X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2017 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 16.1 30.1 53.6% View Chart
P/BV x 2.8 4.8 58.7% View Chart
Dividend Yield % 1.6 0.1 1,095.1%  

Financials

 GOODRICKE   VADILAL INDUSTRIES
EQUITY SHARE DATA
    GOODRICKE
Mar-16
VADILAL INDUSTRIES
Mar-16
GOODRICKE/
VADILAL INDUSTRIES
5-Yr Chart
Click to enlarge
High Rs220884 24.9%   
Low Rs127265 47.9%   
Sales per share (Unadj.) Rs344.6624.6 55.2%  
Earnings per share (Unadj.) Rs-6.020.5 -29.1%  
Cash flow per share (Unadj.) Rs2.439.3 6.2%  
Dividends per share (Unadj.) Rs4.001.25 320.0%  
Dividend yield (eoy) %2.30.2 1,059.7%  
Book value per share (Unadj.) Rs87.9176.5 49.8%  
Shares outstanding (eoy) m21.607.20 300.0%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x0.50.9 54.7%   
Avg P/E ratio x-29.128.0 -103.8%  
P/CF ratio (eoy) x71.114.6 486.6%  
Price / Book Value ratio x2.03.3 60.6%  
Dividend payout %-67.16.1 -1,100.2%   
Avg Mkt Cap Rs m3,7454,135 90.6%   
No. of employees `00024.50.6 4,151.0%   
Total wages/salary Rs m2,752251 1,096.7%   
Avg. sales/employee Rs Th303.97,622.5 4.0%   
Avg. wages/employee Rs Th112.3425.3 26.4%   
Avg. net profit/employee Rs Th-5.3250.2 -2.1%   
INCOME DATA
Net Sales Rs m7,4424,497 165.5%  
Other income Rs m11811 1,105.6%   
Total revenues Rs m7,5614,508 167.7%   
Gross profit Rs m-244584 -41.8%  
Depreciation Rs m182136 133.9%   
Interest Rs m26215 12.2%   
Profit before tax Rs m-333244 -136.4%   
Minority Interest Rs m00-   
Prior Period Items Rs m01 0.0%   
Extraordinary Inc (Exp) Rs m3700-   
Tax Rs m16697 170.2%   
Profit after tax Rs m-129148 -87.3%  
Gross profit margin %-3.313.0 -25.3%  
Effective tax rate %-49.739.8 -124.8%   
Net profit margin %-1.73.3 -52.7%  
BALANCE SHEET DATA
Current assets Rs m2,0161,266 159.2%   
Current liabilities Rs m1,4401,722 83.6%   
Net working cap to sales %7.7-10.1 -76.4%  
Current ratio x1.40.7 190.4%  
Inventory Days Days6776 88.4%  
Debtors Days Days1818 100.0%  
Net fixed assets Rs m1,3882,253 61.6%   
Share capital Rs m21672 300.4%   
"Free" reserves Rs m1,667595 280.0%   
Net worth Rs m1,8991,271 149.4%   
Long term debt Rs m0456 0.0%   
Total assets Rs m3,5423,660 96.8%  
Interest coverage x-11.82.1 -550.3%   
Debt to equity ratio x00.4 0.0%  
Sales to assets ratio x2.11.2 171.0%   
Return on assets %-2.99.9 -29.3%  
Return on equity %-6.811.6 -58.4%  
Return on capital %3.326.6 12.5%  
Exports to sales %13.48.1 166.9%   
Imports to sales %0.62.0 30.7%   
Exports (fob) Rs m1,000362 276.2%   
Imports (cif) Rs m4792 50.9%   
Fx inflow Rs m1,000362 276.2%   
Fx outflow Rs m59130 45.1%   
Net fx Rs m942232 406.2%   
CASH FLOW
From Operations Rs m472636 74.3%  
From Investments Rs m-174-113 154.2%  
From Financial Activity Rs m-223-529 42.0%  
Net Cashflow Rs m76-7 -1,163.1%  

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:   JUBILANT FOODWORKS  VENKYS (I) LIMITED  TATA COFFEE  RUCHI SOYA INDUSTRIES  HERITAGE FOOD  

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



Today's Market

Global Markets Remain Volatile Ahead of US Growth Concerns(RoundUp)

Benchmark indices in US corrected marginally by 0.8% during the week. Minutes of Federal Reserve's July meeting are out and the situation looks to be in favor of the emerging markets.

Related Views on News

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.

ITC: Demonetisation woes pull down business growth (Quarterly Results Update - Detailed)

Feb 8, 2017

ITC Ltd has announced third quarter results of the financial year 2016-2017 (3QFY17). The company has reported 4.7% YoY and 5.7% YoY growth in revenues and net profits respectively. Here is our analysis of the results.

ITC: A Decent Quarter Amidst Challenging Environment (Quarterly Results Update - Detailed)

Dec 7, 2016

ITC has announced second quarter results of the financial year 2016-2017 (2QFY17). The company has reported 8% YoY and 10.5% YoY growth in revenues and net profits respectively.

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.

ITC: Demonetisation woes pull down business growth (Quarterly Results Update - Detailed)

Feb 8, 2017

ITC Ltd has announced third quarter results of the financial year 2016-2017 (3QFY17). The company has reported 4.7% YoY and 5.7% YoY growth in revenues and net profits respectively. Here is our analysis of the results.

More Views on News

Most Popular

Demonetisation Barely Made Any Difference to Tax Collections(Vivek Kaul's Diary)

Aug 7, 2017

The data tells us quite a different story from the one the government is trying to project.

A 'Backdoor' to Multibaggers: It's Like Investing in Asian Paints Ten Years Ago(The 5 Minute Wrapup)

Aug 10, 2017

Don't miss these proxy bets on growing companies or in a few years you will be looking back with regret.

Should You Invest In Bharat-22 ETF? Know Here...(Outside View)

Aug 8, 2017

Bharat-22 is one of the most diverse ETFs offered so far by the Government. Know here if you should invest...

Signs of Life in the India VIX(Daily Profit Hunter)

Aug 12, 2017

The India VIX is up 36% in the last week. Fear has gone up but is still low by historical standards.

7 Financial Gifts For Your Sister This Raksha Bandhan(Outside View)

Aug 7, 2017

Raksha Bandhan signifies the brother-sister bond. Here are 7 thoughtful financial gifts for sisters...

More

Become A Smarter Investor In
Just 5 Minutes

Multibagger Stocks Guide 2017
Get our special report, Multibagger Stocks Guide (2017 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

GOODRICKE SHARE PRICE


Aug 18, 2017 (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

GOODRICKE 8-QTR ANALYSIS

COMPARE GOODRICKE WITH

MARKET STATS