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 13.7 42.7 32.2% View Chart
P/BV x 3.9 2.0 190.7% View Chart
Dividend Yield % 0.0 1.6 -  

Financials

 UNITED SPIRITS   GOODRICKE
EQUITY SHARE DATA
    UNITED SPIRITS
Mar-18
GOODRICKE
Mar-18
UNITED SPIRITS/
GOODRICKE
5-Yr Chart
Click to enlarge
High Rs4,004545 734.6%   
Low Rs1,831221 828.3%   
Sales per share (Unadj.) Rs591.2338.2 174.8%  
Earnings per share (Unadj.) Rs44.914.7 305.4%  
Cash flow per share (Unadj.) Rs58.121.5 270.3%  
Dividends per share (Unadj.) Rs04.50 0.0%  
Dividend yield (eoy) %01.2 0.0%  
Book value per share (Unadj.) Rs166.5142.1 117.2%  
Shares outstanding (eoy) m145.3221.60 672.8%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x4.91.1 435.8%   
Avg P/E ratio x65.026.1 249.4%  
P/CF ratio (eoy) x50.217.8 281.8%  
Price / Book Value ratio x17.52.7 649.9%  
Dividend payout %030.6 0.0%   
Avg Mkt Cap Rs m423,9578,274 5,124.0%   
No. of employees `0004.423.4 18.9%   
Total wages/salary Rs m6,8092,371 287.2%   
Avg. sales/employee Rs Th19,405.0311.8 6,222.8%   
Avg. wages/employee Rs Th1,538.1101.2 1,519.9%   
Avg. net profit/employee Rs Th1,472.613.5 10,872.7%   
INCOME DATA
Net Sales Rs m85,9067,306 1,175.9%  
Other income Rs m2,189211 1,039.4%   
Total revenues Rs m88,0957,516 1,172.1%   
Gross profit Rs m12,007446 2,690.9%  
Depreciation Rs m1,923147 1,308.2%   
Interest Rs m2,71021 12,783.0%   
Profit before tax Rs m9,563489 1,957.2%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m-4450-   
Tax Rs m2,599171 1,517.2%   
Profit after tax Rs m6,519317 2,054.5%  
Gross profit margin %14.06.1 228.8%  
Effective tax rate %27.235.1 77.5%   
Net profit margin %7.64.3 174.7%  
BALANCE SHEET DATA
Current assets Rs m57,3621,056 5,430.5%   
Current liabilities Rs m57,0821,487 3,839.8%   
Net working cap to sales %0.3-5.9 -5.5%  
Current ratio x1.00.7 141.4%  
Inventory Days Days8271 114.3%  
Debtors Days Days11537 312.6%  
Net fixed assets Rs m18,9312,901 652.5%   
Share capital Rs m1,453216 672.7%   
"Free" reserves Rs m22,7382,852 797.2%   
Net worth Rs m24,1913,068 788.4%   
Long term debt Rs m7,628142 5,371.8%   
Total assets Rs m89,5635,622 1,593.0%  
Interest coverage x4.524.0 18.8%   
Debt to equity ratio x0.30 681.3%  
Sales to assets ratio x1.01.3 73.8%   
Return on assets %10.36.0 171.2%  
Return on equity %26.910.3 260.6%  
Return on capital %37.215.9 234.1%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m9301,078 86.3%   
Fx outflow Rs m2,49244 5,685.6%   
Net fx Rs m-1,5621,034 -151.0%   
CASH FLOW
From Operations Rs m9,251236 3,921.6%  
From Investments Rs m1,044-370 -282.1%  
From Financial Activity Rs m-9,66155 -17,501.8%  
Net Cashflow Rs m634-79 -802.5%  

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:   GUJ.AMB.EXP.  VADILAL INDUSTRIES  BRITANNIA  REI AGRO LTD.  SANWARIA AGRO OILS  

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



Today's Market

Indian Indices Finish Flat; IT and Pharma Stocks Witness Selling(Closing)

Share markets in India ended their trading session on a flattish note. Sectoral indices ended on a mixed note with stocks in the IT sector and pharma sector witnessing most of the selling pressure.

Related Views on News

GOODRICKE Announces Quarterly Results (2QFY19); Net Profit Down 3.6% (Quarterly Result Update)

Nov 12, 2018 | Updated on Nov 12, 2018

For the quarter ended September 2018, GOODRICKE has posted a net profit of Rs 531 m (down 3.6% YoY). Sales on the other hand came in at Rs 2 bn (up 9.2% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.

UNITED SPIRITS Announces Quarterly Results (2QFY19); Net Profit Up 69.0% (Quarterly Result Update)

Nov 5, 2018 | Updated on Nov 5, 2018

For the quarter ended September 2018, UNITED SPIRITS has posted a net profit of Rs 3 bn (up 69.0% YoY). Sales on the other hand came in at Rs 71 bn (up 14.7% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.

UNITED SPIRITS 2017-18 Annual Report Analysis (Annual Result Update)

Sep 27, 2018 | Updated on Sep 27, 2018

Here's an analysis of the annual report of UNITED SPIRITS for 2017-18. It includes a full income statement, balance sheet and cash flow analysis of UNITED SPIRITS. Also includes updates on the valuation of UNITED SPIRITS.

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.

More Views on News

Most Popular

These Are the Kind of Blue Chips You Should Invest In(The 5 Minute Wrapup)

Nov 9, 2018

All blue chip companies are large caps but all large caps are not blue chips.

Get this Small Cap Logistics Company at a 16% Discount Right Now...(Profit Hunter)

Nov 6, 2018

If you turn the clock back, the current macroeconomic climate is nothing new. The markets have seen them all, and every downcycle has been succeeded by gravity defying gains...more so in the small cap space. This time will be no different.

Insider Buying: These Owner Operators Are Taking Advantage of the Correction(Chart Of The Day)

Nov 2, 2018

We believe insider buying is one of the strongest smart money indicators.

Are You Among The 35% Parents Who Will Not Be Able To Finance Their Child's Future?(Outside View)

Nov 1, 2018

PersonalFN explains the importance of being prepared for your child's future.

Are Fund Houses Opening Up Their NFO Factories Again?(Outside View)

Nov 2, 2018

PersonalFN sheds light on FY 2018-19 so far, the mutual fund industry has collectively launched 84 New Fund Offers (NFOs), of which some are still open for subscription.

More

Small Investments
BIG Returns

Zero To Millions Guide 2019
Get our special report, Zero To Millions
(2019 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

UNITED SPIRITS SHARE PRICE


Nov 14, 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 5-YR ANALYSIS

COMPARE UNITED SPIRITS WITH

MARKET STATS