Compare MCLEOD RUSSEL with VADILAL INDUSTRIES - 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 VADILAL INDUSTRIES - 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 VADILAL INDUSTRIES MCLEOD RUSSEL/
VADILAL INDUSTRIES
 
P/E (TTM) x -1.1 13.3 - View Chart
P/BV x 0.1 2.7 4.5% View Chart
Dividend Yield % 2.1 0.2 1,289.7%  

Financials

 MCLEOD RUSSEL   VADILAL INDUSTRIES
EQUITY SHARE DATA
    MCLEOD RUSSEL
Mar-18
VADILAL INDUSTRIES
Mar-19
MCLEOD RUSSEL/
VADILAL INDUSTRIES
5-Yr Chart
Click to enlarge
High Rs248950 26.1%   
Low Rs137400 34.4%   
Sales per share (Unadj.) Rs187.8787.7 23.8%  
Earnings per share (Unadj.) Rs20.046.3 43.2%  
Cash flow per share (Unadj.) Rs29.469.8 42.1%  
Dividends per share (Unadj.) Rs0.501.25 40.0%  
Dividend yield (eoy) %0.30.2 140.0%  
Book value per share (Unadj.) Rs198.0288.0 68.8%  
Shares outstanding (eoy) m109.467.20 1,520.3%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.00.9 119.8%   
Avg P/E ratio x9.614.6 66.1%  
P/CF ratio (eoy) x6.69.7 67.9%  
Price / Book Value ratio x1.02.3 41.6%  
Dividend payout %2.52.7 92.6%   
Avg Mkt Cap Rs m21,1094,860 434.3%   
No. of employees `00075.80.7 10,500.6%   
Total wages/salary Rs m9,068538 1,686.7%   
Avg. sales/employee Rs Th271.17,854.7 3.5%   
Avg. wages/employee Rs Th119.6744.6 16.1%   
Avg. net profit/employee Rs Th28.9462.0 6.3%   
INCOME DATA
Net Sales Rs m20,5535,671 362.4%  
Other income Rs m3,918108 3,631.4%   
Total revenues Rs m24,4715,779 423.5%   
Gross profit Rs m1,423720 197.5%  
Depreciation Rs m1,022169 604.9%   
Interest Rs m1,804141 1,281.9%   
Profit before tax Rs m2,516519 485.1%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m324185 175.1%   
Profit after tax Rs m2,192334 656.9%  
Gross profit margin %6.912.7 54.5%  
Effective tax rate %12.935.7 36.1%   
Net profit margin %10.75.9 181.3%  
BALANCE SHEET DATA
Current assets Rs m14,4031,807 797.1%   
Current liabilities Rs m10,3211,794 575.5%   
Net working cap to sales %19.90.2 8,531.4%  
Current ratio x1.41.0 138.5%  
Inventory Days Days4182 50.7%  
Debtors Days Days2220 112.0%  
Net fixed assets Rs m22,2672,805 793.8%   
Share capital Rs m46272 642.4%   
"Free" reserves Rs m21,2122,002 1,059.7%   
Net worth Rs m21,6742,074 1,045.2%   
Long term debt Rs m4,079580 703.4%   
Total assets Rs m38,4284,761 807.2%  
Interest coverage x2.44.7 51.1%   
Debt to equity ratio x0.20.3 67.3%  
Sales to assets ratio x0.51.2 44.9%   
Return on assets %10.410.0 104.4%  
Return on equity %10.116.1 62.9%  
Return on capital %16.824.8 67.5%  
Exports to sales %012.6 0.0%   
Imports to sales %00-   
Exports (fob) Rs mNA717 0.0%   
Imports (cif) Rs mNANA-   
Fx inflow Rs m5,460717 761.9%   
Fx outflow Rs m127106 119.3%   
Net fx Rs m5,333611 873.4%   
CASH FLOW
From Operations Rs m2,179460 473.7%  
From Investments Rs m-1,675-328 510.3%  
From Financial Activity Rs m-275-96 287.5%  
Net Cashflow Rs m22836 636.2%  

Share Holding

Indian Promoters % 20.9 65.0 32.2%  
Foreign collaborators % 24.7 0.2 16,466.7%  
Indian inst/Mut Fund % 9.8 0.2 4,666.7%  
FIIs % 30.8 0.0 308,000.0%  
ADR/GDR % 0.0 0.0 -  
Free float % 13.7 34.6 39.6%  
Shareholders   56,639 11,093 510.6%  
Pledged promoter(s) holding % 11.7 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare MCLEOD RUSSEL With:   HERITAGE FOOD  UNITED SPIRITS  GUJ.AMB.EXP.  ADVANTA.  REI AGRO.  

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



Today's Market

SGX Nifty Trades Higher, Why Markets Plunged 695 Points, Rising Crude Oil Prices, and Top Buzzing Stocks Today(Pre-Open)

Indian share markets witnessed heavy selling pressure during closing hours yesterday, pausing the record rally, following broad-based selling.

Related Views on News

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

VADILAL INDUSTRIES Announces Quarterly Results (1QFY20); Net Profit Up 16.5% (Quarterly Result Update)

Aug 28, 2019 | Updated on Aug 28, 2019

For the quarter ended June 2019, VADILAL INDUSTRIES has posted a net profit of Rs 377 m (up 16.5% YoY). Sales on the other hand came in at Rs 3 bn (up 12.7% YoY). Read on for a complete analysis of VADILAL INDUSTRIES's quarterly results.

VADILAL INDUSTRIES Announces Quarterly Results (3QFY19); Net Profit Up 70.9% (Quarterly Result Update)

Feb 18, 2019 | Updated on Feb 18, 2019

For the quarter ended December 2018, VADILAL INDUSTRIES has posted a net profit of Rs 25 m (up 70.9% YoY). Sales on the other hand came in at Rs 941 m (up 40.7% YoY). Read on for a complete analysis of VADILAL INDUSTRIES'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.

VADILAL INDUSTRIES 2017-18 Annual Report Analysis (Annual Result Update)

Dec 20, 2018 | Updated on Dec 20, 2018

Here's an analysis of the annual report of VADILAL INDUSTRIES for 2017-18. It includes a full income statement, balance sheet and cash flow analysis of VADILAL INDUSTRIES. Also includes updates on the valuation of VADILAL INDUSTRIES.

More Views on News

Most Popular

This Diwali Consider Richa's #1 Stock Pick for 2021(Profit Hunter)

Nov 13, 2020

Why I admire the approach that Richa uses to zero in on stocks with huge upside potential.

How to Short Sell the Right Way(Fast Profits Daily)

Nov 13, 2020

In this video, I'll show you how to short sell effectively.

Stocks that Could Shine More than Gold After Diwali(Profit Hunter)

Nov 17, 2020

If the markets become volatile over the next few months, do this.

How to Build the Best Trading System(Fast Profits Daily)

Nov 20, 2020

In this video, I'll show you how to make the best trading system.

US Elections: Won a Battle, Now the War(The Honest Truth)

Nov 13, 2020

Ajit Dayal on the urgent need to fix the disparity between the rich and the poor in the US.

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


Nov 25, 2020 (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