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 11.6 45.7 25.3% View Chart
P/BV x 2.9 1.2 238.7% View Chart
Dividend Yield % 0.0 2.6 -  

Financials

 UNITED SPIRITS   GOODRICKE
EQUITY SHARE DATA
    UNITED SPIRITS
Mar-19
GOODRICKE
Mar-18
UNITED SPIRITS/
GOODRICKE
5-Yr Chart
Click to enlarge
High Rs725545 133.1%   
Low Rs577221 261.1%   
Sales per share (Unadj.) Rs642.8338.2 190.0%  
Earnings per share (Unadj.) Rs47.014.7 320.2%  
Cash flow per share (Unadj.) Rs61.821.5 287.6%  
Dividends per share (Unadj.) Rs04.50 0.0%  
Dividend yield (eoy) %01.2 0.0%  
Book value per share (Unadj.) Rs212.7142.1 149.7%  
Shares outstanding (eoy) m145.3221.60 672.8%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.01.1 89.5%   
Avg P/E ratio x13.826.1 53.1%  
P/CF ratio (eoy) x10.517.8 59.1%  
Price / Book Value ratio x3.12.7 113.6%  
Dividend payout %030.6 0.0%   
Avg Mkt Cap Rs m94,6478,274 1,143.9%   
No. of employees `0003.523.4 15.1%   
Total wages/salary Rs m6,8982,371 291.0%   
Avg. sales/employee Rs Th26,341.8311.8 8,447.3%   
Avg. wages/employee Rs Th1,945.3101.2 1,922.3%   
Avg. net profit/employee Rs Th1,927.813.5 14,234.0%   
INCOME DATA
Net Sales Rs m93,4087,306 1,278.6%  
Other income Rs m692211 328.6%   
Total revenues Rs m94,1007,516 1,251.9%   
Gross profit Rs m13,918446 3,119.2%  
Depreciation Rs m2,147147 1,460.5%   
Interest Rs m2,37221 11,188.7%   
Profit before tax Rs m10,091489 2,065.3%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m260-   
Tax Rs m3,281171 1,915.4%   
Profit after tax Rs m6,836317 2,154.4%  
Gross profit margin %14.96.1 244.0%  
Effective tax rate %32.535.1 92.7%   
Net profit margin %7.34.3 168.5%  
BALANCE SHEET DATA
Current assets Rs m52,6381,056 4,983.2%   
Current liabilities Rs m51,8781,487 3,489.7%   
Net working cap to sales %0.8-5.9 -13.8%  
Current ratio x1.00.7 142.8%  
Inventory Days Days7671 105.9%  
Debtors Days Days9937 269.6%  
Net fixed assets Rs m19,8482,901 684.1%   
Share capital Rs m1,453216 672.7%   
"Free" reserves Rs m29,4502,852 1,032.5%   
Net worth Rs m30,9033,068 1,007.2%   
Long term debt Rs m7,804142 5,495.8%   
Total assets Rs m91,0895,622 1,620.1%  
Interest coverage x5.324.0 21.8%   
Debt to equity ratio x0.30 545.7%  
Sales to assets ratio x1.01.3 78.9%   
Return on assets %10.16.0 167.9%  
Return on equity %22.110.3 213.9%  
Return on capital %32.315.9 203.2%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m1,0951,078 101.6%   
Fx outflow Rs m2,95944 6,750.6%   
Net fx Rs m-1,8641,034 -180.2%   
CASH FLOW
From Operations Rs m9,483236 4,019.9%  
From Investments Rs m-655-370 177.0%  
From Financial Activity Rs m-8,08355 -14,643.1%  
Net Cashflow Rs m745-79 -943.0%  

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:   ADVANTA LTD.  MCLEOD RUSSEL  TILAKNAGAR IND.  JUBILANT FOODWORKS  RADICO KHAITAN  

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



Today's Market

The Week That Was: Of Macro Events and Auto Sector Blues(Podcast)

In yet again holiday shortened week, stock market sentiments were swayed by the macro events such as release of index of industrial production and consumer price index data.

Related Views on News

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.

UNITED SPIRITS Announces Quarterly Results (1QFY20); Net Profit Up 142.8% (Quarterly Result Update)

Jul 24, 2019 | Updated on Jul 24, 2019

For the quarter ended June 2019, UNITED SPIRITS has posted a net profit of Rs 2 bn (up 142.8% YoY). Sales on the other hand came in at Rs 71 bn (up 10.3% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.

UNITED SPIRITS Announces Quarterly Results (4QFY19); Net Profit Down 40.2% (Quarterly Result Update)

Jun 11, 2019 | Updated on Jun 11, 2019

For the quarter ended March 2019, UNITED SPIRITS has posted a net profit of Rs 1 bn (down 40.2% YoY). Sales on the other hand came in at Rs 72 bn (up 4.6% YoY). Read on for a complete analysis of UNITED SPIRITS'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.

GOODRICKE Announces Quarterly Results (3QFY19); Net Profit Down 37.0% (Quarterly Result Update)

Feb 14, 2019 | Updated on Feb 14, 2019

For the quarter ended December 2018, GOODRICKE has posted a net profit of Rs 60 m (down 37.0% YoY). Sales on the other hand came in at Rs 3 bn (up 7.2% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.

More Views on News

Most Popular

Buying these Eight Stocks is Like Owning Your Own Business(Profit Hunter)

Sep 5, 2019

Everyone dreams of owning a business. Here is your chance.

7 Stocks to Buy in the Market Today(The 5 Minute Wrapup)

Sep 5, 2019

The stock market had a four-year bull run starting September 2013. Are we seeing a similar pattern now?

Don't Buy Lakshmi Vilas Bank...Buy this Private Sector Bank with 74% Upside(The 5 Minute Wrapup)

Sep 4, 2019

Lakshmi Vilas Bank is in a vicious cycle. The stock is already down 57% in 2019. Despite this, the retail investors increased their holding.

Insider Buying Alert: Promoters Increase Stake in 8 High-Quality Smallcaps(Profit Hunter)

Sep 3, 2019

Insiders have increased their stakes in eight Hidden Treasure recommendations. Should you follow them?

Buy these 7 Stocks if You Believe in India(The 5 Minute Wrapup)

Sep 12, 2019

News headlines predict gloom and doom for India these days. You should ignore them.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2019
Get our special report, How to Beat Sensex Nearly 3X Now!
We will never sell or rent your email id.
Please read our Terms

UNITED SPIRITS SHARE PRICE


Sep 13, 2019 (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 5-YR ANALYSIS

COMPARE UNITED SPIRITS WITH

MARKET STATS