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 23.7 24.3 97.6% View Chart
P/BV x 0.8 2.1 41.0% View Chart
Dividend Yield % 0.2 0.2 65.7%  

Financials

 MCLEOD RUSSEL   VADILAL INDUSTRIES
EQUITY SHARE DATA
    MCLEOD RUSSEL
Mar-17
VADILAL INDUSTRIES
Mar-18
MCLEOD RUSSEL/
VADILAL INDUSTRIES
5-Yr Chart
Click to enlarge
High Rs2201,174 18.7%   
Low Rs137762 18.0%   
Sales per share (Unadj.) Rs170.9764.3 22.4%  
Earnings per share (Unadj.) Rs5.921.8 27.1%  
Cash flow per share (Unadj.) Rs15.344.2 34.8%  
Dividends per share (Unadj.) Rs0.251.25 20.0%  
Dividend yield (eoy) %0.10.1 108.6%  
Book value per share (Unadj.) Rs181.0243.4 74.3%  
Shares outstanding (eoy) m109.467.20 1,520.3%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.01.3 82.4%   
Avg P/E ratio x30.344.5 68.1%  
P/CF ratio (eoy) x11.621.9 53.0%  
Price / Book Value ratio x1.04.0 24.8%  
Dividend payout %4.25.7 73.9%   
Avg Mkt Cap Rs m19,5226,970 280.1%   
No. of employees `00074.50.7 11,022.9%   
Total wages/salary Rs m8,398392 2,142.3%   
Avg. sales/employee Rs Th251.18,141.0 3.1%   
Avg. wages/employee Rs Th112.7579.9 19.4%   
Avg. net profit/employee Rs Th8.6231.7 3.7%   
INCOME DATA
Net Sales Rs m18,7085,503 339.9%  
Other income Rs m1,83534 5,477.9%   
Total revenues Rs m20,5435,537 371.0%   
Gross profit Rs m1,105510 216.4%  
Depreciation Rs m1,035161 641.8%   
Interest Rs m1,359153 887.7%   
Profit before tax Rs m545229 237.7%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m-9973 -136.3%   
Profit after tax Rs m645157 411.6%  
Gross profit margin %5.99.3 63.7%  
Effective tax rate %-18.231.7 -57.3%   
Net profit margin %3.42.8 121.1%  
BALANCE SHEET DATA
Current assets Rs m11,0351,628 678.0%   
Current liabilities Rs m10,0631,640 613.6%   
Net working cap to sales %5.2-0.2 -2,304.9%  
Current ratio x1.11.0 110.5%  
Inventory Days Days4668 68.3%  
Debtors Days Days2128 75.2%  
Net fixed assets Rs m22,2852,640 844.1%   
Share capital Rs m41272 572.9%   
"Free" reserves Rs m19,3991,681 1,154.1%   
Net worth Rs m19,8111,753 1,130.2%   
Long term debt Rs m2,264710 318.8%   
Total assets Rs m34,5194,401 784.4%  
Interest coverage x1.42.5 56.1%   
Debt to equity ratio x0.10.4 28.2%  
Sales to assets ratio x0.51.3 43.3%   
Return on assets %5.87.0 82.5%  
Return on equity %3.38.9 36.4%  
Return on capital %8.615.5 55.5%  
Exports to sales %010.0 0.0%   
Imports to sales %00-   
Exports (fob) Rs mNA549 0.0%   
Imports (cif) Rs mNANA-   
Fx inflow Rs m2,973549 541.7%   
Fx outflow Rs m237119 199.9%   
Net fx Rs m2,735430 636.0%   
CASH FLOW
From Operations Rs m1,372166 826.5%  
From Investments Rs m-681-240 283.6%  
From Financial Activity Rs m-64561 -1,055.3%  
Net Cashflow Rs m46-13 -347.3%  

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:   GODFREY PHILLIPS  AVANTI FEEDS  NESTLE  RASOYA PROTEINS  DABUR  

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



Today's Market

Sensex Slumps Over 275 Points; Realty and Banking Stocks Witness Selling(Closing)

After trading on a volatile note throughout the day, share markets in India witnessed selling pressure during the closing hours and ended the day in red.

Related Views on News

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.

Bajaj Corp: Slow Recovery from GST Implementation (Quarterly Results Update - Detailed)

Nov 10, 2017

A slow recovery from GST implementation and strained wholesale volumes puts pressure on Bajaj Corp's revenues.

ITC: GST Cess Weighs on Cigarettes (Quarterly Results Update - Detailed)

Nov 7, 2017

Additional cess in the GST regime hurts ITC's cigarette business.

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

My First Pharma Stock Recommendation!(The 5 Minute Wrapup)

Sep 21, 2018

This company has not only created a niche in the pharma space, it has done so profitably.

Want Bigger Returns Than You Thought Possible? This is Where You Should Look(Profit Hunter)

Sep 12, 2018

Richa has discovered the single most profitable opportunity in the market - read on to discover more...

Are You Blindly Investing In Equities? Read This...(Outside View)

Sep 11, 2018

PersonalFN explains how blindly investing in equities can prove hazardous to your wealth and health.

Investors Are Redeeming From Equity Mutual Funds Now. Should You?(Outside View)

Sep 12, 2018

PersonalFN elucidates if you should redeem from equity mutual fund now, and the approach to follow before you decide to sell mutual funds.

Outperformance of Strong Established Brands in the Indian Stock market(Chart Of The Day)

Sep 14, 2018

Strong Well established Indian Brands have comfortably outperformed the index in the decade post the global financial crisis.

More

Small Investments
BIG Returns

Zero To Millions Guide 2018
Get our special report, Zero To Millions
(2018 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

MCLEOD RUSSEL SHARE PRICE


Sep 21, 2018 (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