- Home
- About
- Team
- Today's Market
- Premium
- Research it
- Outlook
- Portfolio
- Mobile
- Trust Equitymaster
- Help
- Free Reports
MEMBER'S LOGINX
| Login Failure | ||||||||
|
||||||||
| Sign Up | Forgot Password? | ||||||||
- Home
- Research It
- Compare Company
- Indian - food & tobacco
- UNITED SPIRITS - VST INDUSTRIES
UNITED SPIRITS vs VST 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
VST INDUSTRIES
Incorporated in 1930, VST Industries is one of India's largest tobacco companies. The company began its operations under the name of Vazir Sultan and Sons, which was eventually changed to VST in 1983. The company's products include cigarettes, unmanu... More
Current Valuations
| UNITED SPIRITS | VST INDUSTRIES | UNITED SPIRITS/ VST INDUSTRIES |
|||
|---|---|---|---|---|---|
| P/E (TTM) | x | 13.1 | 21.3 | 61.3% | View Chart |
| P/BV | x | 4.3 | 7.5 | 57.0% | View Chart |
| Dividend Yield | % | 0.0 | 2.8 | - |
Financials
 UNITED SPIRITS  VST INDUSTRIES |
| EQUITY SHARE DATA | |||||
|---|---|---|---|---|---|
| UNITED SPIRITS Mar-17 |
VST INDUSTRIES Mar-18 |
UNITED SPIRITS/ VST INDUSTRIES |
5-Yr Chart Click to enlarge
|
||
| High | Rs | 2,729 | 3,774 | 72.3% | |
| Low | Rs | 1,775 | 2,610 | 68.0% | |
| Sales per share (Unadj.) | Rs | 606.8 | 613.7 | 98.9% | |
| Earnings per share (Unadj.) | Rs | 6.4 | 117.8 | 5.4% | |
| Cash flow per share (Unadj.) | Rs | 19.4 | 143.2 | 13.5% | |
| Dividends per share (Unadj.) | Rs | 0 | 77.50 | 0.0% | |
| Dividend yield (eoy) | % | 0 | 2.4 | 0.0% | |
| Book value per share (Unadj.) | Rs | 122.9 | 377.0 | 32.6% | |
| Shares outstanding (eoy) | m | 145.32 | 15.44 | 941.2% | |
| Bonus/Rights/Conversions | - | - | - | ||
| Price / Sales ratio | x | 3.7 | 5.2 | 71.4% | |
| Avg P/E ratio | x | 351.9 | 27.1 | 1,298.8% | |
| P/CF ratio (eoy) | x | 116.2 | 22.3 | 521.3% | |
| Price / Book Value ratio | x | 18.3 | 8.5 | 216.5% | |
| Dividend payout | % | 0 | 65.8 | 0.0% | |
| Avg Mkt Cap | Rs m | 327,297 | 49,284 | 664.1% | |
| No. of employees | `000 | 5.0 | 0.8 | 636.1% | |
| Total wages/salary | Rs m | 6,882 | 892 | 771.5% | |
| Avg. sales/employee | Rs Th | 17,635.0 | 12,055.7 | 146.3% | |
| Avg. wages/employee | Rs Th | 1,376.4 | 1,134.9 | 121.3% | |
| Avg. net profit/employee | Rs Th | 186.0 | 2,314.1 | 8.0% | |
| INCOME DATA | |||||
|---|---|---|---|---|---|
| Net Sales | Rs m | 88,175 | 9,476 | 930.5% | |
| Other income | Rs m | 1,053 | 238 | 442.3% | |
| Total revenues | Rs m | 89,228 | 9,714 | 918.6% | |
| Gross profit | Rs m | 9,892 | 2,948 | 335.5% | |
| Depreciation | Rs m | 1,886 | 392 | 481.6% | |
| Interest | Rs m | 3,751 | 0 | - | |
| Profit before tax | Rs m | 5,308 | 2,795 | 189.9% | |
| Minority Interest | Rs m | 0 | 0 | - | |
| Prior Period Items | Rs m | 0 | 0 | - | |
| Extraordinary Inc (Exp) | Rs m | -3,681 | 0 | - | |
| Tax | Rs m | 697 | 976 | 71.4% | |
| Profit after tax | Rs m | 930 | 1,819 | 51.1% | |
| Gross profit margin | % | 11.2 | 31.1 | 36.1% | |
