Compare ITC Ltd with MCLEOD RUSSEL - 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 MCLEOD RUSSEL - 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


McLeod Russel (India) Limited, (MRL) belongs to the Williamson Magor Group, headed by Mr B M Khaitan. MRL is mainly into the activity of cultivating and marketing tea. It owns 21 tea gardens of which 13 are in Assam and 8 are in West Bengal. The comp... More


Current Valuations

P/E (TTM) x 23.2 6.2 373.6% View Chart
P/BV x 5.0 0.0 15,899.8% View Chart
Dividend Yield % 2.3 8.0 29.3%  


5-Yr Chart
Click to enlarge
High Rs323248 130.0%   
Low Rs256137 186.0%   
Sales per share (Unadj.) Rs39.4187.8 21.0%  
Earnings per share (Unadj.) Rs10.520.0 52.3%  
Cash flow per share (Unadj.) Rs11.629.4 39.5%  
Dividends per share (Unadj.) Rs5.750.50 1,150.0%  
Dividend yield (eoy) %2.00.3 767.1%  
Book value per share (Unadj.) Rs48.2198.0 24.4%  
Shares outstanding (eoy) m12,258.63109.46 11,199.2%   
Bonus/Rights/Conversions ESOS--  
Price / Sales ratio x7.31.0 713.6%   
Avg P/E ratio x27.69.6 286.6%  
P/CF ratio (eoy) x24.96.6 379.1%  
Price / Book Value ratio x6.01.0 615.3%  
Dividend payout %54.92.5 2,198.9%   
Avg Mkt Cap Rs m3,543,97021,109 16,788.6%   
No. of employees `00027.375.8 36.0%   
Total wages/salary Rs m41,7799,068 460.8%   
Avg. sales/employee Rs Th17,725.2271.1 6,538.4%   
Avg. wages/employee Rs Th1,531.5119.6 1,280.5%   
Avg. net profit/employee Rs Th4,705.428.9 16,277.7%   
Net Sales Rs m483,52720,553 2,352.6%  
Other income Rs m21,7383,918 554.8%   
Total revenues Rs m505,26524,471 2,064.7%   
Gross profit Rs m184,1811,423 12,942.2%  
Depreciation Rs m13,9661,022 1,366.3%   
Interest Rs m4541,804 25.2%   
Profit before tax Rs m191,4982,516 7,612.7%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m63,139324 19,491.6%   
Profit after tax Rs m128,3592,192 5,856.9%  
Gross profit margin %38.16.9 550.1%  
Effective tax rate %33.012.9 256.0%   
Net profit margin %26.510.7 249.0%  
Current assets Rs m317,47314,403 2,204.3%   
Current liabilities Rs m100,12010,321 970.0%   
Net working cap to sales %45.019.9 226.4%  
Current ratio x3.21.4 227.2%  
Inventory Days Days6041 144.5%  
Debtors Days Days3022 136.1%  
Net fixed assets Rs m235,10622,267 1,055.8%   
Share capital Rs m12,259462 2,654.0%   
"Free" reserves Rs m579,15021,212 2,730.3%   
Net worth Rs m591,40921,674 2,728.7%   
Long term debt Rs m824,079 2.0%   
Total assets Rs m717,98438,428 1,868.4%  
Interest coverage x422.62.4 17,648.5%   
Debt to equity ratio x00.2 0.1%  
Sales to assets ratio x0.70.5 125.9%   
Return on assets %17.910.4 172.6%  
Return on equity %21.710.1 214.6%  
Return on capital %32.516.8 193.5%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m46,7305,460 855.9%   
Fx outflow Rs m23,730127 18,754.4%   
Net fx Rs m23,0005,333 431.3%   
From Operations Rs m125,8342,179 5,775.7%  
From Investments Rs m-55,457-1,675 3,311.2%  
From Financial Activity Rs m-68,686-275 24,940.6%  
Net Cashflow Rs m1,691228 740.3%  

Share Holding

Indian Promoters % 0.0 20.9 -  
Foreign collaborators % 0.0 24.7 -  
Indian inst/Mut Fund % 38.7 9.8 394.9%  
FIIs % 16.7 30.8 54.2%  
ADR/GDR % 0.3 0.0 -  
Free float % 44.3 13.7 323.4%  
Shareholders   523,783 56,639 924.8%  
Pledged promoter(s) holding % 0.0 11.7 -  
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 above 39,000-Mark; Automobile and Banking Stocks Witness Buying(Closing)

Extending gains to the fifth day, Indian share markets rose sharply during the afternoon session and ended on a strong note.

Related Views on News

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.

ITC Announces Quarterly Results (4QFY19); Net Profit Up 18.7% (Quarterly Result Update)

May 14, 2019 | Updated on May 14, 2019

For the quarter ended March 2019, ITC has posted a net profit of Rs 35 bn (up 18.7% YoY). Sales on the other hand came in at Rs 122 bn (up 12.9% YoY). Read on for a complete analysis of ITC's quarterly results.

MCLEOD RUSSEL Announces Quarterly Results (3QFY19); Net Profit Down 20.6% (Quarterly Result Update)

Feb 18, 2019 | Updated on Feb 18, 2019

For the quarter ended December 2018, MCLEOD RUSSEL has posted a net profit of Rs 536 m (down 20.6% YoY). Sales on the other hand came in at Rs 5 bn (down 16.4% YoY). Read on for a complete analysis of MCLEOD RUSSEL's quarterly results.

ITC LTD Announces Quarterly Results (3QFY19); Net Profit Up 3.8% (Quarterly Result Update)

Jan 24, 2019 | Updated on Jan 24, 2019

For the quarter ended December 2018, ITC LTD has posted a net profit of Rs 32 bn (up 3.8% YoY). Sales on the other hand came in at Rs 114 bn (up 14.9% YoY). Read on for a complete analysis of ITC LTD's quarterly results.

More Views on News

Most Popular

My 3 Best Small-cap Stocks to Get Rich in this Market Rebound(Profit Hunter)

Oct 14, 2019

This is once in a decade opportunity to make a killing from smallcap rebound.

Finally, Is the Share Price of Yes Bank Ready for a Rebound?(The 5 Minute Wrapup)

Oct 7, 2019

Here's what every individual investor must know about Yes Bank...

The One Stock I Like in this Market(The 5 Minute Wrapup)

Oct 10, 2019

There are rare periods in markets when you get good quality stocks at attractive valuations. Is this one such period?

Rebound Riches Could be Yours With These Stocks(Profit Hunter)

Oct 4, 2019

The secret to multibagger is not big businesses, but great managements... Here's how to find them to make the most of once in a decade rebound opportunity.

5 Smart Money Stocks to Profit from the Market Rebound(The 5 Minute Wrapup)

Oct 11, 2019

Now is the time to put money in these 5 stocks to take advantage of the recovery in the economy and the markets.


Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2020
Get our special report, How to Beat Sensex Nearly 3X Now!
We will never sell or rent your email id.
Please read our Terms


Oct 17, 2019 (Close)