Compare United Spirits with VADILAL INDUSTRIES - 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 VADILAL INDUSTRIES - 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

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    UNITED SPIRITS VADILAL INDUSTRIES UNITED SPIRITS/
VADILAL INDUSTRIES
 
P/E (TTM) x 12.9 13.3 97.2% View Chart
P/BV x 2.7 2.7 100.7% View Chart
Dividend Yield % 0.0 0.2 -  

Financials

 UNITED SPIRITS   VADILAL INDUSTRIES
EQUITY SHARE DATA
    UNITED SPIRITS
Mar-19
VADILAL INDUSTRIES
Mar-19
UNITED SPIRITS/
VADILAL INDUSTRIES
5-Yr Chart
Click to enlarge
High Rs725950 76.3%   
Low Rs577400 144.3%   
Sales per share (Unadj.) Rs642.8787.7 81.6%  
Earnings per share (Unadj.) Rs47.046.3 101.5%  
Cash flow per share (Unadj.) Rs61.869.8 88.6%  
Dividends per share (Unadj.) Rs01.25 0.0%  
Dividend yield (eoy) %00.2 0.0%  
Book value per share (Unadj.) Rs212.7288.0 73.8%  
Shares outstanding (eoy) m145.327.20 2,018.3%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.00.9 118.2%   
Avg P/E ratio x13.814.6 95.0%  
P/CF ratio (eoy) x10.59.7 109.0%  
Price / Book Value ratio x3.12.3 130.7%  
Dividend payout %02.7 0.0%   
Avg Mkt Cap Rs m94,6474,860 1,947.5%   
No. of employees `0003.50.7 491.1%   
Total wages/salary Rs m6,898538 1,283.1%   
Avg. sales/employee Rs Th26,341.87,854.7 335.4%   
Avg. wages/employee Rs Th1,945.3744.6 261.3%   
Avg. net profit/employee Rs Th1,927.8462.0 417.2%   
INCOME DATA
Net Sales Rs m93,4085,671 1,647.1%  
Other income Rs m692108 641.3%   
Total revenues Rs m94,1005,779 1,628.3%   
Gross profit Rs m13,918720 1,932.0%  
Depreciation Rs m2,147169 1,270.4%   
Interest Rs m2,372141 1,685.9%   
Profit before tax Rs m10,091519 1,945.8%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m260-   
Tax Rs m3,281185 1,773.5%   
Profit after tax Rs m6,836334 2,049.2%  
Gross profit margin %14.912.7 117.3%  
Effective tax rate %32.535.7 91.1%   
Net profit margin %7.35.9 124.4%  
BALANCE SHEET DATA
Current assets Rs m52,6381,807 2,913.3%   
Current liabilities Rs m51,8781,794 2,892.4%   
Net working cap to sales %0.80.2 349.6%  
Current ratio x1.01.0 100.7%  
Inventory Days Days7682 92.4%  
Debtors Days Days9920 497.5%  
Net fixed assets Rs m19,8482,805 707.6%   
Share capital Rs m1,45372 2,020.9%   
"Free" reserves Rs m29,4502,002 1,471.2%   
Net worth Rs m30,9032,074 1,490.3%   
Long term debt Rs m7,804580 1,345.7%   
Total assets Rs m91,0894,761 1,913.3%  
Interest coverage x5.34.7 112.1%   
Debt to equity ratio x0.30.3 90.3%  
Sales to assets ratio x1.01.2 86.1%   
Return on assets %10.110.0 101.5%  
Return on equity %22.116.1 137.5%  
Return on capital %32.324.8 129.9%  
Exports to sales %012.6 0.0%   
Imports to sales %00-   
Exports (fob) Rs mNA717 0.0%   
Imports (cif) Rs mNANA-   
Fx inflow Rs m1,095717 152.8%   
Fx outflow Rs m2,959106 2,790.8%   
Net fx Rs m-1,864611 -305.2%   
CASH FLOW
From Operations Rs m9,483460 2,062.0%  
From Investments Rs m-655-328 199.6%  
From Financial Activity Rs m-8,083-96 8,437.4%  
Net Cashflow Rs m74536 2,075.2%  

Share Holding

Indian Promoters % 27.5 65.0 42.3%  
Foreign collaborators % 0.0 0.2 -  
Indian inst/Mut Fund % 6.2 0.2 2,957.1%  
FIIs % 45.8 0.0 458,100.0%  
ADR/GDR % 0.3 0.0 -  
Free float % 20.2 34.6 58.4%  
Shareholders   89,114 11,093 803.3%  
Pledged promoter(s) holding % 3.8 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare UNITED SPIRITS With:   GODFREY PHILLIPS  AVANTI FEEDS  GSK CONSUMER  TILAKNAGAR IND.  DABUR  

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



Today's Market

Sensex, Nifty Open at Fresh Record Highs; ONGC Jumps 5%(09:30 am)

Asian share markets opened with gains and US stock futures pushed higher after Wall Street indices closed at an all-time high.

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.

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.

VADILAL INDUSTRIES 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 VADILAL INDUSTRIES for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of VADILAL INDUSTRIES. Also includes updates on the valuation of VADILAL INDUSTRIES.

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

This Diwali Consider Richa's #1 Stock Pick for 2021(Profit Hunter)

Nov 13, 2020

Why I admire the approach that Richa uses to zero in on stocks with huge upside potential.

Don't Let Brokerages Fool You into Buying HUL & Nestle. The Real Money is in These Stocks Right Now...(Views On News)

Nov 12, 2020

Rahul Shah discusses why he preferred a little known stock over Nestle Ltd and how he was proven right.

How to Short Sell the Right Way(Fast Profits Daily)

Nov 13, 2020

In this video, I'll show you how to short sell effectively.

Stocks that Could Shine More than Gold After Diwali(Profit Hunter)

Nov 17, 2020

If the markets become volatile over the next few months, do this.

US Elections: Won a Battle, Now the War(The Honest Truth)

Nov 13, 2020

Ajit Dayal on the urgent need to fix the disparity between the rich and the poor in the US.

More

Covid-19 Proof
Multibagger Stocks

Covid19 Proof Multibaggers
Get this special report, authored by Equitymaster's top analysts now!
We will never sell or rent your email id.
Please read our Terms

UNITED SPIRITS SHARE PRICE


Nov 25, 2020 09:54 AM

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 - HERITAGE FOOD COMPARISON

COMPARE UNITED SPIRITS WITH

MARKET STATS