- Home
- About
- Team
- Today's Market
- Premium
- Research it
- Outlook
- Portfolio
- Mobile
- Trust Equitymaster
- Help
- Free Reports
MEMBER'S LOGINX
| Login Failure | ||||||||
|
||||||||
| Sign Up | Forgot Password? | ||||||||
- Home
- Research It
- Compare Company
- Indian - food & tobacco
- GSK CONSUMER - UNITED SPIRITS
GSK CONSUMER vs UNITED SPIRITS - Comparison Results
GSK CONSUMER 
Change
GSK Consumer dominates the Rs 26 bn Indian malted beverage market with a significant 70% share (in volume terms). Its white beverage brand 'Horlicks' pioneered the broadening of the malted beverage market in India. Horlicks alone, as a white beverage... More
UNITED SPIRITS
United Spirits Ltd. (erstwhile McDowell) is India's largest spirits company with a portfolio of 52 brands, 23 manufacturing centres and a strong distribution network. It controls 24% of the Indian spirits market and has a major presence in all produc... More
Current Valuations
| GSK CONSUMER | UNITED SPIRITS | GSK CONSUMER/ UNITED SPIRITS |
|||
|---|---|---|---|---|---|
| P/E (TTM) | x | 33.7 | 10.4 | 323.1% | View Chart |
| P/BV | x | 8.8 | 3.2 | 274.2% | View Chart |
| Dividend Yield | % | 1.0 | 0.0 | - |
Financials
 GSK CONSUMER  UNITED SPIRITS |
| EQUITY SHARE DATA | |||||
|---|---|---|---|---|---|
| GSK CONSUMER Mar-18 |
UNITED SPIRITS Mar-18 |
GSK CONSUMER/ UNITED SPIRITS |
5-Yr Chart Click to enlarge
|
||
| High | Rs | 6,793 | 4,004 | 169.7% | |
| Low | Rs | 4,919 | 1,831 | 268.6% | |
| Sales per share (Unadj.) | Rs | 1,026.3 | 591.2 | 173.6% | |
| Earnings per share (Unadj.) | Rs | 166.5 | 44.9 | 371.1% | |
| Cash flow per share (Unadj.) | Rs | 181.8 | 58.1 | 312.9% | |
| Dividends per share (Unadj.) | Rs | 75.00 | 0 | - | |
| Dividend yield (eoy) | % | 1.3 | 0 | - | |
| Book value per share (Unadj.) | Rs | 828.6 | 166.5 | 497.8% | |
| Shares outstanding (eoy) | m | 42.06 | 145.32 | 28.9% | |
| Bonus/Rights/Conversions | - | - | - | ||
| Price / Sales ratio | x | 5.7 | 4.9 | 115.6% | |
| Avg P/E ratio | x | 35.2 | 65.0 | 54.1% | |
| P/CF ratio (eoy) | x | 32.2 | 50.2 | 64.2% | |
| Price / Book Value ratio | x | 7.1 | 17.5 | 40.3% | |
| Dividend payout | % | 45.1 | 0 | - | |
| Avg Mkt Cap | Rs m | 246,284 | 423,957 | 58.1% | |
| No. of employees | `000 | 4.0 | 4.4 | 90.0% | |
| Total wages/salary | Rs m | 5,277 | 6,809 | 77.5% | |
| Avg. sales/employee | Rs Th | 10,837.3 | 19,405.0 | 55.8% | |
| Avg. wages/employee | Rs Th | 1,325.0 | 1,538.1 | 86.1% | |
| Avg. net profit/employee | Rs Th | 1,757.7 | 1,472.6 | 119.4% | |
| INCOME DATA | |||||
|---|---|---|---|---|---|
| Net Sales | Rs m | 43,165 | 85,906 | 50.2% | |
| Other income | Rs m | 2,574 | 2,189 | 117.6% | |
| Total revenues | Rs m | 45,739 | 88,095 | 51.9% | |
| Gross profit | Rs m | 8,834 | 12,007 | 73.6% | |
| Depreciation | Rs m | 644 | 1,923 | 33.5% | |
| Interest | Rs m | 20 | 2,710 | 0.7% | |
| Profit before tax | Rs m | 10,744 | 9,563 | 112.3% | |
| Minority Interest | Rs m | 0 | 0 | - | |
| Prior Period Items | Rs m | 0 | 0 | - | |
| Extraordinary Inc (Exp) | Rs m | 0 | -445 | 0.0% | |
| Tax | Rs m | 3,743 | 2,599 | 144.0% | |
| Profit after tax | Rs m | 7,001 | 6,519 | 107.4% | |
| Gross profit margin | % | 20.5 | 14.0 | 146.4% | |
| Effective tax rate | % | 34.8 | 27.2 | 128.2% | |
| Net profit margin | % | 16.2 | 7.6 | 213.7% | |
| BALANCE SHEET DATA | |||||
|---|---|---|---|---|---|
