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 VADILAL INDUSTRIES - Equitymaster
  • 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 -19.7 30.0 - View Chart
P/BV x 0.9 4.8 19.2% View Chart
Dividend Yield % 1.1 0.1 770.4%  

Financials

 MCLEOD RUSSEL   VADILAL INDUSTRIES
EQUITY SHARE DATA
    MCLEOD RUSSEL
Mar-16
VADILAL INDUSTRIES
Mar-16
MCLEOD RUSSEL/
VADILAL INDUSTRIES
5-Yr Chart
Click to enlarge
High Rs269884 30.4%   
Low Rs130265 48.9%   
Sales per share (Unadj.) Rs176.0624.6 28.2%  
Earnings per share (Unadj.) Rs3.420.5 16.6%  
Cash flow per share (Unadj.) Rs10.939.3 27.8%  
Dividends per share (Unadj.) Rs2.001.25 160.0%  
Dividend yield (eoy) %1.00.2 461.4%  
Book value per share (Unadj.) Rs191.4176.5 108.4%  
Shares outstanding (eoy) m109.467.20 1,520.3%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.10.9 123.1%   
Avg P/E ratio x58.428.0 208.6%  
P/CF ratio (eoy) x18.214.6 124.9%  
Price / Book Value ratio x1.03.3 32.0%  
Dividend payout %58.76.1 962.4%   
Avg Mkt Cap Rs m21,7994,135 527.2%   
No. of employees `00079.00.6 13,384.4%   
Total wages/salary Rs m7,539251 3,004.6%   
Avg. sales/employee Rs Th243.97,622.5 3.2%   
Avg. wages/employee Rs Th95.5425.3 22.4%   
Avg. net profit/employee Rs Th4.7250.2 1.9%   
INCOME DATA
Net Sales Rs m19,2634,497 428.3%  
Other income Rs m90211 8,426.2%   
Total revenues Rs m20,1654,508 447.3%   
Gross profit Rs m1,666584 285.5%  
Depreciation Rs m822136 606.6%   
Interest Rs m1,098215 511.9%   
Profit before tax Rs m648244 265.0%   
Minority Interest Rs m-700-   
Prior Period Items Rs m-31 -450.0%   
Extraordinary Inc (Exp) Rs m-210-   
Tax Rs m18097 185.3%   
Profit after tax Rs m373148 252.7%  
Gross profit margin %8.613.0 66.6%  
Effective tax rate %27.939.8 69.9%   
Net profit margin %1.93.3 59.0%  
BALANCE SHEET DATA
Current assets Rs m9,5351,266 753.1%   
Current liabilities Rs m8,5391,722 495.9%   
Net working cap to sales %5.2-10.1 -51.0%  
Current ratio x1.10.7 151.9%  
Inventory Days Days4776 62.4%  
Debtors Days Days2118 119.1%  
Net fixed assets Rs m22,6212,253 1,004.0%   
Share capital Rs m54772 761.2%   
"Free" reserves Rs m13,500595 2,267.7%   
Net worth Rs m20,9481,271 1,648.3%   
Long term debt Rs m3,260456 715.7%   
Total assets Rs m33,5353,660 916.2%  
Interest coverage x1.62.1 74.3%   
Debt to equity ratio x0.20.4 43.4%  
Sales to assets ratio x0.61.2 46.7%   
Return on assets %4.49.9 44.3%  
Return on equity %1.811.6 15.3%  
Return on capital %6.826.6 25.6%  
Exports to sales %18.68.1 231.4%   
Imports to sales %0.32.0 16.4%   
Exports (fob) Rs m3,588362 990.9%   
Imports (cif) Rs m6492 70.2%   
Fx inflow Rs m3,716362 1,026.2%   
Fx outflow Rs m138130 105.9%   
Net fx Rs m3,578232 1,543.5%   
CASH FLOW
From Operations Rs m1,867636 293.8%  
From Investments Rs m-2,733-113 2,422.6%  
From Financial Activity Rs m892-529 -168.6%  
Net Cashflow Rs m27-7 -410.8%  

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:   UNITED SPIRITS  KWALITY DAIRY  SANWARIA AGRO OILS  LAKSHMI OVERSEAS IND.  GUJ.AMB.EXP.  

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



Today's Market

Sensex Opens Flat; Infosys Surges 3% on Buyback News(09:30 am)

Majority of Asian stock indices are higher today as Chinese and Hong Kong shares show gains. The Shanghai Composite is up 0.26% while the Hang Seng is up 0.05%.

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 11:24 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 5-YR ANALYSIS

COMPARE MCLEOD RUSSEL WITH

MARKET STATS