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

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 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 34.3 26.4 129.8% View Chart
P/BV x 1.9 3.1 60.3% View Chart
Dividend Yield % 1.7 0.2 741.9%  

Financials

 GOODRICKE   VADILAL INDUSTRIES
EQUITY SHARE DATA
    GOODRICKE
Mar-18
VADILAL INDUSTRIES
Mar-16
GOODRICKE/
VADILAL INDUSTRIES
5-Yr Chart
Click to enlarge
High Rs545884 61.7%   
Low Rs221265 83.4%   
Sales per share (Unadj.) Rs338.2624.6 54.1%  
Earnings per share (Unadj.) Rs14.720.5 71.7%  
Cash flow per share (Unadj.) Rs21.539.3 54.7%  
Dividends per share (Unadj.) Rs4.501.25 360.0%  
Dividend yield (eoy) %1.20.2 539.7%  
Book value per share (Unadj.) Rs142.1176.5 80.5%  
Shares outstanding (eoy) m21.607.20 300.0%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.10.9 123.2%   
Avg P/E ratio x26.128.0 93.1%  
P/CF ratio (eoy) x17.814.6 122.0%  
Price / Book Value ratio x2.73.3 82.9%  
Dividend payout %30.66.1 502.4%   
Avg Mkt Cap Rs m8,2744,135 200.1%   
No. of employees `00023.40.6 3,970.8%   
Total wages/salary Rs m2,371251 944.9%   
Avg. sales/employee Rs Th311.87,622.5 4.1%   
Avg. wages/employee Rs Th101.2425.3 23.8%   
Avg. net profit/employee Rs Th13.5250.2 5.4%   
INCOME DATA
Net Sales Rs m7,3064,497 162.4%  
Other income Rs m21111 1,968.2%   
Total revenues Rs m7,5164,508 166.7%   
Gross profit Rs m446584 76.4%  
Depreciation Rs m147136 108.5%   
Interest Rs m21215 9.9%   
Profit before tax Rs m489244 199.9%   
Minority Interest Rs m00-   
Prior Period Items Rs m01 0.0%   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m17197 175.9%   
Profit after tax Rs m317148 215.0%  
Gross profit margin %6.113.0 47.1%  
Effective tax rate %35.139.8 88.0%   
Net profit margin %4.33.3 132.3%  
BALANCE SHEET DATA
Current assets Rs m1,0561,266 83.4%   
Current liabilities Rs m1,4871,722 86.3%   
Net working cap to sales %-5.9-10.1 58.1%  
Current ratio x0.70.7 96.6%  
Inventory Days Days7176 94.1%  
Debtors Days Days3718 210.4%  
Net fixed assets Rs m2,9012,253 128.8%   
Share capital Rs m21672 300.4%   
"Free" reserves Rs m2,852595 479.1%   
Net worth Rs m3,0681,271 241.4%   
Long term debt Rs m142456 31.2%   
Total assets Rs m5,6223,660 153.6%  
Interest coverage x24.02.1 1,124.0%   
Debt to equity ratio x00.4 12.9%  
Sales to assets ratio x1.31.2 105.8%   
Return on assets %6.09.9 60.9%  
Return on equity %10.311.6 89.0%  
Return on capital %15.926.6 59.7%  
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 m1,078362 297.7%   
Fx outflow Rs m44130 33.6%   
Net fx Rs m1,034232 446.2%   
CASH FLOW
From Operations Rs m236636 37.1%  
From Investments Rs m-370-113 328.1%  
From Financial Activity Rs m55-529 -10.4%  
Net Cashflow Rs m-79-7 1,215.4%  

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:   GUJ.AMB.EXP.  DABUR  NESTLE  KWALITY DAIRY  AVANTI FEEDS  

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



Today's Market

Indian Indices Scale Record Highs, India's Current Account Deficit, and Top Stocks in Focus Today(Pre-Open)

Indian share markets continued their momentum during closing hours of trade yesterday and ended the day at their fresh record high levels. Gains were largely seen in the metal sector and energy sector.

Related Views on News

GOODRICKE Announces Quarterly Results (1QFY19); Net Profit Down 68.0% (Quarterly Result Update)

Aug 10, 2018 | Updated on Aug 10, 2018

For the quarter ended June 2018, GOODRICKE has posted a net profit of Rs 72 m (down 68.0% YoY). Sales on the other hand came in at Rs 1 bn (down 5.7% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.

VADILAL INDUSTRIES Announces Quarterly Results (4QFY18); Net Profit Down 132.4% (Quarterly Result Update)

Jun 13, 2018 | Updated on Jun 13, 2018

For the quarter ended March 2018, VADILAL INDUSTRIES has posted a net profit of Rs 23 m (down 132.4% YoY). Sales on the other hand came in at Rs 1 bn (up 16.4% YoY). Read on for a complete analysis of VADILAL INDUSTRIES's quarterly results.

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?

More Views on News

Most Popular

This is a Must-Have Stock for Your Portfolio(The 5 Minute Wrapup)

Aug 8, 2018

Tanushree just released the permanent wealth blueprint report. This report includes three safe and steady stocks. I like one in particular. Here's why

Trading in These Times: 8% Gains in 3 Days!(Profit Hunter)

Aug 9, 2018

Here are 2 stocks you can buy right now! And there are plenty more opportunities to come...

Only on WhatsApp, a Weaker Rupee Means a Weaker India(Vivek Kaul's Diary)

Aug 16, 2018

While dollar crossing Rs 70 will have its repercussions, the world isn't exactly coming to an end.

Why HDFC Equity Fund Disappointed Its Investors(Outside View)

Aug 9, 2018

Though popular, HDFC Equity Fund is not among the best performers anymore. Here is the reason behind its underperformance that has left investors disappointed.

HDFC AMC Makes 65% Listing Gains! Should It Attract Mutual Fund Investors?(Outside View)

Aug 8, 2018

PersonalFN explains if investors should invest in schemes of HDFC Mutual Fund looking at the listing gains of HDFC AMC.

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


Aug 20, 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