| Current assets | Rs m | 45,620 | 57,362 | 79.5% | |
| Current liabilities | Rs m | 17,426 | 57,082 | 30.5% | |
| Net working cap to sales | % | 65.3 | 0.3 | 20,039.7% | |
| Current ratio | x | 2.6 | 1.0 | 260.5% | |
| Inventory Days | Days | 35 | 82 | 42.4% | |
| Debtors Days | Days | 24 | 115 | 20.5% | |
| Net fixed assets | Rs m | 5,138 | 18,931 | 27.1% | |
| Share capital | Rs m | 421 | 1,453 | 28.9% | |
| "Free" reserves | Rs m | 34,431 | 22,738 | 151.4% | |
| Net worth | Rs m | 34,851 | 24,191 | 144.1% | |
| Long term debt | Rs m | 0 | 7,628 | 0.0% | |
| Total assets | Rs m | 54,127 | 89,563 | 60.4% | |
| Interest coverage | x | 530.2 | 4.5 | 11,708.3% | |
| Debt to equity ratio | x | 0 | 0.3 | 0.0% | |
| Sales to assets ratio | x | 0.8 | 1.0 | 83.1% | |
| Return on assets | % | 13.0 | 10.3 | 125.9% | |
| Return on equity | % | 20.1 | 26.9 | 74.5% | |
| Return on capital | % | 30.9 | 37.2 | 83.1% | |
| Exports to sales | % | 0 | 0 | - | |
| Imports to sales | % | 0 | 0 | - | |
| Exports (fob) | Rs m | NA | NA | - | |
| Imports (cif) | Rs m | NA | NA | - | |
| Fx inflow | Rs m | 3,014 | 930 | 324.1% | |
| Fx outflow | Rs m | 186 | 2,492 | 7.4% | |
| Net fx | Rs m | 2,828 | -1,562 | -181.1% | |
| CASH FLOW | |||||
|---|---|---|---|---|---|
| From Operations | Rs m | 7,230 | 9,251 | 78.2% | |
| From Investments | Rs m | -4,465 | 1,044 | -427.6% | |
| From Financial Activity | Rs m | -3,634 | -9,661 | 37.6% | |
| Net Cashflow | Rs m | -868 | 634 | -136.9% | |
Share Holding
| Indian Promoters | % | 0.0 | 27.5 | - | |
| Foreign collaborators | % | 72.5 | 0.0 | - | |
| Indian inst/Mut Fund | % | 0.8 | 6.2 | 12.9% | |
| FIIs | % | 12.0 | 45.8 | 26.2% | |
| ADR/GDR | % | 0.0 | 0.3 | - | |
| Free float | % | 14.8 | 20.2 | 73.3% | |
| Shareholders | 26,457 | 89,114 | 29.7% | ||
| Pledged promoter(s) holding | % | 0.0 | 3.8 | - |
Compare GSK CONSUMER With: JUBILANT FOODWORKS VENKYS (I) LIMITED REI AGRO LTD. RUCHI SOYA INDUSTRIES HERITAGE FOOD
Compare GSK CONSUMER With: COCA COLA (US) NESTLE (Switz.) TIGER BRANDS (S. Africa) AVI LTD. (S. Africa)
|
| |
Today's Market
Recapitalisation Package for PSBs: The Pros & Cons(Podcast)
Corporate governance issues with certain companies, uncertainty surrounding national elections and global issues like trade wars, Brexit, have taken a toll on the Indian markets.
Related Views on News
GSK CONSUMER Announces Quarterly Results (3QFY19); Net Profit Up 35.1% (Quarterly Result Update)
Feb 18, 2019 | Updated on Feb 18, 2019For the quarter ended December 2018, GSK CONSUMER has posted a net profit of Rs 2 bn (up 35.1% YoY). Sales on the other hand came in at Rs 11 bn (up 7.9% YoY). Read on for a complete analysis of GSK CONSUMER's quarterly results.
UNITED SPIRITS Announces Quarterly Results (3QFY19); Net Profit Up 42.8% (Quarterly Result Update)
Jan 24, 2019 | Updated on Jan 24, 2019For the quarter ended December 2018, UNITED SPIRITS has posted a net profit of Rs 2 bn (up 42.8% YoY). Sales on the other hand came in at Rs 78 bn (up 8.8% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.
UNITED SPIRITS 2017-18 Annual Report Analysis (Annual Result Update)
Dec 19, 2018 | Updated on Dec 19, 2018Here's an analysis of the annual report of UNITED SPIRITS for 2017-18. It includes a full income statement, balance sheet and cash flow analysis of UNITED SPIRITS. Also includes updates on the valuation of UNITED SPIRITS.
