X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2017 Edition) on picking money-making stocks.

This is an entirely free service. No payments are to be made.


Download Now Subscribe to our free daily e-letter, The 5 Minute WrapUp and get this complimentary report.
We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.
Compare MCLEOD RUSSEL with Tata Global Bev. - Equitymaster
  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

MCLEOD RUSSEL vs TATA GLOBAL BEV. - 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

TATA GLOBAL BEV. 
   Change

Tata Global Beverages (TGB) is the largest integrated tea producer in the world. Tea accounts for 72% while coffee contributes 27% to group turnover. It has acquired well-known beverage brands such as Tetley, Jemca, Jockels, Eight' O clock, Grand and... More

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    MCLEOD RUSSEL TATA GLOBAL BEV. MCLEOD RUSSEL/
TATA GLOBAL BEV.
 
P/E (TTM) x -19.9 23.0 - View Chart
P/BV x 0.9 1.9 49.2% View Chart
Dividend Yield % 1.1 1.2 95.7%  

Financials

 MCLEOD RUSSEL   TATA GLOBAL BEV.
EQUITY SHARE DATA
    MCLEOD RUSSEL
Mar-16
TATA GLOBAL BEV.
Mar-17
MCLEOD RUSSEL/
TATA GLOBAL BEV.
5-Yr Chart
Click to enlarge
High Rs269152 176.6%   
Low Rs130118 110.3%   
Sales per share (Unadj.) Rs176.0107.4 163.8%  
Earnings per share (Unadj.) Rs3.47.2 47.3%  
Cash flow per share (Unadj.) Rs10.99.2 118.6%  
Dividends per share (Unadj.) Rs2.002.25 88.9%  
Dividend yield (eoy) %1.01.7 60.2%  
Book value per share (Unadj.) Rs191.499.3 192.8%  
Shares outstanding (eoy) m109.46631.13 17.3%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.11.3 90.1%   
Avg P/E ratio x58.418.7 312.2%  
P/CF ratio (eoy) x18.214.7 124.5%  
Price / Book Value ratio x1.01.4 76.6%  
Dividend payout %58.731.2 187.9%   
Avg Mkt Cap Rs m21,79985,108 25.6%   
No. of employees `00079.02.6 3,090.7%   
Total wages/salary Rs m7,5398,350 90.3%   
Avg. sales/employee Rs Th243.926,534.4 0.9%   
Avg. wages/employee Rs Th95.53,267.9 2.9%   
Avg. net profit/employee Rs Th4.71,780.0 0.3%   
INCOME DATA
Net Sales Rs m19,26367,796 28.4%  
Other income Rs m902831 108.5%   
Total revenues Rs m20,16568,627 29.4%   
Gross profit Rs m1,6667,911 21.1%  
Depreciation Rs m8221,260 65.2%   
Interest Rs m1,098915 120.0%   
Profit before tax Rs m6486,567 9.9%   
Minority Interest Rs m-700-   
Prior Period Items Rs m-3-89 3.1%   
Extraordinary Inc (Exp) Rs m-2153 -40.2%   
Tax Rs m1801,983 9.1%   
Profit after tax Rs m3734,548 8.2%  
Gross profit margin %8.611.7 74.1%  
Effective tax rate %27.930.2 92.2%   
Net profit margin %1.96.7 28.9%  
BALANCE SHEET DATA
Current assets Rs m9,53533,097 28.8%   
Current liabilities Rs m8,53915,010 56.9%   
Net working cap to sales %5.226.7 19.4%  
Current ratio x1.12.2 50.6%  
Inventory Days Days4778 60.5%  
Debtors Days Days2132 65.4%  
Net fixed assets Rs m22,62146,358 48.8%   
Share capital Rs m547631 86.7%   
"Free" reserves Rs m13,50062,024 21.8%   
Net worth Rs m20,94862,655 33.4%   
Long term debt Rs m3,2604,501 72.4%   
Total assets Rs m33,53595,849 35.0%  
Interest coverage x1.68.2 19.4%   
Debt to equity ratio x0.20.1 216.6%  
Sales to assets ratio x0.60.7 81.2%   
Return on assets %4.45.7 77.0%  
Return on equity %1.87.3 24.5%  
Return on capital %6.811.1 61.5%  
Exports to sales %18.60-   
Imports to sales %0.30-   
Exports (fob) Rs m3,588NA-   
Imports (cif) Rs m64NA-   
Fx inflow Rs m3,7162,712 137.0%   
Fx outflow Rs m138973 14.2%   
Net fx Rs m3,5781,739 205.8%   
CASH FLOW
From Operations Rs m1,8677,412 25.2%  
From Investments Rs m-2,7332,249 -121.5%  
From Financial Activity Rs m892-8,158 -10.9%  
Net Cashflow Rs m27704 3.8%  

