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 7.0 22.0 31.9% View Chart
P/BV x 0.0 3.2 1.1% View Chart
Dividend Yield % 7.0 0.4 1,900.2%  

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:   SAVITA OIL  RAJ OIL MILLS  REI AGRO LTD.  NESTLE  ADVANTA LTD.  

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



Today's Market

Indian Indices Witness Selling Pressure, Q2FY20 Results, and Top Cues in Focus Today(Pre-Open)

Indian share markets closed on a negative note yesterday amid weak global cues and disappointing domestic factory output data.

Related Views on News

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.

MCLEOD RUSSEL Announces Quarterly Results (3QFY19); Net Profit Down 20.6% (Quarterly Result Update)

Feb 18, 2019 | Updated on Feb 18, 2019

For the quarter ended December 2018, MCLEOD RUSSEL has posted a net profit of Rs 536 m (down 20.6% YoY). Sales on the other hand came in at Rs 5 bn (down 16.4% YoY). Read on for a complete analysis of MCLEOD RUSSEL's quarterly results.

RADICO KHAITAN Announces Quarterly Results (3QFY19); Net Profit Up 48.8% (Quarterly Result Update)

Jan 24, 2019 | Updated on Jan 24, 2019

For the quarter ended December 2018, RADICO KHAITAN has posted a net profit of Rs 521 m (up 48.8% YoY). Sales on the other hand came in at Rs 21 bn (up 18.2% YoY). Read on for a complete analysis of RADICO KHAITAN's quarterly results.

More Views on News

Most Popular

Is Hawkins Set to Become Our Next Superhero Stock?(The 5 Minute Wrapup)

Nov 1, 2019

After PI Industries, Hawkins has put up a stellar show so far.

Crash Alert! Is There a Big Bubble in Nestle, HUL and Asian Paints?(Profit Hunter)

Nov 7, 2019

Is this the beginning of the end of multibagger gains in quality stocks like Nestle, HUL, and Asian Paints?

These 10 Days Are Crucial for Getting Rich in the Smallcap Rebound(Profit Hunter)

Nov 5, 2019

How to avoid the most common investing mistake and make the most of the smallcap rebound.

The Top Stocks for 2020 Pass This Most Critical Metric(The 5 Minute Wrapup)

Nov 5, 2019

Charlie Munger's favorite fictional character, Mr Glotz, picks stocks using this metric.

Why Moody's Rating Downgrade is a Strong Sign to Buy Stocks(The 5 Minute Wrapup)

Nov 8, 2019

Investors who took cues from Moody's rating downgrade in 1992 and 2002 created some of the biggest wealth of their lifetime.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2020
Get our special report, How to Beat Sensex Nearly 3X Now!
We will never sell or rent your email id.
Please read our Terms

MCLEOD RUSSEL SHARE PRICE


Nov 13, 2019 03:37 PM

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