Compare MCLEOD RUSSEL with RADICO KHAITAN - 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 RADICO KHAITAN - 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

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    MCLEOD RUSSEL RADICO KHAITAN MCLEOD RUSSEL/
RADICO KHAITAN
 
P/E (TTM) x -1.2 29.0 - View Chart
P/BV x 0.1 4.6 2.9% View Chart
Dividend Yield % 1.9 0.3 739.6%  

Financials

 MCLEOD RUSSEL   RADICO KHAITAN
EQUITY SHARE DATA
    MCLEOD RUSSEL
Mar-18
RADICO KHAITAN
Mar-19
MCLEOD RUSSEL/
RADICO KHAITAN
5-Yr Chart
Click to enlarge
High Rs248495 50.2%   
Low Rs137298 46.1%   
Sales per share (Unadj.) Rs187.8157.2 119.5%  
Earnings per share (Unadj.) Rs20.014.6 137.6%  
Cash flow per share (Unadj.) Rs29.417.7 165.6%  
Dividends per share (Unadj.) Rs0.501.20 41.7%  
Dividend yield (eoy) %0.30.3 85.7%  
Book value per share (Unadj.) Rs198.0100.1 197.7%  
Shares outstanding (eoy) m109.46133.40 82.1%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.02.5 40.7%   
Avg P/E ratio x9.627.2 35.4%  
P/CF ratio (eoy) x6.622.4 29.4%  
Price / Book Value ratio x1.04.0 24.6%  
Dividend payout %2.58.2 30.3%   
Avg Mkt Cap Rs m21,10952,886 39.9%   
No. of employees `00075.81.2 6,474.3%   
Total wages/salary Rs m9,0681,714 529.1%   
Avg. sales/employee Rs Th271.117,907.3 1.5%   
Avg. wages/employee Rs Th119.61,463.5 8.2%   
Avg. net profit/employee Rs Th28.91,657.9 1.7%   
INCOME DATA
Net Sales Rs m20,55320,969 98.0%  
Other income Rs m3,918133 2,948.3%   
Total revenues Rs m24,47121,102 116.0%   
Gross profit Rs m1,4233,503 40.6%  
Depreciation Rs m1,022424 240.9%   
Interest Rs m1,804355 508.4%   
Profit before tax Rs m2,5162,857 88.0%   
Minority Interest Rs m061 0.0%   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m324976 33.2%   
Profit after tax Rs m2,1921,941 112.9%  
Gross profit margin %6.916.7 41.4%  
Effective tax rate %12.934.2 37.7%   
Net profit margin %10.79.3 115.2%  
BALANCE SHEET DATA
Current assets Rs m14,40312,254 117.5%   
Current liabilities Rs m10,3217,789 132.5%   
Net working cap to sales %19.921.3 93.3%  
Current ratio x1.41.6 88.7%  
Inventory Days Days4163 66.3%  
Debtors Days Days22112 20.0%  
Net fixed assets Rs m22,2677,299 305.1%   
Share capital Rs m462267 173.1%   
"Free" reserves Rs m21,21213,091 162.0%   
Net worth Rs m21,67413,357 162.3%   
Long term debt Rs m4,079217 1,883.2%   
Total assets Rs m38,42822,514 170.7%  
Interest coverage x2.49.1 26.5%   
Debt to equity ratio x0.20 1,160.6%  
Sales to assets ratio x0.50.9 57.4%   
Return on assets %10.410.2 101.9%  
Return on equity %10.114.5 69.6%  
Return on capital %16.824.1 69.6%  
Exports to sales %04.4 0.0%   
Imports to sales %00-   
Exports (fob) Rs mNA917 0.0%   
Imports (cif) Rs mNANA-   
Fx inflow Rs m5,460917 595.4%   
Fx outflow Rs m1270-   
Net fx Rs m5,333917 581.6%   
CASH FLOW
From Operations Rs m2,1793,087 70.6%  
From Investments Rs m-1,675-66 2,556.9%  
From Financial Activity Rs m-275-2,259 12.2%  
Net Cashflow Rs m228762 30.0%  

