Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2019 Edition) on picking money-making stocks.
This is an entirely free service. No payments are to be made.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 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
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 | - |
![]() ![]() |
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% |
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)
| |
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.
For 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.
For 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.
Here'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.
For 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.
For 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 NewsThe real estate sector is ready to make a comeback. This is the stock to consider buying.
During this tough period in the market, a contrarian approach holds huge potential upside for this Smart Money Secrets stock.
Don'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.
Two questions I have been eagerly waiting to ask you ever since Budget 2019 was announced.
Why its great news that prices for small caps over the last few days have been falling like there's no tomorrow.
More
| |