Compare MCLEOD RUSSEL with United Spirits - 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?  

MCLEOD RUSSEL vs UNITED SPIRITS - Comparison Results

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

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

    MCLEOD RUSSEL UNITED SPIRITS MCLEOD RUSSEL/
UNITED SPIRITS
 
P/E (TTM) x -1.2 12.6 - View Chart
P/BV x 0.1 2.6 4.8% View Chart
Dividend Yield % 2.0 0.0 -  

Financials

 MCLEOD RUSSEL   UNITED SPIRITS
EQUITY SHARE DATA
    MCLEOD RUSSEL
Mar-18
UNITED SPIRITS
Mar-19
MCLEOD RUSSEL/
UNITED SPIRITS
5-Yr Chart
Click to enlarge
High Rs248725 34.2%   
Low Rs137577 23.8%   
Sales per share (Unadj.) Rs187.8642.8 29.2%  
Earnings per share (Unadj.) Rs20.047.0 42.6%  
Cash flow per share (Unadj.) Rs29.461.8 47.5%  
Dividends per share (Unadj.) Rs0.500-  
Dividend yield (eoy) %0.30-  
Book value per share (Unadj.) Rs198.0212.7 93.1%  
Shares outstanding (eoy) m109.46145.32 75.3%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.01.0 101.4%   
Avg P/E ratio x9.613.8 69.6%  
P/CF ratio (eoy) x6.610.5 62.3%  
Price / Book Value ratio x1.03.1 31.8%  
Dividend payout %2.50-   
Avg Mkt Cap Rs m21,10994,647 22.3%   
No. of employees `00075.83.5 2,138.0%   
Total wages/salary Rs m9,0686,898 131.5%   
Avg. sales/employee Rs Th271.126,341.8 1.0%   
Avg. wages/employee Rs Th119.61,945.3 6.1%   
Avg. net profit/employee Rs Th28.91,927.8 1.5%   
INCOME DATA
Net Sales Rs m20,55393,408 22.0%  
Other income Rs m3,918692 566.2%   
Total revenues Rs m24,47194,100 26.0%   
Gross profit Rs m1,42313,918 10.2%  
Depreciation Rs m1,0222,147 47.6%   
Interest Rs m1,8042,372 76.0%   
Profit before tax Rs m2,51610,091 24.9%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m026 0.0%   
Tax Rs m3243,281 9.9%   
Profit after tax Rs m2,1926,836 32.1%  
Gross profit margin %6.914.9 46.5%  
Effective tax rate %12.932.5 39.6%   
Net profit margin %10.77.3 145.7%  
BALANCE SHEET DATA
Current assets Rs m14,40352,638 27.4%   
Current liabilities Rs m10,32151,878 19.9%   
Net working cap to sales %19.90.8 2,440.6%  
Current ratio x1.41.0 137.5%  
Inventory Days Days4176 54.9%  
Debtors Days Days2299 22.5%  
Net fixed assets Rs m22,26719,848 112.2%   
Share capital Rs m4621,453 31.8%   
"Free" reserves Rs m21,21229,450 72.0%   
Net worth Rs m21,67430,903 70.1%   
Long term debt Rs m4,0797,804 52.3%   
Total assets Rs m38,42891,089 42.2%  
Interest coverage x2.45.3 45.6%   
Debt to equity ratio x0.20.3 74.5%  
Sales to assets ratio x0.51.0 52.2%   
Return on assets %10.410.1 102.8%  
Return on equity %10.122.1 45.7%  
Return on capital %16.832.3 52.0%  
Exports to sales %00-   
Imports to sales %00-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m5,4601,095 498.5%   
Fx outflow Rs m1272,959 4.3%   
Net fx Rs m5,333-1,864 -286.2%   
CASH FLOW
From Operations Rs m2,1799,483 23.0%  
From Investments Rs m-1,675-655 255.7%  
From Financial Activity Rs m-275-8,083 3.4%  
Net Cashflow Rs m228745 30.7%  

Share Holding

Indian Promoters % 20.9 27.5 76.0%  
Foreign collaborators % 24.7 0.0 -  
Indian inst/Mut Fund % 9.8 6.2 157.8%  
FIIs % 30.8 45.8 67.2%  
ADR/GDR % 0.0 0.3 -  
Free float % 13.7 20.2 67.8%  
Shareholders   56,639 89,114 63.6%  
Pledged promoter(s) holding % 11.7 3.8 311.7%  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare MCLEOD RUSSEL With:   DABUR  KAVERI SEED  SAVITA OIL  GODFREY PHILLIPS  ITC  

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



Today's Market

Sensex Ends 296 Points Higher; Coal India, UPL & Hindalco Surge Over 6%(Closing)

Indian share markets witnessed positive trading activity throughout the day today and ended higher.

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

Time to Buy Smallcaps?(Fast Profits Daily)

Apr 30, 2021

In this video, I'll show you why I favour smallcaps over the Nifty.

The Next Smallcap Winners(Profit Hunter)

Apr 30, 2021

Price is the only due diligence one might require to buy this business.

Sell in May and Go Away?(Fast Profits Daily)

Apr 28, 2021

Does the concept of selling stocks in the month of May, work in the Indian market?

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

May 6, 2021

Why are markets discounting the economic impact of Covid?

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

MCLEOD RUSSEL SHARE PRICE


May 10, 2021 (Close)

TRACK MCLEOD RUSSEL

  • Track your investment in MCLEOD RUSSEL with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

MCLEOD RUSSEL 8-QTR ANALYSIS

COMPARE MCLEOD RUSSEL WITH

MARKET STATS