X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2018 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

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 6.8 11.0 62.3% View Chart
P/BV x 0.6 2.2 26.1% View Chart
Dividend Yield % 0.4 0.2 188.3%  

Financials

 MCLEOD RUSSEL   VADILAL INDUSTRIES
EQUITY SHARE DATA
    MCLEOD RUSSEL
Mar-18
VADILAL INDUSTRIES
Mar-18
MCLEOD RUSSEL/
VADILAL INDUSTRIES
5-Yr Chart
Click to enlarge
High Rs2481,174 21.1%   
Low Rs137762 18.0%   
Sales per share (Unadj.) Rs187.8764.3 24.6%  
Earnings per share (Unadj.) Rs20.021.8 92.1%  
Cash flow per share (Unadj.) Rs29.444.2 66.5%  
Dividends per share (Unadj.) Rs0.501.25 40.0%  
Dividend yield (eoy) %0.30.1 200.8%  
Book value per share (Unadj.) Rs198.0243.4 81.3%  
Shares outstanding (eoy) m109.467.20 1,520.3%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.01.3 81.1%   
Avg P/E ratio x9.644.5 21.6%  
P/CF ratio (eoy) x6.621.9 30.0%  
Price / Book Value ratio x1.04.0 24.5%  
Dividend payout %2.55.7 43.5%   
Avg Mkt Cap Rs m21,1096,970 302.9%   
No. of employees `00075.80.7 11,215.1%   
Total wages/salary Rs m9,068392 2,313.1%   
Avg. sales/employee Rs Th271.18,141.0 3.3%   
Avg. wages/employee Rs Th119.6579.9 20.6%   
Avg. net profit/employee Rs Th28.9231.7 12.5%   
INCOME DATA
Net Sales Rs m20,5535,503 373.5%  
Other income Rs m3,91834 11,696.4%   
Total revenues Rs m24,4715,537 442.0%   
Gross profit Rs m1,423510 278.9%  
Depreciation Rs m1,022161 633.7%   
Interest Rs m1,804153 1,178.1%   
Profit before tax Rs m2,516229 1,096.6%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m32473 445.0%   
Profit after tax Rs m2,192157 1,399.5%  
Gross profit margin %6.99.3 74.7%  
Effective tax rate %12.931.7 40.6%   
Net profit margin %10.72.8 374.7%  
BALANCE SHEET DATA
Current assets Rs m14,4031,628 885.0%   
Current liabilities Rs m10,3211,640 629.4%   
Net working cap to sales %19.9-0.2 -8,813.1%  
Current ratio x1.41.0 140.6%  
Inventory Days Days4168 61.2%  
Debtors Days Days2228 79.2%  
Net fixed assets Rs m22,2672,640 843.5%   
Share capital Rs m46272 642.4%   
"Free" reserves Rs m21,2121,681 1,261.9%   
Net worth Rs m21,6741,753 1,236.5%   
Long term debt Rs m4,079710 574.6%   
Total assets Rs m38,4284,401 873.2%  
Interest coverage x2.42.5 95.8%   
Debt to equity ratio x0.20.4 46.5%  
Sales to assets ratio x0.51.3 42.8%   
Return on assets %10.47.0 147.7%  
Return on equity %10.18.9 113.2%  
Return on capital %16.815.5 108.0%  
Exports to sales %010.0 0.0%   
Imports to sales %00-   
Exports (fob) Rs mNA549 0.0%   
Imports (cif) Rs mNANA-   
Fx inflow Rs m5,460549 994.8%   
Fx outflow Rs m127119 106.6%   
Net fx Rs m5,333430 1,240.0%   
CASH FLOW
From Operations Rs m2,179166 1,312.5%  
From Investments Rs m-1,675-240 697.0%  
From Financial Activity Rs m-27561 -450.7%  
Net Cashflow Rs m228-13 -1,743.5%  

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:   ZYDUS WELLNESS  VENKYS (I) LIMITED  REI AGRO LTD.  RUCHI SOYA INDUSTRIES  HERITAGE FOOD  

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



Today's Market

Sensex Ends 137 Points Higher; Realty and Telecom Stocks Witness Buying(Closing)

Indian share markets continued their momentum throughout the day and ended the day on a strong note. Gains were largely seen in the realty sector.

Related Views on News

MCLEOD RUSSEL 2017-18 Annual Report Analysis (Annual Result Update)

Dec 18, 2018 | Updated on Dec 18, 2018

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

MCLEOD RUSSEL Announces Quarterly Results (2QFY19); Net Profit Up 80.4% (Quarterly Result Update)

Nov 19, 2018 | Updated on Nov 19, 2018

For the quarter ended September 2018, MCLEOD RUSSEL has posted a net profit of Rs 3 bn (up 80.4% YoY). Sales on the other hand came in at Rs 4 bn (down 4.8% YoY). Read on for a complete analysis of MCLEOD RUSSEL's quarterly results.

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

Sep 20, 2018 | Updated on Sep 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.

MCLEOD RUSSEL Announces Quarterly Results (1QFY19); Net Profit Down 191.0% (Quarterly Result Update)

Aug 13, 2018 | Updated on Aug 13, 2018

For the quarter ended June 2018, MCLEOD RUSSEL has posted a net profit of Rs 15 m (down 191.0% YoY). Sales on the other hand came in at Rs 2 bn (up 15.3% YoY). Read on for a complete analysis of MCLEOD RUSSEL's quarterly results.

VADILAL INDUSTRIES Announces Quarterly Results (4QFY18); Net Profit Down 132.4% (Quarterly Result Update)

Jun 13, 2018 | Updated on Jun 13, 2018

For the quarter ended March 2018, VADILAL INDUSTRIES has posted a net profit of Rs 23 m (down 132.4% YoY). Sales on the other hand came in at Rs 1 bn (up 16.4% YoY). Read on for a complete analysis of VADILAL INDUSTRIES's quarterly results.

More Views on News

Most Popular

It's Almost the Perfect Time to Buy This Safe Stock(The 5 Minute Wrapup)

Dec 6, 2018

My latest StockSelect recommendation ticks all the boxes of a great safe stock.

Patel's Exit, Election Results, and 4 'Must Have' Small Caps in These Exceptional Times(Profit Hunter)

Dec 11, 2018

RBI Governor's resignation is a statement of dissent with the way government is handling the economy's affairs and could lead to some serious market correction. Here's how to make the most of it.

Players in an Oligopoly Should Have Financials Like This(Chart Of The Day)

Dec 7, 2018

This stock has corrected 30% from peak and looks attractive at these valuations.

Should You Deploy Your Savings In Mirae Asset Equity Savings Fund?(Outside View)

Dec 7, 2018

PersonalFN briefly sheds light on the NFO: Mirae Asset Equity Savings Fund and the investment risk associated in it along with its outlook.

Should You Alter Your Mutual Fund Portfolio Based on the Election Results?(Outside View)

Dec 11, 2018

PersonalFN explains why mutual fund houses seem to be in two minds now and what should investors do in these times.

More

Small Investments
BIG Returns

Zero To Millions Guide 2019
Get our special report, Zero To Millions
(2019 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

MCLEOD RUSSEL SHARE PRICE


Dec 19, 2018 03:35 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 - HERITAGE FOOD COMPARISON

COMPARE MCLEOD RUSSEL WITH

MARKET STATS