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
  • 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 87.8 26.0 337.8% View Chart
P/BV x 26.4 2.9 894.3% View Chart
Dividend Yield % 0.0 1.1 -  

Financials

 UNITED SPIRITS   GOODRICKE
EQUITY SHARE DATA
    UNITED SPIRITS
Mar-17
GOODRICKE
Mar-17
UNITED SPIRITS/
GOODRICKE
5-Yr Chart
Click to enlarge
High Rs2,729307 889.6%   
Low Rs1,775153 1,160.2%   
Sales per share (Unadj.) Rs606.8315.0 192.6%  
Earnings per share (Unadj.) Rs6.415.3 41.7%  
Cash flow per share (Unadj.) Rs19.421.7 89.4%  
Dividends per share (Unadj.) Rs04.50 0.0%  
Dividend yield (eoy) %02.0 0.0%  
Book value per share (Unadj.) Rs122.9135.1 90.9%  
Shares outstanding (eoy) m145.3221.60 672.8%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x3.70.7 508.6%   
Avg P/E ratio x351.915.0 2,347.9%  
P/CF ratio (eoy) x116.210.6 1,095.6%  
Price / Book Value ratio x18.31.7 1,077.4%  
Dividend payout %029.3 0.0%   
Avg Mkt Cap Rs m327,2974,966 6,591.0%   
No. of employees `0005.023.7 21.1%   
Total wages/salary Rs m6,8822,136 322.1%   
Avg. sales/employee Rs Th17,635.0286.6 6,153.3%   
Avg. wages/employee Rs Th1,376.490.0 1,529.5%   
Avg. net profit/employee Rs Th186.014.0 1,332.8%   
INCOME DATA
Net Sales Rs m88,1756,804 1,296.0%  
Other income Rs m1,053144 729.2%   
Total revenues Rs m89,2286,948 1,284.2%   
Gross profit Rs m9,892495 1,999.2%  
Depreciation Rs m1,886137 1,378.7%   
Interest Rs m3,75113 27,992.5%   
Profit before tax Rs m5,308489 1,085.5%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m-3,6810-   
Tax Rs m697158 442.0%   
Profit after tax Rs m930331 280.7%  
Gross profit margin %11.27.3 154.3%  
Effective tax rate %13.132.2 40.7%   
Net profit margin %1.14.9 21.7%  
BALANCE SHEET DATA
Current assets Rs m57,491726 7,914.5%   
Current liabilities Rs m61,9891,041 5,952.5%   
Net working cap to sales %-5.1-4.6 110.2%  
Current ratio x0.90.7 133.0%  
Inventory Days Days8071 113.0%  
Debtors Days Days12216 748.9%  
Net fixed assets Rs m21,1592,539 833.2%   
Share capital Rs m1,453216 672.8%   
"Free" reserves Rs m10,0292,703 371.1%   
Net worth Rs m17,8562,919 611.8%   
Long term debt Rs m8,6970-   
Total assets Rs m88,9594,815 1,847.7%  
Interest coverage x2.437.5 6.4%   
Debt to equity ratio x0.50-  
Sales to assets ratio x1.01.4 70.1%   
Return on assets %5.37.2 73.5%  
Return on equity %5.211.4 45.9%  
Return on capital %20.317.2 117.7%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m1,3981,083 129.0%   
Fx outflow Rs m2,74630 9,104.8%   
Net fx Rs m-1,3481,053 -128.0%   
CASH FLOW
From Operations Rs m6,468603 1,072.3%  
From Investments Rs m-2,273-398 571.5%  
From Financial Activity Rs m-4,749-117 4,055.5%  
Net Cashflow Rs m-50288 -568.5%  

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:   RADICO KHAITAN  REI AGRO LTD.  SANWARIA AGRO OILS  LAKSHMI OVERSEAS IND.  KWALITY DAIRY  

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



Today's Market

Global Stock Markets Rebound After Sharp Weekly Drop(RoundUp)

Global financial markets rallied this week and brushed aside a rise in global borrowing costs while the dollar hit its lowest level since 2014.

Related Views on News

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?

Apex frozen food Ltd. (IPO)

Aug 21, 2017

Should you subscribe to the IPO of Apex Frozen Foods Ltd?

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.

More Views on News

Most Popular

Here's What You Should Do in this Market Crash(The 5 Minute Wrapup)

Feb 6, 2018

The market correction has provided a golden opportunity to buy five high-quality safe stocks.

As the Market Corrects... It's Time to Buy More(Smart Contrarian)

Feb 5, 2018

The recent sell off in the stock market offers buying opportunity in some quality small caps.

The Era of Easy Money is Coming to an End. What Happens Now?(Vivek Kaul's Diary)

Feb 9, 2018

The easy money policy of the Federal Reserve of the United States, which drove up stock markets all over the world, is ending, with the Federal Reserve looking to shrink its balance sheet.

When Small is Not Always Beautiful(Chart Of The Day)

Feb 6, 2018

Big companies enjoying tax deductions and exemptions have an edge over the small companies.

What Should Mutual Fund Investors Do After LTCG Tax Norms(Outside View)

Feb 6, 2018

PersonalFN explain what investors should after LTCG tax norms.

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


Feb 16, 2018 (Close)

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 - SAVITA OIL TECH. COMPARISON

COMPARE UNITED SPIRITS WITH

MARKET STATS