Share Holding

Indian Promoters % 20.9 35.1 59.5%  
Foreign collaborators % 24.7 0.0 -  
Indian inst/Mut Fund % 9.8 11.3 86.7%  
FIIs % 30.8 24.0 128.3%  
ADR/GDR % 0.0 1.7 -  
Free float % 13.7 28.0 48.9%  
Shareholders   56,639 179,798 31.5%  
Pledged promoter(s) holding % 11.7 5.3 221.1%  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare MCLEOD RUSSEL With:   DABUR  KAVERI SEED  JUBILANT FOODWORKS  GSK CONSUMER  ADVANTA LTD.  

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



Today's Market

Sensex Finishes on a Flat Note; Coal India Stock Rallies 4.2%(Closing)

Indian share markets finished some selling pressure in the final hour of trade to finish flat amid weak European markets.

Related Views on News

GSK Consumer: On the Recovery Path (Quarterly Results Update - Detailed)

Jun 20, 2017

While GSK consumer reported muted revenue growth, volumes are seen to be recovering.

ITC: Demonetisation woes pull down business growth (Quarterly Results Update - Detailed)

Feb 8, 2017

ITC Ltd has announced third quarter results of the financial year 2016-2017 (3QFY17). The company has reported 4.7% YoY and 5.7% YoY growth in revenues and net profits respectively. Here is our analysis of the results.

ITC: A Decent Quarter Amidst Challenging Environment (Quarterly Results Update - Detailed)

Dec 7, 2016

ITC has announced second quarter results of the financial year 2016-2017 (2QFY17). The company has reported 8% YoY and 10.5% YoY growth in revenues and net profits respectively.

GSK Consumer: On the Recovery Path (Quarterly Results Update - Detailed)

Jun 20, 2017

While GSK consumer reported muted revenue growth, volumes are seen to be recovering.

ITC: Demonetisation woes pull down business growth (Quarterly Results Update - Detailed)

Feb 8, 2017

ITC Ltd has announced third quarter results of the financial year 2016-2017 (3QFY17). The company has reported 4.7% YoY and 5.7% YoY growth in revenues and net profits respectively. Here is our analysis of the results.

More Views on News

Most Popular

Demonetisation Barely Made Any Difference to Tax Collections(Vivek Kaul's Diary)

Aug 7, 2017

The data tells us quite a different story from the one the government is trying to project.

Proxy Plays: A Smart Way to Bet on 'Off Limits' Companies(The 5 Minute Wrapup)

Aug 4, 2017

The small-cap space is full of small players that are clear proxies to great growth stories and Indian megatrends.

Should You Invest In Bharat-22 ETF? Know Here...(Outside View)

Aug 8, 2017

Bharat-22 is one of the most diverse ETFs offered so far by the Government. Know here if you should invest...

Signs of Life in the India VIX(Daily Profit Hunter)

Aug 12, 2017

The India VIX is up 36% in the last week. Fear has gone up but is still low by historical standards.

7 Financial Gifts For Your Sister This Raksha Bandhan(Outside View)

Aug 7, 2017

Raksha Bandhan signifies the brother-sister bond. Here are 7 thoughtful financial gifts for sisters...

More

Become A Smarter Investor In
Just 5 Minutes

Multibagger Stocks Guide 2017
Get our special report, Multibagger Stocks Guide (2017 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

MCLEOD RUSSEL SHARE PRICE


Aug 17, 2017 (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 5-YR ANALYSIS

COMPARE MCLEOD RUSSEL WITH

MARKET STATS