X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2017 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 137.1 16.0 856.6% View Chart
P/BV x 20.3 2.8 728.6% View Chart
Dividend Yield % 0.0 1.6 -  

Financials

 UNITED SPIRITS   GOODRICKE
EQUITY SHARE DATA
    UNITED SPIRITS
Mar-17
GOODRICKE
Mar-16
UNITED SPIRITS/
GOODRICKE
5-Yr Chart
Click to enlarge
High Rs2,729220 1,241.8%   
Low Rs1,775127 1,397.7%   
Sales per share (Unadj.) Rs606.8344.6 176.1%  
Earnings per share (Unadj.) Rs6.4-6.0 -107.3%  
Cash flow per share (Unadj.) Rs19.42.4 794.2%  
Dividends per share (Unadj.) Rs04.00 0.0%  
Dividend yield (eoy) %02.3 0.0%  
Book value per share (Unadj.) Rs122.987.9 139.8%  
Shares outstanding (eoy) m145.3221.60 672.8%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x3.70.5 737.6%   
Avg P/E ratio x351.9-29.1 -1,210.2%  
P/CF ratio (eoy) x116.271.1 163.5%  
Price / Book Value ratio x18.32.0 929.1%  
Dividend payout %0-67.1 0.0%   
Avg Mkt Cap Rs m327,2973,745 8,738.5%   
No. of employees `0005.024.5 20.4%   
Total wages/salary Rs m6,8822,752 250.1%   
Avg. sales/employee Rs Th17,635.0303.9 5,803.3%   
Avg. wages/employee Rs Th1,376.4112.3 1,225.1%   
Avg. net profit/employee Rs Th186.0-5.3 -3,536.7%   
INCOME DATA
Net Sales Rs m88,1757,442 1,184.8%  
Other income Rs m1,053118 890.1%   
Total revenues Rs m89,2287,561 1,180.2%   
Gross profit Rs m9,892-244 -4,052.4%  
Depreciation Rs m1,886182 1,039.1%   
Interest Rs m3,75126 14,371.6%   
Profit before tax Rs m5,308-333 -1,592.1%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m-3,681370 -993.8%   
Tax Rs m697166 420.4%   
Profit after tax Rs m930-129 -722.0%  
Gross profit margin %11.2-3.3 -342.0%  
Effective tax rate %13.1-49.7 -26.4%   
Net profit margin %1.1-1.7 -60.9%  
BALANCE SHEET DATA
Current assets Rs m57,4912,016 2,851.6%   
Current liabilities Rs m61,9891,440 4,305.4%   
Net working cap to sales %-5.17.7 -65.9%  
Current ratio x0.91.4 66.2%  
Inventory Days Days8067 119.0%  
Debtors Days Days12218 697.9%  
Net fixed assets Rs m21,1591,388 1,524.9%   
Share capital Rs m1,453216 672.8%   
"Free" reserves Rs m10,0291,667 601.6%   
Net worth Rs m17,8561,899 940.5%   
Long term debt Rs m8,6970-   
Total assets Rs m88,9593,542 2,511.6%  
Interest coverage x2.4-11.8 -20.5%   
Debt to equity ratio x0.50-  
Sales to assets ratio x1.02.1 47.2%   
Return on assets %5.3-2.9 -181.5%  
Return on equity %5.2-6.8 -76.8%  
Return on capital %20.33.3 609.4%  
Exports to sales %013.4 0.0%   
Imports to sales %00.6 0.0%   
Exports (fob) Rs mNA1,000 0.0%   
Imports (cif) Rs mNA47 0.0%   
Fx inflow Rs m1,3981,000 139.8%   
Fx outflow Rs m2,74659 4,677.2%   
Net fx Rs m-1,348942 -143.2%   
CASH FLOW
From Operations Rs m6,468472 1,370.3%  
From Investments Rs m-2,273-174 1,307.1%  
From Financial Activity Rs m-4,749-223 2,134.4%  
Net Cashflow Rs m-50276 -664.0%  

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:   GSK CONSUMER  JUBILANT FOODWORKS  MCLEOD RUSSEL  BRITANNIA  ZYDUS WELLNESS  

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



Today's Market

Sensex Finishes on a Flat Note; Dr Reddy's & Lupin Surge over 2%(Closing)

Indian share markets continued to trade just above the dotted line in the afternoon session in a lackluster day of trading. At the closing bell, the BSE Sensex closed higher by 33 points.

Related Views on News

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.

ITC: Demonetisation woes pull down business growth (Quarterly Results Update - Detailed)

Feb 8, 2017

ITC Ltd has announced third quarter results of the financial year 2016-2017 (3QFY17). The company has reported 4.7% YoY and 5.7% YoY growth in revenues and net profits respectively. Here is our analysis of the results.

ITC: A Decent Quarter Amidst Challenging Environment (Quarterly Results Update - Detailed)

Dec 7, 2016

ITC has announced second quarter results of the financial year 2016-2017 (2QFY17). The company has reported 8% YoY and 10.5% YoY growth in revenues and net profits respectively.

Apex frozen food Ltd. (IPO)

Aug 21, 2017

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

More Views on News

Most Popular

A 'Backdoor' to Multibaggers: It's Like Investing in Asian Paints Ten Years Ago(The 5 Minute Wrapup)

Aug 10, 2017

Don't miss these proxy bets on growing companies or in a few years you will be looking back with regret.

The Most Important Innovation in Finance Since Gold Coins(Vivek Kaul's Diary)

Aug 10, 2017

Bill connects the dots...between money and growth, real money and real resources, gold and cryptocurrencies...and between gold, cryptocurrencies, and time.

Signs of Life in the India VIX(Daily Profit Hunter)

Aug 12, 2017

The India VIX is up 36% in the last week. Fear has gone up but is still low by historical standards.

Bitcoin Continues Stellar Rise(Chart Of The Day)

Aug 10, 2017

Bitcoin hits an all-time high, is there more upside left?

5 Steps To Become Financially Independent(Outside View)

Aug 16, 2017

Ensure your financial Independence, and pledge to start the journey towards financial freedom today!

More

Become A Smarter Investor In
Just 5 Minutes

Multibagger Stocks Guide 2017
Get our special report, Multibagger Stocks Guide (2017 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

UNITED SPIRITS SHARE PRICE


Aug 22, 2017 03:36 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 5-YR ANALYSIS

COMPARE UNITED SPIRITS WITH

MARKET STATS