X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2018 Edition) on picking money-making stocks.

This is an entirely free service. No payments are to be made.


Download Now Subscribe to our free daily e-letter, The 5 Minute WrapUp and get this complimentary report.
We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.
Compare GOODRICKE with VADILAL INDUSTRIES - Equitymaster
  • MyStocks

MEMBER'S LOGINX

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

GOODRICKE vs VADILAL INDUSTRIES - 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

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    GOODRICKE VADILAL INDUSTRIES GOODRICKE/
VADILAL INDUSTRIES
 
P/E (TTM) x 25.6 30.3 84.4% View Chart
P/BV x 2.9 4.8 60.1% View Chart
Dividend Yield % 1.1 0.1 782.2%  

Financials

 GOODRICKE   VADILAL INDUSTRIES
EQUITY SHARE DATA
    GOODRICKE
Mar-17
VADILAL INDUSTRIES
Mar-16
GOODRICKE/
VADILAL INDUSTRIES
5-Yr Chart
Click to enlarge
High Rs307884 34.7%   
Low Rs153265 57.7%   
Sales per share (Unadj.) Rs315.0624.6 50.4%  
Earnings per share (Unadj.) Rs15.320.5 74.8%  
Cash flow per share (Unadj.) Rs21.739.3 55.1%  
Dividends per share (Unadj.) Rs4.501.25 360.0%  
Dividend yield (eoy) %2.00.2 899.2%  
Book value per share (Unadj.) Rs135.1176.5 76.6%  
Shares outstanding (eoy) m21.607.20 300.0%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x0.70.9 79.4%   
Avg P/E ratio x15.028.0 53.5%  
P/CF ratio (eoy) x10.614.6 72.6%  
Price / Book Value ratio x1.73.3 52.3%  
Dividend payout %29.36.1 481.2%   
Avg Mkt Cap Rs m4,9664,135 120.1%   
No. of employees `00023.70.6 4,023.7%   
Total wages/salary Rs m2,136251 851.5%   
Avg. sales/employee Rs Th286.67,622.5 3.8%   
Avg. wages/employee Rs Th90.0425.3 21.2%   
Avg. net profit/employee Rs Th14.0250.2 5.6%   
INCOME DATA
Net Sales Rs m6,8044,497 151.3%  
Other income Rs m14411 1,349.5%   
Total revenues Rs m6,9484,508 154.1%   
Gross profit Rs m495584 84.8%  
Depreciation Rs m137136 101.0%   
Interest Rs m13215 6.2%   
Profit before tax Rs m489244 200.1%   
Minority Interest Rs m00-   
Prior Period Items Rs m01 0.0%   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m15897 161.9%   
Profit after tax Rs m331148 224.4%  
Gross profit margin %7.313.0 56.0%  
Effective tax rate %32.239.8 80.9%   
Net profit margin %4.93.3 148.4%  
BALANCE SHEET DATA
Current assets Rs m7261,266 57.4%   
Current liabilities Rs m1,0411,722 60.5%   
Net working cap to sales %-4.6-10.1 45.7%  
Current ratio x0.70.7 94.9%  
Inventory Days Days7176 93.1%  
Debtors Days Days1618 93.2%  
Net fixed assets Rs m2,5392,253 112.7%   
Share capital Rs m21672 300.4%   
"Free" reserves Rs m2,703595 454.0%   
Net worth Rs m2,9191,271 229.7%   
Long term debt Rs m0456 0.0%   
Total assets Rs m4,8153,660 131.5%  
Interest coverage x37.52.1 1,752.5%   
Debt to equity ratio x00.4 0.0%  
Sales to assets ratio x1.41.2 115.0%   
Return on assets %7.29.9 72.4%  
Return on equity %11.411.6 97.7%  
Return on capital %17.226.6 64.7%  
Exports to sales %08.1 0.0%   
Imports to sales %02.0 0.0%   
Exports (fob) Rs mNA362 0.0%   
Imports (cif) Rs mNA92 0.0%   
Fx inflow Rs m1,083362 299.2%   
Fx outflow Rs m30130 23.1%   
Net fx Rs m1,053232 454.4%   
CASH FLOW
From Operations Rs m603636 94.9%  
From Investments Rs m-398-113 352.6%  
From Financial Activity Rs m-117-529 22.1%  
Net Cashflow Rs m88-7 -1,358.5%  

Share Holding

Indian Promoters % 0.0 65.0 -  
Foreign collaborators % 74.0 0.2 49,333.3%  
Indian inst/Mut Fund % 0.0 0.2 14.3%  
FIIs % 0.0 0.0 -  
ADR/GDR % 0.0 0.0 -  
Free float % 26.0 34.6 75.1%  
Shareholders   13,943 11,093 125.7%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare GOODRICKE With:   SAVITA OIL TECH.  RAJ OIL MILLS  UNITED BREWERIES  NESTLE  ADVANTA LTD.  

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



Today's Market

Sensex Finishes Firm; Software & FMCG Stocks Gain(Closing)

Indian share markets finished the trading session well above the dotted line, snapping a three-day falling streak amid firm Asian markets.

Related Views on News

Bajaj Corp: Slow Recovery from GST Implementation (Quarterly Results Update - Detailed)

Nov 10, 2017

A slow recovery from GST implementation and strained wholesale volumes puts pressure on Bajaj Corp's revenues.

ITC: GST Cess Weighs on Cigarettes (Quarterly Results Update - Detailed)

Nov 7, 2017

Additional cess in the GST regime hurts ITC's cigarette business.

Prataap Snacks Ltd. (IPO)

Sep 21, 2017

Is the Prataap Snacks IPO worth your attention?

Apex frozen food Ltd. (IPO)

Aug 21, 2017

Should you subscribe to the IPO of Apex Frozen Foods Ltd?

GSK Consumer: On the Recovery Path (Quarterly Results Update - Detailed)

Jun 20, 2017

While GSK consumer reported muted revenue growth, volumes are seen to be recovering.

More Views on News

Most Popular

Follow India's Super Investors to Make Big Money in the Market Crash(The 5 Minute Wrapup)

Feb 8, 2018

Has the sell-off in the markets left India's super investors unduly worried?

The Era of Easy Money is Coming to an End. What Happens Now?(Vivek Kaul's Diary)

Feb 9, 2018

The easy money policy of the Federal Reserve of the United States, which drove up stock markets all over the world, is ending, with the Federal Reserve looking to shrink its balance sheet.

The Markets Want Your Money. Don't Give It to Them.(Smart Contrarian)

Feb 9, 2018

MFs are having a gala time taking money from over-eager investors and funneling it into equities. Smart investors, though, know better than to do that.

The Big Gamble(The Honest Truth)

Feb 15, 2018

Once you accept the fact that elections are round the corner and that this budget is geared to reach a 40% target, everything makes sense.

Rising Dominance of Mutual Funds(Chart Of The Day)

Feb 8, 2018

Domestic money flow into Indian equities surpassed foreign fund flows in the recent years. But will it continue in volatile market?

More

Small Investments
BIG Returns

Zero To Millions Guide 2018
Get our special report, Zero To Millions
(2018 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

GOODRICKE SHARE PRICE


Feb 21, 2018 (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