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
ITC is a dominant player in the domestic cigarette market. Cigarette is the largest segment contributing 64% to overall sales. The non-cigarette FMCG business has a 16% sales share. Agri and paper businesses make up 10% and 7% of overall revenues whe... More
MCLEOD RUSSEL | ITC | MCLEOD RUSSEL/ ITC |
|||
---|---|---|---|---|---|
P/E (TTM) | x | -0.9 | 19.2 | - | View Chart |
P/BV | x | 0.1 | 4.0 | 2.5% | View Chart |
Dividend Yield | % | 2.6 | 4.8 | 53.5% |
![]() ![]() |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
MCLEOD RUSSEL Mar-18 |
ITC Mar-20 |
MCLEOD RUSSEL/ ITC |
5-Yr Chart Click to enlarge
|
||
High | Rs | 248 | 310 | 80.1% | |
Low | Rs | 137 | 135 | 101.8% | |
Sales per share (Unadj.) | Rs | 187.8 | 40.2 | 467.2% | |
Earnings per share (Unadj.) | Rs | 20.0 | 12.7 | 157.8% | |
Cash flow per share (Unadj.) | Rs | 29.4 | 14.0 | 209.4% | |
Dividends per share (Unadj.) | Rs | 0.50 | 10.15 | 4.9% | |
Dividend yield (eoy) | % | 0.3 | 4.6 | 5.7% | |
Book value per share (Unadj.) | Rs | 198.0 | 53.1 | 372.9% | |
Shares outstanding (eoy) | m | 109.46 | 12,292.23 | 0.9% | |
Bonus/Rights/Conversions | - | ESOS | - | ||
Price / Sales ratio | x | 1.0 | 5.5 | 18.6% | |
Avg P/E ratio | x | 9.6 | 17.5 | 54.9% | |
P/CF ratio (eoy) | x | 6.6 | 15.9 | 41.4% | |
Price / Book Value ratio | x | 1.0 | 4.2 | 23.2% | |
Dividend payout | % | 2.5 | 80.0 | 3.1% | |
Avg Mkt Cap | Rs m | 21,109 | 2,735,021 | 0.8% | |
No. of employees | `000 | 75.8 | 28.1 | 269.7% | |
Total wages/salary | Rs m | 9,068 | 42,958 | 21.1% | |
Avg. sales/employee | Rs Th | 271.1 | 17,572.1 | 1.5% | |
Avg. wages/employee | Rs Th | 119.6 | 1,527.9 | 7.8% | |
Avg. net profit/employee | Rs Th | 28.9 | 5,546.1 | 0.5% |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 20,553 | 494,041 | 4.2% | |
Other income | Rs m | 3,918 | 25,979 | 15.1% | |
Total revenues | Rs m | 24,471 | 520,019 | 4.7% | |
Gross profit | Rs m | 1,423 | 191,363 | 0.7% | |
Depreciation | Rs m | 1,022 | 16,449 | 6.2% | |
Interest | Rs m | 1,804 | 547 | 329.9% | |
Profit before tax | Rs m | 2,516 | 200,346 | 1.3% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 324 | 44,418 | 0.7% | |
Profit after tax | Rs m | 2,192 | 155,928 | 1.4% | |
Gross profit margin | % | 6.9 | 38.7 | 17.9% | |
Effective tax rate | % | 12.9 | 22.2 | 58.1% | |
Net profit margin | % | 10.7 | 31.6 | 33.8% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 14,403 | 395,054 | 3.6% | |
Current liabilities | Rs m | 10,321 | 95,598 | 10.8% | |
Net working cap to sales | % | 19.9 | 60.6 | 32.8% | |
Current ratio | x | 1.4 | 4.1 | 33.8% | |
Inventory Days | Days | 41 | 66 | 63.2% | |
Debtors Days | Days | 22 | 19 | 118.2% | |
Net fixed assets | Rs m | 22,267 | 249,698 | 8.9% | |
Share capital | Rs m | 462 | 12,292 | 3.8% | |
"Free" reserves | Rs m | 21,212 | 640,440 | 3.3% | |
Net worth | Rs m | 21,674 | 652,733 | 3.3% | |
Long term debt | Rs m | 4,079 | 59 | 6,913.6% | |
Total assets | Rs m | 38,428 | 773,670 | 5.0% | |
Interest coverage | x | 2.4 | 367.4 | 0.7% | |
Debt to equity ratio | x | 0.2 | 0 | 208,212.1% | |
Sales to assets ratio | x | 0.5 | 0.6 | 83.8% | |
Return on assets | % | 10.4 | 20.2 | 51.4% | |
Return on equity | % | 10.1 | 23.9 | 42.3% | |
Return on capital | % | 16.8 | 30.8 | 54.5% | |
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 | 5,460 | 45,970 | 11.9% | |
Fx outflow | Rs m | 127 | 18,850 | 0.7% | |
Net fx | Rs m | 5,333 | 27,120 | 19.7% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 2,179 | 146,897 | 1.5% | |
From Investments | Rs m | -1,675 | -61,740 | 2.7% | |
From Financial Activity | Rs m | -275 | -81,815 | 0.3% | |
Net Cashflow | Rs m | 228 | 3,342 | 6.8% |
Indian Promoters | % | 20.9 | 0.0 | - | |
Foreign collaborators | % | 24.7 | 0.0 | - | |
Indian inst/Mut Fund | % | 9.8 | 38.7 | 25.3% | |
FIIs | % | 30.8 | 16.7 | 184.4% | |
ADR/GDR | % | 0.0 | 0.3 | - | |
Free float | % | 13.7 | 44.3 | 30.9% | |
Shareholders | 56,639 | 523,783 | 10.8% | ||
Pledged promoter(s) holding | % | 11.7 | 0.0 | - |
Compare MCLEOD RUSSEL With: VST INDUSTRIES TATA CONSUMER PRODUCTS ZYDUS WELLNESS SANWARIA CONSUMER BRITANNIA
Compare MCLEOD RUSSEL With: NESTLE (Switz.) TIGER BRANDS (S. Africa) COCA COLA (US) AVI LTD. (S. Africa)
Indian share markets witnessed huge selling pressure today and extended losses as the session progressed, dragged down by heavy selling in metal and banking stocks.
Here's an analysis of the annual report of ITC for 2019-20. It includes a full income statement, balance sheet and cash flow analysis of ITC. Also includes updates on the valuation of ITC.
For the quarter ended September 2020, ITC has posted a net profit of Rs 32 bn (down 19.7% YoY). Sales on the other hand came in at Rs 120 bn (up 0.9% YoY). Read on for a complete analysis of ITC's quarterly results.
Does the company with one of the fastest-growing QSR chains in India have sound prospects?
For the quarter ended June 2020, ITC has posted a net profit of Rs 23 bn (down 26.2% YoY). Sales on the other hand came in at Rs 95 bn (down 17.4% YoY). Read on for a complete analysis of ITC's quarterly results.
For the quarter ended March 2020, ITC has posted a net profit of Rs 38 bn (up 9.1% YoY). Sales on the other hand came in at Rs 114 bn (down 6.4% YoY). Read on for a complete analysis of ITC's quarterly results.
More Views on NewsWere you shocked that bullion prices hit lower circuits on Friday on the MCX? Find out why it happened...
In this video, I'll show you why it might be the right time to take money of the table in pharma stocks.
Our ace stock picker is ready to capitalise on a big growth opportunity.
The pandemic failed to thwart Richa's investing success formula for 2020.
More