICKE WITH

MARKET STATS