Compare ITC Ltd with GOODRICKE - Equitymaster

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks


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

ITC vs GOODRICKE - Comparison Results

ITC     Change

ITC is a dominant player in the domestic cigarette market. Cigarette is the largest segment contributing 64% to overall sales. The non-cigarette FMCG business has a 16% sales share. Agri and paper businesses make up 10% and 7% of overall revenues whe... More


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


Current Valuations

P/E (TTM) x 21.0 37.7 55.6% View Chart
P/BV x 4.9 1.4 356.1% View Chart
Dividend Yield % 2.4 2.3 105.9%  


5-Yr Chart
Click to enlarge
High Rs323545 59.2%   
Low Rs256221 115.6%   
Sales per share (Unadj.) Rs39.4338.2 11.7%  
Earnings per share (Unadj.) Rs10.514.7 71.3%  
Cash flow per share (Unadj.) Rs11.621.5 54.0%  
Dividends per share (Unadj.) Rs5.754.50 127.8%  
Dividend yield (eoy) %2.01.2 169.3%  
Book value per share (Unadj.) Rs48.2142.1 34.0%  
Shares outstanding (eoy) m12,258.6321.60 56,752.9%   
Bonus/Rights/Conversions ESOS--  
Price / Sales ratio x7.31.1 647.2%   
Avg P/E ratio x27.626.1 105.9%  
P/CF ratio (eoy) x24.917.8 139.7%  
Price / Book Value ratio x6.02.7 222.2%  
Dividend payout %54.930.6 179.3%   
Avg Mkt Cap Rs m3,543,9708,274 42,833.2%   
No. of employees `00027.323.4 116.4%   
Total wages/salary Rs m41,7792,371 1,762.2%   
Avg. sales/employee Rs Th17,725.2311.8 5,684.1%   
Avg. wages/employee Rs Th1,531.5101.2 1,513.4%   
Avg. net profit/employee Rs Th4,705.413.5 34,742.7%   
Net Sales Rs m483,5277,306 6,618.5%  
Other income Rs m21,738211 10,321.9%   
Total revenues Rs m505,2657,516 6,722.3%   
Gross profit Rs m184,181446 41,277.6%  
Depreciation Rs m13,966147 9,500.7%   
Interest Rs m45421 2,142.5%   
Profit before tax Rs m191,498489 39,193.2%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m63,139171 36,858.8%   
Profit after tax Rs m128,359317 40,453.5%  
Gross profit margin %38.16.1 623.7%  
Effective tax rate %33.035.1 94.0%   
Net profit margin %26.54.3 611.2%  
Current assets Rs m317,4731,056 30,055.2%   
Current liabilities Rs m100,1201,487 6,734.8%   
Net working cap to sales %45.0-5.9 -763.2%  
Current ratio x3.20.7 446.3%  
Inventory Days Days6071 84.0%  
Debtors Days Days3037 82.7%  
Net fixed assets Rs m235,1062,901 8,103.1%   
Share capital Rs m12,259216 5,675.3%   
"Free" reserves Rs m579,1502,852 20,305.0%   
Net worth Rs m591,4093,068 19,274.8%   
Long term debt Rs m82142 57.4%   
Total assets Rs m717,9845,622 12,770.3%  
Interest coverage x422.624.0 1,757.4%   
Debt to equity ratio x00 0.3%  
Sales to assets ratio x0.71.3 51.8%   
Return on assets %17.96.0 298.0%  
Return on equity %21.710.3 209.9%  
Return on capital %32.515.9 204.4%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m46,7301,078 4,334.4%   
Fx outflow Rs m23,73044 54,141.0%   
Net fx Rs m23,0001,034 2,223.8%   
From Operations Rs m125,834236 53,342.1%  
From Investments Rs m-55,457-370 14,984.3%  
From Financial Activity Rs m-68,68655 -124,431.9%  
Net Cashflow Rs m1,691-79 -2,140.4%  

Share Holding

Indian Promoters % 0.0 0.0 -  
Foreign collaborators % 0.0 74.0 -  
Indian inst/Mut Fund % 38.7 0.0 129,000.0%  
FIIs % 16.7 0.0 -  
ADR/GDR % 0.3 0.0 -  
Free float % 44.3 26.0 170.4%  
Shareholders   523,783 13,943 3,756.6%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster


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

Today's Market

Sensex Ends 231 Points Higher; Capital Goods and FMCG Stocks Witness Buying(Closing)

Indian share markets continued their momentum during closing hours and ended their trading session on a positive note. At the closing bell, the BSE Sensex stood higher by 231 points (up 0.6%).

Related Views on News

ITC Announces Quarterly Results (2QFY20); Net Profit Up 36.2% (Quarterly Result Update)

Nov 1, 2019 | Updated on Nov 1, 2019

For the quarter ended September 2019, ITC has posted a net profit of Rs 40 bn (up 36.2% YoY). Sales on the other hand came in at Rs 119 bn (up 5.3% YoY). Read on for a complete analysis of ITC'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.

ITC Announces Quarterly Results (1QFY20); Net Profit Up 12.6% (Quarterly Result Update)

Aug 5, 2019 | Updated on Aug 5, 2019

For the quarter ended June 2019, ITC has posted a net profit of Rs 32 bn (up 12.6% YoY). Sales on the other hand came in at Rs 115 bn (up 5.8% YoY). Read on for a complete analysis of ITC's quarterly results.

ITC 2018-19 Annual Report Analysis (Annual Result Update)

Jun 17, 2019 | Updated on Jun 17, 2019

Here's an analysis of the annual report of ITC for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of ITC. Also includes updates on the valuation of ITC.

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

How to Buy the Best Safe Stocks in 2020(The 5 Minute Wrapup)

Jan 17, 2020

Don't fall for the safe stocks narrative going around in the stock market these days.

For 1,000%+ Gains, Follow the 8-Year Cycle in the Stock Market(Fast Profits Daily)

Jan 17, 2020

This is how the biggest trading profits are made.

The Best Asset Class to Invest in 2020(Fast Profits Daily)

Jan 24, 2020

Why I'm most bullish on this asset class above all else in 2020.

Small is Beautiful in 2020 (A Prediction You Don't Want to Miss)(Profit Hunter)

Jan 17, 2020

As always Apurva will predict the best asset class to invest in in the coming year, last year he predicted gold and he was bang on! And this year he predicts... wait, you have to read to find out! Don't miss this.

The Smallcap Rebound Has Begun (13 Stocks Up Over 20% in the last Month)(Profit Hunter)

Jan 21, 2020

The best smallcap stocks to bet on to get rich in this market rebound.


India's #1 Trader
Reveals His Secrets

Secret To Increasing Your Trading Profits Today
Get our special report, Secret to Increasing Your Trading Profits Today Now!
We will never sell or rent your email id.
Please read our Terms


Jan 29, 2020 (Close)