| Effective tax rate | % | 13.1 | 34.9 | 37.6% | |
| Net profit margin | % | 1.1 | 19.2 | 5.5% | |
| BALANCE SHEET DATA | |||||
|---|---|---|---|---|---|
| Current assets | Rs m | 57,491 | 7,319 | 785.5% | |
| Current liabilities | Rs m | 61,989 | 4,820 | 1,286.0% | |
| Net working cap to sales | % | -5.1 | 26.4 | -19.3% | |
| Current ratio | x | 0.9 | 1.5 | 61.1% | |
| Inventory Days | Days | 80 | 97 | 81.9% | |
| Debtors Days | Days | 122 | 11 | 1,161.3% | |
| Net fixed assets | Rs m | 21,159 | 2,293 | 922.8% | |
| Share capital | Rs m | 1,453 | 154 | 941.3% | |
| "Free" reserves | Rs m | 10,029 | 5,666 | 177.0% | |
| Net worth | Rs m | 17,856 | 5,821 | 306.8% | |
| Long term debt | Rs m | 8,697 | 0 | - | |
| Total assets | Rs m | 88,959 | 10,641 | 836.0% | |
| Interest coverage | x | 2.4 | NM | - | |
| Debt to equity ratio | x | 0.5 | 0 | - | |
| Sales to assets ratio | x | 1.0 | 0.9 | 111.3% | |
| Return on assets | % | 5.3 | 17.1 | 30.8% | |
| Return on equity | % | 5.2 | 31.2 | 16.7% | |
| Return on capital | % | 20.3 | 48.0 | 42.2% | |
| Exports to sales | % | 0 | 0 | - | |
| Imports to sales | % | 0 | 0 | - | |
| Exports (fob) | Rs m | NA | NA | - | |
| Imports (cif) | Rs m | NA | NA | - | |
| Fx inflow | Rs m | 1,398 | 1,429 | 97.9% | |
| Fx outflow | Rs m | 2,746 | 1,033 | 265.7% | |
| Net fx | Rs m | -1,348 | 395 | -341.1% | |
| CASH FLOW | |||||
|---|---|---|---|---|---|
| From Operations | Rs m | 6,468 | 4,201 | 154.0% | |
| From Investments | Rs m | -2,273 | -2,641 | 86.1% | |
| From Financial Activity | Rs m | -4,749 | -1,394 | 340.7% | |
| Net Cashflow | Rs m | -502 | 166 | -302.4% | |
Share Holding
| Indian Promoters | % | 27.5 | 0.0 | - | |
| Foreign collaborators | % | 0.0 | 32.2 | - | |
| Indian inst/Mut Fund | % | 6.2 | 14.3 | 43.3% | |
| FIIs | % | 45.8 | 11.9 | 385.0% | |
| ADR/GDR | % | 0.3 | 0.0 | - | |
| Free float | % | 20.2 | 41.7 | 48.4% | |
| Shareholders | 89,114 | 13,157 | 677.3% | ||
| Pledged promoter(s) holding | % | 3.8 | 0.0 | - |
Compare UNITED SPIRITS With: HERITAGE FOOD UNITED BREWERIES GUJ.AMB.EXP. ADVANTA LTD. TATA COFFEE
Compare UNITED SPIRITS With: NESTLE (Switz.) TIGER BRANDS (S. Africa) COCA COLA (US) AVI LTD. (S. Africa)
|
| |
Today's Market
Sensex Opens Lower; Realty & Auto Stocks Top Losers(09:30 am)
Asian shares eased in holiday-thinned trading on Monday and the safe haven yen gained as China canceled upcoming tariff talks with the United States.
Related Views on News
VST INDUSTRIES 2017-18 Annual Report Analysis (Annual Result Update)
Sep 18, 2018 | Updated on Sep 18, 2018Here's an analysis of the annual report of VST INDUSTRIES for 2017-18. It includes a full income statement, balance sheet and cash flow analysis of VST INDUSTRIES. Also includes updates on the valuation of VST INDUSTRIES.
UNITED SPIRITS Announces Quarterly Results (1QFY19); Net Profit Up 29.3% (Quarterly Result Update)
Jul 27, 2018 | Updated on Jul 27, 2018For 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.
