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 37.2 13.6 274.4% View Chart
P/BV x 2.0 2.7 73.1% View Chart
Dividend Yield % 1.6 0.2 997.8%  

Financials

 GOODRICKE   VADILAL INDUSTRIES
EQUITY SHARE DATA
    GOODRICKE
Mar-18
VADILAL INDUSTRIES
Mar-19
GOODRICKE/
VADILAL INDUSTRIES
5-Yr Chart
Click to enlarge
High Rs545950 57.4%   
Low Rs221400 55.3%   
Sales per share (Unadj.) Rs338.2787.7 42.9%  
Earnings per share (Unadj.) Rs14.746.3 31.7%  
Cash flow per share (Unadj.) Rs21.569.8 30.8%  
Dividends per share (Unadj.) Rs4.501.25 360.0%  
Dividend yield (eoy) %1.20.2 634.4%  
Book value per share (Unadj.) Rs142.1288.0 49.3%  
Shares outstanding (eoy) m21.607.20 300.0%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.10.9 132.2%   
Avg P/E ratio x26.114.6 179.0%  
P/CF ratio (eoy) x17.89.7 184.3%  
Price / Book Value ratio x2.72.3 115.1%  
Dividend payout %30.62.7 1,135.5%   
Avg Mkt Cap Rs m8,2744,860 170.2%   
No. of employees `00023.40.7 3,244.9%   
Total wages/salary Rs m2,371538 441.0%   
Avg. sales/employee Rs Th311.87,854.7 4.0%   
Avg. wages/employee Rs Th101.2744.6 13.6%   
Avg. net profit/employee Rs Th13.5462.0 2.9%   
INCOME DATA
Net Sales Rs m7,3065,671 128.8%  
Other income Rs m211108 195.2%   
Total revenues Rs m7,5165,779 130.1%   
Gross profit Rs m446720 61.9%  
Depreciation Rs m147169 87.0%   
Interest Rs m21141 15.1%   
Profit before tax Rs m489519 94.2%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m171185 92.6%   
Profit after tax Rs m317334 95.1%  
Gross profit margin %6.112.7 48.1%  
Effective tax rate %35.135.7 98.3%   
Net profit margin %4.35.9 73.8%  
BALANCE SHEET DATA
Current assets Rs m1,0561,807 58.5%   
Current liabilities Rs m1,4871,794 82.9%   
Net working cap to sales %-5.90.2 -2,530.5%  
Current ratio x0.71.0 70.5%  
Inventory Days Days7182 87.3%  
Debtors Days Days3720 184.5%  
Net fixed assets Rs m2,9012,805 103.4%   
Share capital Rs m21672 300.4%   
"Free" reserves Rs m2,8522,002 142.5%   
Net worth Rs m3,0682,074 148.0%   
Long term debt Rs m142580 24.5%   
Total assets Rs m5,6224,761 118.1%  
Interest coverage x24.04.7 513.2%   
Debt to equity ratio x00.3 16.5%  
Sales to assets ratio x1.31.2 109.1%   
Return on assets %6.010.0 60.4%  
Return on equity %10.316.1 64.3%  
Return on capital %15.924.8 63.9%  
Exports to sales %012.6 0.0%   
Imports to sales %00-   
Exports (fob) Rs mNA717 0.0%   
Imports (cif) Rs mNANA-   
Fx inflow Rs m1,078717 150.4%   
Fx outflow Rs m44106 41.3%   
Net fx Rs m1,034611 169.4%   
CASH FLOW
From Operations Rs m236460 51.3%  
From Investments Rs m-370-328 112.8%  
From Financial Activity Rs m55-96 -57.6%  
Net Cashflow Rs m-7936 -220.1%  

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:   HERITAGE FOOD  UNITED SPIRITS  GUJ.AMB.EXP.  ADVANTA.  TATA COFFEE  

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



Today's Market

Sensex Ends 136 Points Lower; Telecom and Automobile Stocks Witness Selling(Closing)

Indian share markets witnessed volatile trading activity throughout the day and ended marginally lower.

Related Views on News

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.

VADILAL INDUSTRIES 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 VADILAL INDUSTRIES for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of VADILAL INDUSTRIES. Also includes updates on the valuation of VADILAL INDUSTRIES.

VADILAL INDUSTRIES Announces Quarterly Results (1QFY20); Net Profit Up 16.5% (Quarterly Result Update)

Aug 28, 2019 | Updated on Aug 28, 2019

For the quarter ended June 2019, VADILAL INDUSTRIES has posted a net profit of Rs 377 m (up 16.5% YoY). Sales on the other hand came in at Rs 3 bn (up 12.7% YoY). Read on for a complete analysis of VADILAL INDUSTRIES's quarterly results.

GOODRICKE Announces Quarterly Results (1QFY20); Net Profit Down 18.5% (Quarterly Result Update)

Aug 8, 2019 | Updated on Aug 8, 2019

For the quarter ended June 2019, GOODRICKE has posted a net profit of Rs 58 m (down 18.5% YoY). Sales on the other hand came in at Rs 2 bn (up 17.6% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.

GOODRICKE Announces Quarterly Results (4QFY19); Net Profit Down 3.0% (Quarterly Result Update)

May 30, 2019 | Updated on May 30, 2019

For the quarter ended March 2019, GOODRICKE has posted a net profit of Rs 568 m (down 3.0% YoY). Sales on the other hand came in at Rs 1 bn (down 8.2% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.

More Views on News

Most Popular

My View on ITC(Fast Profits Daily)

Oct 23, 2020

What do the charts say about ITC?

PSU Banks Will Move Up Again(Profit Hunter)

Oct 27, 2020

My charts tell me PSU banks are set for a rebound.

PSU Stocks Are Looking Positive Now(Fast Profits Daily)

Oct 19, 2020

Has the market changed its opinion on PSUs?

One Cycle that Defines Everything in Markets(Profit Hunter)

Oct 23, 2020

Know this cycle to boost your profits in the market.

Markets are Always Right?(The Honest Truth)

Oct 30, 2020

Ajit Dayal on why you shouldn't let your guard down as an investor.

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


Oct 30, 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

GOODRICKE 8-QTR ANALYSIS

COMPARE GOODRICKE WITH

MARKET STATS