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 MCLEOD RUSSEL - Equitymaster
  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

UNITED SPIRITS vs MCLEOD RUSSEL - 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

MCLEOD RUSSEL 
   Change

McLeod Russel (India) Limited, (MRL) belongs to the Williamson Magor Group, headed by Mr B M Khaitan. MRL is mainly into the activity of cultivating and marketing tea. It owns 21 tea gardens of which 13 are in Assam and 8 are in West Bengal. The comp... More

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    UNITED SPIRITS MCLEOD RUSSEL UNITED SPIRITS/
MCLEOD RUSSEL
 
P/E (TTM) x 85.6 -18.7 - View Chart
P/BV x 25.7 0.9 2,801.6% View Chart
Dividend Yield % 0.0 0.2 -  

Financials

 UNITED SPIRITS   MCLEOD RUSSEL
EQUITY SHARE DATA
    UNITED SPIRITS
Mar-17
MCLEOD RUSSEL
Mar-17
UNITED SPIRITS/
MCLEOD RUSSEL
5-Yr Chart
Click to enlarge
High Rs2,729220 1,243.5%   
Low Rs1,775137 1,293.8%   
Sales per share (Unadj.) Rs606.8170.9 355.0%  
Earnings per share (Unadj.) Rs6.45.9 108.7%  
Cash flow per share (Unadj.) Rs19.415.3 126.3%  
Dividends per share (Unadj.) Rs00.25 0.0%  
Dividend yield (eoy) %00.1 0.0%  
Book value per share (Unadj.) Rs122.9181.0 67.9%  
Shares outstanding (eoy) m145.32109.46 132.8%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x3.71.0 355.7%   
Avg P/E ratio x351.930.3 1,161.9%  
P/CF ratio (eoy) x116.211.6 1,000.1%  
Price / Book Value ratio x18.31.0 1,860.1%  
Dividend payout %04.2 0.0%   
Avg Mkt Cap Rs m327,29719,522 1,676.5%   
No. of employees `0005.074.5 6.7%   
Total wages/salary Rs m6,8828,398 82.0%   
Avg. sales/employee Rs Th17,635.0251.1 7,024.0%   
Avg. wages/employee Rs Th1,376.4112.7 1,221.3%   
Avg. net profit/employee Rs Th186.08.6 2,150.5%   
INCOME DATA
Net Sales Rs m88,17518,708 471.3%  
Other income Rs m1,0531,835 57.4%   
Total revenues Rs m89,22820,543 434.3%   
Gross profit Rs m9,8921,105 895.6%  
Depreciation Rs m1,8861,035 182.2%   
Interest Rs m3,7511,359 276.0%   
Profit before tax Rs m5,308545 973.4%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m-3,6810-   
Tax Rs m697-99 -702.6%   
Profit after tax Rs m930645 144.3%  
Gross profit margin %11.25.9 190.0%  
Effective tax rate %13.1-18.2 -72.2%   
Net profit margin %1.13.4 30.6%  
BALANCE SHEET DATA
Current assets Rs m57,49111,035 521.0%   
Current liabilities Rs m61,98910,063 616.0%   
Net working cap to sales %-5.15.2 -98.2%  
Current ratio x0.91.1 84.6%  
Inventory Days Days8046 172.4%  
Debtors Days Days12221 575.4%  
Net fixed assets Rs m21,15922,285 94.9%   
Share capital Rs m1,453412 352.8%   
"Free" reserves Rs m10,02919,399 51.7%   
Net worth Rs m17,85619,811 90.1%   
Long term debt Rs m8,6972,264 384.2%   
Total assets Rs m88,95934,519 257.7%  
Interest coverage x2.41.4 172.4%   
Debt to equity ratio x0.50.1 426.3%  
Sales to assets ratio x1.00.5 182.9%   
Return on assets %5.35.8 90.7%  
Return on equity %5.23.3 160.1%  
Return on capital %20.38.6 234.8%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m1,3982,973 47.0%   
Fx outflow Rs m2,746237 1,157.2%   
Net fx Rs m-1,3482,735 -49.3%   
CASH FLOW
From Operations Rs m6,4681,372 471.4%  
From Investments Rs m-2,273-681 333.6%  
From Financial Activity Rs m-4,749-645 736.5%  
Net Cashflow Rs m-50246 -1,103.3%  

Share Holding

Indian Promoters % 27.5 20.9 131.6%  
Foreign collaborators % 0.0 24.7 -  
Indian inst/Mut Fund % 6.2 9.8 63.4%  
FIIs % 45.8 30.8 148.7%  
ADR/GDR % 0.3 0.0 -  
Free float % 20.2 13.7 147.4%  
Shareholders   89,114 56,639 157.3%  
Pledged promoter(s) holding % 3.8 11.7 32.1%  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare UNITED SPIRITS With:   KRBL LIMITED  GODFREY PHILLIPS  RUCHI SOYA INDUSTRIES  SANWARIA AGRO OILS  ITC LTD  

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



Today's Market

Indian Indices End Day Flat; Oil and Gas Stocks Lead Losses(Closing)

After opening the day in red, share markets in India witnessed negative trading activity throughout the day and ended the day on a weak note.

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

The Foundation for Sensex 100,000 is Laid(The 5 Minute Wrapup)

Feb 17, 2018

Top three reasons for Tanushree's presentation at Equitymaster Conference to be centered around a possible 30% correction.

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.

The Markets Want Your Money. Don't Give It to Them.(Smart Contrarian)

Feb 9, 2018

MFs are having a gala time taking money from over-eager investors and funneling it into equities. Smart investors, though, know better than to do that.

The Big Gamble(The Honest Truth)

Feb 15, 2018

Once you accept the fact that elections are round the corner and that this budget is geared to reach a 40% target, everything makes sense.

NPAs Set to Rise Further with New RBI Rules(Chart Of The Day)

Feb 15, 2018

The RBI overhauls bad loan framework. Banks may come under additional pressure due to rising NPAs and increased provisioning.

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 22, 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 - GSK CONSUMER COMPARISON

COMPARE UNITED SPIRITS WITH

MARKET STATS