Bajaj Corp: Slow Recovery from GST Implementation (Quarterly Results Update - Detailed)
Nov 10, 2017A 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, 2017Additional cess in the GST regime hurts ITC's cigarette business.
VST INDUSTRIES Announces Quarterly Results (1QFY19); Net Profit Up 53.9% (Quarterly Result Update)
Jul 26, 2018 | Updated on Jul 26, 2018For the quarter ended June 2018, VST INDUSTRIES has posted a net profit of Rs 612 m (up 53.9% YoY). Sales on the other hand came in at Rs 3 bn (down 53.2% YoY). Read on for a complete analysis of VST INDUSTRIES's quarterly results.
More Views on NewsMost Popular
My First Pharma Stock Recommendation!(The 5 Minute Wrapup)
Sep 21, 2018This company has not only created a niche in the pharma space, it has done so profitably.
Want Bigger Returns Than You Thought Possible? This is Where You Should Look(Profit Hunter)
Sep 12, 2018Richa has discovered the single most profitable opportunity in the market - read on to discover more...
Are You Blindly Investing In Equities? Read This...(Outside View)
Sep 11, 2018PersonalFN explains how blindly investing in equities can prove hazardous to your wealth and health.
Investors Are Redeeming From Equity Mutual Funds Now. Should You?(Outside View)
Sep 12, 2018PersonalFN elucidates if you should redeem from equity mutual fund now, and the approach to follow before you decide to sell mutual funds.
Outperformance of Strong Established Brands in the Indian Stock market(Chart Of The Day)
Sep 14, 2018Strong Well established Indian Brands have comfortably outperformed the index in the decade post the global financial crisis.
More|
| |
UNITED SPIRITS SHARE PRICE
Sep 24, 2018 01:23 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
OTHER USEFUL LINKS
MARKET STATS
ABOUT EQUITYMASTER
Since 1996, Equitymaster has been the source for honest and credible opinions on investing in India. With solid research and in-depth analysis Equitymaster is dedicated towards making its readers- smarter, more confident and richer every day. Here's why hundreds of thousands of readers spread across more than 70 countries Trust Equitymaster.
FREE NEWSLETTERS
PREMIUM PRODUCTS
QUICK LINKS
APPS
FOLLOW
Copyright © Equitymaster Agora Research Private Limited.
Whitelist | Refer | Terms | Privacy | Contact | About | Sitemap
Equitymaster Agora Research Private Limited. 103, Regent Chambers, Above Status Restaurant, Nariman Point, Mumbai - 400 021. India.
Telephone: +91-22-61434055. Fax: +91-22-22028550. Email: info@equitymaster.com. Website: www.equitymaster.com. CIN:U74999MH2007PTC175407
All rights reserved. Any act of copying, reproducing or distributing this newsletter whether wholly or in part, for any purpose without the permission of Equitymaster is strictly prohibited and shall be deemed to be copyright infringement.
LEGAL DISCLAIMER: Equitymaster Agora Research Private Limited (hereinafter referred as 'Equitymaster') is an independent equity research Company. Equitymaster is not an Investment Adviser. Information herein should be regarded as a resource only and should be used at one's own risk. This is not an offer to sell or solicitation to buy any securities and Equitymaster will not be liable for any losses incurred or investment(s) made or decisions taken/or not taken based on the information provided herein. Information contained herein does not constitute investment advice or a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual subscribers. Before acting on any recommendation, subscribers should consider whether it is suitable for their particular circumstances and, if necessary, seek an independent professional advice. This is not directed for access or use by anyone in a country, especially, USA, Canada or the European Union countries, where such use or access is unlawful or which may subject Equitymaster or its affiliates to any registration or licensing requirement. All content and information is provided on an 'As Is' basis by Equitymaster. Information herein is believed to be reliable but Equitymaster does not warrant its completeness or accuracy and expressly disclaims all warranties and conditions of any kind, whether express or implied. Equitymaster may hold shares in the company/ies discussed herein. As a condition to accessing Equitymaster content and website, you agree to our Terms and Conditions of Use, available here. The performance data quoted represents past performance and does not guarantee future results.
SEBI (Research Analysts) Regulations 2014, Registration No. INH000000537.