Compare United Spirits with MCLEOD RUSSEL - 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 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 11.9 6.5 184.5% View Chart
P/BV x 3.0 0.0 9,078.6% View Chart
Dividend Yield % 0.0 7.7 -  

Financials

 UNITED SPIRITS   MCLEOD RUSSEL
EQUITY SHARE DATA
    UNITED SPIRITS
Mar-19
MCLEOD RUSSEL
Mar-18
UNITED SPIRITS/
MCLEOD RUSSEL
5-Yr Chart
Click to enlarge
High Rs725248 292.1%   
Low Rs577137 420.2%   
Sales per share (Unadj.) Rs642.8187.8 342.3%  
Earnings per share (Unadj.) Rs47.020.0 235.0%  
Cash flow per share (Unadj.) Rs61.829.4 210.5%  
Dividends per share (Unadj.) Rs00.50 0.0%  
Dividend yield (eoy) %00.3 0.0%  
Book value per share (Unadj.) Rs212.7198.0 107.4%  
Shares outstanding (eoy) m145.32109.46 132.8%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.01.0 98.7%   
Avg P/E ratio x13.89.6 143.7%  
P/CF ratio (eoy) x10.56.6 160.4%  
Price / Book Value ratio x3.11.0 314.5%  
Dividend payout %02.5 0.0%   
Avg Mkt Cap Rs m94,64721,109 448.4%   
No. of employees `0003.575.8 4.7%   
Total wages/salary Rs m6,8989,068 76.1%   
Avg. sales/employee Rs Th26,341.8271.1 9,716.8%   
Avg. wages/employee Rs Th1,945.3119.6 1,626.5%   
Avg. net profit/employee Rs Th1,927.828.9 6,668.9%   
INCOME DATA
Net Sales Rs m93,40820,553 454.5%  
Other income Rs m6923,918 17.7%   
Total revenues Rs m94,10024,471 384.5%   
Gross profit Rs m13,9181,423 978.0%  
Depreciation Rs m2,1471,022 210.0%   
Interest Rs m2,3721,804 131.5%   
Profit before tax Rs m10,0912,516 401.2%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m260-   
Tax Rs m3,281324 1,012.9%   
Profit after tax Rs m6,8362,192 311.9%  
Gross profit margin %14.96.9 215.2%  
Effective tax rate %32.512.9 252.5%   
Net profit margin %7.310.7 68.6%  
BALANCE SHEET DATA
Current assets Rs m52,63814,403 365.5%   
Current liabilities Rs m51,87810,321 502.6%   
Net working cap to sales %0.819.9 4.1%  
Current ratio x1.01.4 72.7%  
Inventory Days Days7641 182.2%  
Debtors Days Days9922 444.0%  
Net fixed assets Rs m19,84822,267 89.1%   
Share capital Rs m1,453462 314.6%   
"Free" reserves Rs m29,45021,212 138.8%   
Net worth Rs m30,90321,674 142.6%   
Long term debt Rs m7,8044,079 191.3%   
Total assets Rs m91,08938,428 237.0%  
Interest coverage x5.32.4 219.4%   
Debt to equity ratio x0.30.2 134.2%  
Sales to assets ratio x1.00.5 191.7%   
Return on assets %10.110.4 97.2%  
Return on equity %22.110.1 218.8%  
Return on capital %32.316.8 192.4%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m1,0955,460 20.1%   
Fx outflow Rs m2,959127 2,338.4%   
Net fx Rs m-1,8645,333 -34.9%   
CASH FLOW
From Operations Rs m9,4832,179 435.3%  
From Investments Rs m-655-1,675 39.1%  
From Financial Activity Rs m-8,083-275 2,935.0%  
Net Cashflow Rs m745228 326.2%  

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:   RUCHI SOYA INDUSTRIES  ZYDUS WELLNESS  TATA COFFEE  TATA GLOBAL  RAJ OIL MILLS  

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



Today's Market

Indian Stock Markets Remain in Green This Week: Is the Rebound Here?(Podcast)

After a long period of underperformance, stock markets traded in green territory throughout the week. So, is this is a trend reversal and is the bottom forming in the market?

Related Views on News

UNITED SPIRITS 2018-19 Annual Report Analysis (Annual Result Update)

Sep 16, 2019 | Updated on Sep 16, 2019

Here's an analysis of the annual report of UNITED SPIRITS for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of UNITED SPIRITS. Also includes updates on the valuation of UNITED SPIRITS.

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.

MCLEOD RUSSEL Announces Quarterly Results (3QFY19); Net Profit Down 20.6% (Quarterly Result Update)

Feb 18, 2019 | Updated on Feb 18, 2019

For the quarter ended December 2018, MCLEOD RUSSEL has posted a net profit of Rs 536 m (down 20.6% YoY). Sales on the other hand came in at Rs 5 bn (down 16.4% YoY). Read on for a complete analysis of MCLEOD RUSSEL's quarterly results.

UNITED SPIRITS Announces Quarterly Results (3QFY19); Net Profit Up 42.8% (Quarterly Result Update)

Jan 24, 2019 | Updated on Jan 24, 2019

For the quarter ended December 2018, UNITED SPIRITS has posted a net profit of Rs 2 bn (up 42.8% YoY). Sales on the other hand came in at Rs 78 bn (up 8.8% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.

More Views on News

Most Popular

My 3 Best Small-cap Stocks to Get Rich in this Market Rebound(Profit Hunter)

Oct 14, 2019

This is once in a decade opportunity to make a killing from smallcap rebound.

Buy these 3 Stocks for Rebound Riches

Oct 18, 2019

Equitymaster's smallcap guru and editor of Hidden Treasure, Richa Agarwal, talks to us about the rebound in the stock market, and the best stocks to profit from it. Listen in...

Two Stocks to Buy in the Great Indian Festival(Profit Hunter)

Oct 11, 2019

Discounts are not just limited to E-tailers. You can buy stocks at 50% off too. Here are two stocks to buy now.

The One Stock I Like in this Market(The 5 Minute Wrapup)

Oct 10, 2019

There are rare periods in markets when you get good quality stocks at attractive valuations. Is this one such period?

5 Smart Money Stocks to Profit from the Market Rebound(The 5 Minute Wrapup)

Oct 11, 2019

Now is the time to put money in these 5 stocks to take advantage of the recovery in the economy and the markets.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2020
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


Oct 18, 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