GSK CONSUMER Announces Quarterly Results (2QFY19); Net Profit Up 43.2% (Quarterly Result Update)
Nov 5, 2018 | Updated on Nov 5, 2018For the quarter ended September 2018, GSK CONSUMER has posted a net profit of Rs 3 bn (up 43.2% YoY). Sales on the other hand came in at Rs 13 bn (up 14.0% YoY). Read on for a complete analysis of GSK CONSUMER's quarterly results.
UNITED SPIRITS Announces Quarterly Results (2QFY19); Net Profit Up 69.0% (Quarterly Result Update)
Nov 5, 2018 | Updated on Nov 5, 2018For the quarter ended September 2018, UNITED SPIRITS has posted a net profit of Rs 3 bn (up 69.0% YoY). Sales on the other hand came in at Rs 71 bn (up 14.7% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.
More Views on NewsMost Popular
The One Real Estate Stock to Buy Now(The 5 Minute Wrapup)
Feb 13, 2019The real estate sector is ready to make a comeback. This is the stock to consider buying.
Don't Be Afraid of the Market; Buy Stocks Like This One(The 5 Minute Wrapup)
Feb 14, 2019During this tough period in the market, a contrarian approach holds huge potential upside for this Smart Money Secrets stock.
Small Caps Under Seige: Could This Be A Once-in-a-Decade Wealth Creating Opportunity?(Profit Hunter)
Feb 14, 2019Don't let the dark clouds hovering over small caps scare you into hiding; it will rain gold as sentiments recover. Indeed, there is a blood bath. And if you are a first time investor, the correction is deep enough to scare you out of markets.
The 4-Point Plan to Accelerate India to a 10 Trillion Dollar Economy(The 5 Minute Wrapup)
Feb 12, 2019Two questions I have been eagerly waiting to ask you ever since Budget 2019 was announced.
The Train to 'Small-Cap-Profits Land' is Back on the Station!(Profit Hunter)
Feb 15, 2019Why its great news that prices for small caps over the last few days have been falling like there's no tomorrow.
More|
| |
GSK CONSUMER SHARE PRICE
Feb 22, 2019 (Close)
TRACK GSK CONSUMER
- Track your investment in GSK CONSUMER with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
- Add To MyStocks
MORE ON GSK CONSUMER
GSK CONSUMER - TILAKNAGAR IND. COMPARISON
COMPARE GSK CONSUMER WITH
OTHER USEFUL LINKS
MARKET STATS
ABOUT EQUITYMASTER
Since 1996, Equitymaster has been the source for honest and credible opinions on investing in India. With solid research and in-depth analysis Equitymaster is dedicated towards making its readers- smarter, more confident and richer every day. Here's why hundreds of thousands of readers spread across more than 70 countries Trust Equitymaster.
FREE NEWSLETTERS
PREMIUM PRODUCTS
QUICK LINKS
APPS
FOLLOW
Copyright © Equitymaster Agora Research Private Limited.
Whitelist | Refer | Terms | Privacy | Contact | About | Sitemap
Equitymaster Agora Research Private Limited (Research Analyst) 103, Regent Chambers, Above Status Restaurant, Nariman Point, Mumbai - 400 021. India.
Telephone: +91-22-61434055. Fax: +91-22-22028550. Email: info@equitymaster.com. Website: www.equitymaster.com. CIN:U74999MH2007PTC175407
All rights reserved. Any act of copying, reproducing or distributing this newsletter whether wholly or in part, for any purpose without the permission of Equitymaster is strictly prohibited and shall be deemed to be copyright infringement.
LEGAL DISCLAIMER: Equitymaster Agora Research Private Limited (Research Analyst) bearing Registration No. INH000000537 (hereinafter referred as 'Equitymaster') is an independent equity research Company. Equitymaster is not an Investment Adviser. Information herein should be regarded as a resource only and should be used at one's own risk. This is not an offer to sell or solicitation to buy any securities and Equitymaster will not be liable for any losses incurred or investment(s) made or decisions taken/or not taken based on the information provided herein. Information contained herein does not constitute investment advice or a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual subscribers. Before acting on any recommendation, subscribers should consider whether it is suitable for their particular circumstances and, if necessary, seek an independent professional advice. This is not directed for access or use by anyone in a country, especially, USA, Canada or the European Union countries, where such use or access is unlawful or which may subject Equitymaster or its affiliates to any registration or licensing requirement. All content and information is provided on an 'As Is' basis by Equitymaster. Information herein is believed to be reliable but Equitymaster does not warrant its completeness or accuracy and expressly disclaims all warranties and conditions of any kind, whether express or implied. Equitymaster may hold shares in the company/ies discussed herein. As a condition to accessing Equitymaster content and website, you agree to our Terms and Conditions of Use, available here. The performance data quoted represents past performance and does not guarantee future results.
SEBI (Research Analysts) Regulations 2014, Registration No. INH000000537.