Share Holding

Indian Promoters % 20.9 40.5 51.6%  
Foreign collaborators % 24.7 0.0 -  
Indian inst/Mut Fund % 9.8 9.4 104.3%  
FIIs % 30.8 19.6 157.1%  
ADR/GDR % 0.0 0.0 -  
Free float % 13.7 30.5 44.9%  
Shareholders   56,639 37,115 152.6%  
Pledged promoter(s) holding % 11.7 22.1 52.9%  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare MCLEOD RUSSEL With:   UNITED BREWERIES  KWALITY  SANWARIA CONSUMER  VENKYS (I) LIMITED  RASOYA PROTEINS  

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



Today's Market

Sensex Opens Flat; Tech Mahindra & Bajaj Finance Top Losers(09:30 am)

Asian share markets are trading on a mixed note today. The Hang Seng is trading down by 0.2% while the Shanghai Composite is trading on a flat note.

Related Views on News

RADICO KHAITAN Announces Quarterly Results (3QFY20); Net Profit Up 6.9% (Quarterly Result Update)

Jan 27, 2020 | Updated on Jan 27, 2020

For the quarter ended December 2019, RADICO KHAITAN has posted a net profit of Rs 557 m (up 6.9% YoY). Sales on the other hand came in at Rs 20 bn (down 2.3% YoY). Read on for a complete analysis of RADICO KHAITAN's quarterly results.

RADICO KHAITAN Announces Quarterly Results (2QFY20); Net Profit Up 58.6% (Quarterly Result Update)

Nov 14, 2019 | Updated on Nov 14, 2019

For the quarter ended September 2019, RADICO KHAITAN has posted a net profit of Rs 786 m (up 58.6% YoY). Sales on the other hand came in at Rs 25 bn (up 32.2% YoY). Read on for a complete analysis of RADICO KHAITAN's quarterly results.

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

RADICO KHAITAN Announces Quarterly Results (1QFY20); Net Profit Up 15.6% (Quarterly Result Update)

Aug 13, 2019 | Updated on Aug 13, 2019

For the quarter ended June 2019, RADICO KHAITAN has posted a net profit of Rs 548 m (up 15.6% YoY). Sales on the other hand came in at Rs 27 bn (up 26.6% YoY). Read on for a complete analysis of RADICO KHAITAN's quarterly results.

RADICO KHAITAN Announces Quarterly Results (4QFY19); Net Profit Up 14.2% (Quarterly Result Update)

May 3, 2019 | Updated on May 3, 2019

For the quarter ended March 2019, RADICO KHAITAN has posted a net profit of Rs 391 m (up 14.2% YoY). Sales on the other hand came in at Rs 20 bn (up 19.0% YoY). Read on for a complete analysis of RADICO KHAITAN's quarterly results.

More Views on News

Most Popular

Not Infosys or Wipro. India's Next Wealth Creators Could Be Drone Stocks(Profit Hunter)

Nov 25, 2020

India's drones directorate signals the next big defence tech multibaggers.

It's Time to Book Profits(Fast Profits Daily)

Nov 27, 2020

In my first video on Equitymaster, I want to introduce you my proprietary greed and fear index. It's telling us to book some profits in the market.

How the New Margins Will Impact You(Fast Profits Daily)

Nov 25, 2020

The new rules on margins will come into effect from 1st December. Are you ready?

Create Wealth for Yourself in India's Drone Revolution(Profit Hunter)

Nov 27, 2020

The Chinese drone market is 14 times that of India's. Billions may flow into Indian drone companies too. Don't miss out on this wealth creating opportunity.

The Price of Dying, the Cost of Living(The Honest Truth)

Nov 20, 2020

Ajit Dayal presents a cost benefit analysis of the various types of response to covid around the world.

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

MCLEOD RUSSEL SHARE PRICE


Dec 2, 2020 11:54 AM

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