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 12.8 -1.3 - View Chart
P/BV x 2.7 0.1 1,911.8% View Chart
Dividend Yield % 0.0 1.8 -  

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:   KAVERI SEED  TATA CONSUMER  ZYDUS WELLNESS  VADILAL INDUSTRIES  BRITANNIA  

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



Today's Market

Sensex, Nifty End Flat; Asian Paints, UPL & ITC Among Top Gainers(Closing)

Indian share markets witnessed volatile trading activity throughout the day today and ended on a flat note.

Related Views on News

UNITED SPIRITS Announces Quarterly Results (4QFY20); Net Profit Down 81.1% (Quarterly Result Update)

May 29, 2020 | Updated on May 29, 2020

For the quarter ended March 2020, UNITED SPIRITS has posted a net profit of Rs 239 m (down 81.1% YoY). Sales on the other hand came in at Rs 64 bn (down 11.0% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.

Burger King IPO: Should You Subscribe to This QSR Chain Business? (IPO)

Dec 2, 2020

Does the company with one of the fastest-growing QSR chains in India have sound prospects?

UNITED SPIRITS Announces Quarterly Results (3QFY20); Net Profit Up 34.5% (Quarterly Result Update)

Jan 29, 2020 | Updated on Jan 29, 2020

For the quarter ended December 2019, UNITED SPIRITS has posted a net profit of Rs 3 bn (up 34.5% YoY). Sales on the other hand came in at Rs 78 bn (up 0.6% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.

UNITED SPIRITS Announces Quarterly Results (2QFY20); Net Profit Down 38.7% (Quarterly Result Update)

Nov 6, 2019 | Updated on Nov 6, 2019

For the quarter ended September 2019, UNITED SPIRITS has posted a net profit of Rs 2 bn (down 38.7% YoY). Sales on the other hand came in at Rs 73 bn (up 2.4% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.

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.

More Views on News

Most Popular

My Secret to Find Breakthrough Stocks(Fast Profits Daily)

May 7, 2021

I've used this trading technique for many years with great success. I'm sharing it with you today.

Are the Stock Markets Deaf to Covid Agony?(Profit Hunter)

May 6, 2021

Why are markets discounting the economic impact of Covid?

The Worst Sector in the Market(Fast Profits Daily)

May 11, 2021

The worst sector in the stock market according to the charts.

The Key to Profit from India's EV Revolution(Profit Hunter)

May 7, 2021

Stocks you must consider investing in before buying your first electric vehicle.

More

India's #1 Trader
Reveals His Secrets

Secret To Increasing Your Trading Profits Today
Get this Special Report,
The Secret to Increasing Your Trading Profits Today, Now!
We will never sell or rent your email id.
Please read our Terms

UNITED SPIRITS SHARE PRICE


May 14, 2021 03:37 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