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 United Spirits with GOODRICKE - 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?  

UNITED SPIRITS vs GOODRICKE - Comparison Results

UNITED SPIRITS    Change

United Spirits Ltd. (erstwhile McDowell) is India's largest spirits company with a portfolio of 52 brands, 23 manufacturing centres and a strong distribution network. It controls 24% of the Indian spirits market and has a major presence in all produc... More

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

    UNITED SPIRITS GOODRICKE UNITED SPIRITS/
GOODRICKE
 
P/E (TTM) x 15.5 33.7 46.1% View Chart
P/BV x 5.1 1.8 276.0% View Chart
Dividend Yield % 0.0 1.7 -  

Financials

 UNITED SPIRITS   GOODRICKE
EQUITY SHARE DATA
    UNITED SPIRITS
Mar-17
GOODRICKE
Mar-18
UNITED SPIRITS/
GOODRICKE
5-Yr Chart
Click to enlarge
High Rs2,729545 500.8%   
Low Rs1,775221 802.8%   
Sales per share (Unadj.) Rs606.8338.2 179.4%  
Earnings per share (Unadj.) Rs6.414.7 43.6%  
Cash flow per share (Unadj.) Rs19.421.5 90.1%  
Dividends per share (Unadj.) Rs04.50 0.0%  
Dividend yield (eoy) %01.2 0.0%  
Book value per share (Unadj.) Rs122.9142.1 86.5%  
Shares outstanding (eoy) m145.3221.60 672.8%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x3.71.1 327.8%   
Avg P/E ratio x351.926.1 1,349.6%  
P/CF ratio (eoy) x116.217.8 652.2%  
Price / Book Value ratio x18.32.7 679.7%  
Dividend payout %030.6 0.0%   
Avg Mkt Cap Rs m327,2978,274 3,955.8%   
No. of employees `0005.023.4 21.3%   
Total wages/salary Rs m6,8822,371 290.3%   
Avg. sales/employee Rs Th17,635.0311.8 5,655.2%   
Avg. wages/employee Rs Th1,376.4101.2 1,360.1%   
Avg. net profit/employee Rs Th186.013.5 1,373.3%   
INCOME DATA
Net Sales Rs m88,1757,306 1,206.9%  
Other income Rs m1,053211 500.0%   
Total revenues Rs m89,2287,516 1,187.1%   
Gross profit Rs m9,892446 2,216.9%  
Depreciation Rs m1,886147 1,283.0%   
Interest Rs m3,75121 17,693.4%   
Profit before tax Rs m5,308489 1,086.4%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m-3,6810-   
Tax Rs m697171 406.9%   
Profit after tax Rs m930317 293.1%  
Gross profit margin %11.26.1 183.7%  
Effective tax rate %13.135.1 37.5%   
Net profit margin %1.14.3 24.3%  
BALANCE SHEET DATA
Current assets Rs m57,4911,056 5,442.7%   
Current liabilities Rs m61,9891,487 4,169.9%   
Net working cap to sales %-5.1-5.9 86.6%  
Current ratio x0.90.7 130.5%  
Inventory Days Days8071 111.8%  
Debtors Days Days12237 331.8%  
Net fixed assets Rs m21,1592,901 729.3%   
Share capital Rs m1,453216 672.8%   
"Free" reserves Rs m10,0292,852 351.6%   
Net worth Rs m17,8563,068 582.0%   
Long term debt Rs m8,697142 6,124.6%   
Total assets Rs m88,9595,622 1,582.3%  
Interest coverage x2.424.0 10.0%   
Debt to equity ratio x0.50 1,052.4%  
Sales to assets ratio x1.01.3 76.3%   
Return on assets %5.36.0 87.4%  
Return on equity %5.210.3 50.4%  
Return on capital %20.315.9 127.5%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m1,3981,078 129.7%   
Fx outflow Rs m2,74644 6,265.1%   
Net fx Rs m-1,3481,034 -130.3%   
CASH FLOW
From Operations Rs m6,468236 2,741.8%  
From Investments Rs m-2,273-370 614.2%  
From Financial Activity Rs m-4,74955 -8,603.3%  
Net Cashflow Rs m-502-79 635.4%  

Share Holding

Indian Promoters % 27.5 0.0 -  
Foreign collaborators % 0.0 74.0 -  
Indian inst/Mut Fund % 6.2 0.0 20,700.0%  
FIIs % 45.8 0.0 -  
ADR/GDR % 0.3 0.0 -  
Free float % 20.2 26.0 77.7%  
Shareholders   89,114 13,943 639.1%  
Pledged promoter(s) holding % 3.8 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare UNITED SPIRITS With:   VENKYS (I) LIMITED  RADICO KHAITAN  KRBL LIMITED  ZYDUS WELLNESS  UNITED BREWERIES  

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



Today's Market

Sensex Opens in Green; Metal & Realty Stocks Gain(09:30 am)

Asian stock markets are lower today as Japanese and Hong Kong shares fall. The Nikkei 225 is off 1.2% while the Hang Seng is down 1%.

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.

UNITED SPIRITS Announces Quarterly Results (1QFY19); Net Profit Up 29.3% (Quarterly Result Update)

Jul 27, 2018 | Updated on Jul 27, 2018

For the quarter ended June 2018, UNITED SPIRITS has posted a net profit of Rs 813 m (up 29.3% YoY). Sales on the other hand came in at Rs 64 bn (up 10.3% YoY). Read on for a complete analysis of UNITED SPIRITS'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

Should You Buy These Mouthwatering High Dividend Stocks?(Profit Hunter)

Aug 1, 2018

Many stocks are yielding dividends even upwards of 4%-5%. Here are the kinds you should pick, and the ones to avoid.

How to Make Big Profits by Following India's Best Investors(The 5 Minute Wrapup)

Aug 3, 2018

In a time when stocks recommended by so-called 'gurus of the market' are crashing, let Kunal Thanvi guide you to the best gurus...and their best stocks.

Does This Indicator Tell Us the Sensex is Headed for a Correction?(Vivek Kaul's Diary)

Aug 3, 2018

To what extent have foreign flows influenced Indian stock markets? How do we see it panning out now?

NFO - Axis Equity Hybrid Fund: A Worthy Proposition?(Outside View)

Aug 1, 2018

PersonalFN explains if NFO: Axis Equity Hybrid Fund, would be a worthy proposition currently.

Is Franklin India Smaller Companies Fund Worth Your Money(Outside View)

Aug 2, 2018

Although positioned as a small cap fund, Franklin India Smaller Companies Fund has been investing a significant portion of its assets in mid-caps along with a nominal exposure to large caps.

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

UNITED SPIRITS SHARE PRICE


Aug 14, 2018 12:17 PM

TRACK UNITED SPIRITS

  • Track your investment in UNITED SPIRITS with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

MORE ON UNITED SPIRITS

UNITED SPIRITS - REI AGRO LTD. COMPARISON

COMPARE UNITED SPIRITS WITH

MARKET STATS