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 VADILAL INDUSTRIES with GOODRICKE - 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?  

VADILAL INDUSTRIES vs GOODRICKE - Comparison Results

GOODRICKE 
   Change

Goodricke Group was incorporated in West Bengal in 1977 as a Public Limited Company under the provisions of the Companies Act 1956 (Act). The company grows, cultivates, manufactures, treats, blends, processes, buys, sells and deals in tea in various ... More

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    VADILAL INDUSTRIES GOODRICKE VADILAL INDUSTRIES/
GOODRICKE
 
P/E (TTM) x 35.6 34.0 105.0% View Chart
P/BV x 4.2 1.8 226.0% View Chart
Dividend Yield % 0.2 1.7 9.9%  

Financials

 VADILAL INDUSTRIES   GOODRICKE
EQUITY SHARE DATA
    VADILAL INDUSTRIES
Mar-16
GOODRICKE
Mar-18
VADILAL INDUSTRIES/
GOODRICKE
5-Yr Chart
Click to enlarge
High Rs884545 162.1%   
Low Rs265221 119.9%   
Sales per share (Unadj.) Rs624.6338.2 184.7%  
Earnings per share (Unadj.) Rs20.514.7 139.6%  
Cash flow per share (Unadj.) Rs39.321.5 182.9%  
Dividends per share (Unadj.) Rs1.254.50 27.8%  
Dividend yield (eoy) %0.21.2 18.5%  
Book value per share (Unadj.) Rs176.5142.1 124.3%  
Shares outstanding (eoy) m7.2021.60 33.3%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x0.91.1 81.2%   
Avg P/E ratio x28.026.1 107.4%  
P/CF ratio (eoy) x14.617.8 82.0%  
Price / Book Value ratio x3.32.7 120.6%  
Dividend payout %6.130.6 19.9%   
Avg Mkt Cap Rs m4,1358,274 50.0%   
No. of employees `0000.623.4 2.5%   
Total wages/salary Rs m2512,371 10.6%   
Avg. sales/employee Rs Th7,622.5311.8 2,444.4%   
Avg. wages/employee Rs Th425.3101.2 420.2%   
Avg. net profit/employee Rs Th250.213.5 1,847.3%   
INCOME DATA
Net Sales Rs m4,4977,306 61.6%  
Other income Rs m11211 5.1%   
Total revenues Rs m4,5087,516 60.0%   
Gross profit Rs m584446 130.8%  
Depreciation Rs m136147 92.2%   
Interest Rs m21521 1,011.8%   
Profit before tax Rs m244489 50.0%   
Minority Interest Rs m00-   
Prior Period Items Rs m10-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m97171 56.9%   
Profit after tax Rs m148317 46.5%  
Gross profit margin %13.06.1 212.5%  
Effective tax rate %39.835.1 113.7%   
Net profit margin %3.34.3 75.6%  
BALANCE SHEET DATA
Current assets Rs m1,2661,056 119.9%   
Current liabilities Rs m1,7221,487 115.8%   
Net working cap to sales %-10.1-5.9 172.1%  
Current ratio x0.70.7 103.5%  
Inventory Days Days7671 106.3%  
Debtors Days Days1837 47.5%  
Net fixed assets Rs m2,2532,901 77.7%   
Share capital Rs m72216 33.3%   
"Free" reserves Rs m5952,852 20.9%   
Net worth Rs m1,2713,068 41.4%   
Long term debt Rs m456142 320.8%   
Total assets Rs m3,6605,622 65.1%  
Interest coverage x2.124.0 8.9%   
Debt to equity ratio x0.40 774.4%  
Sales to assets ratio x1.21.3 94.6%   
Return on assets %9.96.0 164.3%  
Return on equity %11.610.3 112.3%  
Return on capital %26.615.9 167.6%  
Exports to sales %8.10-   
Imports to sales %2.00-   
Exports (fob) Rs m362NA-   
Imports (cif) Rs m92NA-   
Fx inflow Rs m3621,078 33.6%   
Fx outflow Rs m13044 297.3%   
Net fx Rs m2321,034 22.4%   
CASH FLOW
From Operations Rs m636236 269.4%  
From Investments Rs m-113-370 30.5%  
From Financial Activity Rs m-52955 -958.7%  
Net Cashflow Rs m-7-79 8.2%  

Share Holding

Indian Promoters % 65.0 0.0 -  
Foreign collaborators % 0.2 74.0 0.2%  
Indian inst/Mut Fund % 0.2 0.0 700.0%  
FIIs % 0.0 0.0 -  
ADR/GDR % 0.0 0.0 -  
Free float % 34.6 26.0 133.1%  
Shareholders   11,093 13,943 79.6%  
Pledged promoter(s) holding % 0.0 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare VADILAL INDUSTRIES With:   SANWARIA AGRO OILS  AVANTI FEEDS  GSK CONSUMER  RASOYA PROTEINS  DABUR  

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



Today's Market

Of Mutual Funds Off Loading Small Caps, Depreciating Rupee and Key Stocks in Action Today(Pre-Open)

There is an interesting dichotomy in the Indian markets these days. On one hand the BSE Sensex is touching life time highs.

Related Views on News

GOODRICKE Announces Quarterly Results (1QFY19); Net Profit Down 68.0% (Quarterly Result Update)

Aug 10, 2018 | Updated on Aug 10, 2018

For the quarter ended June 2018, GOODRICKE has posted a net profit of Rs 72 m (down 68.0% YoY). Sales on the other hand came in at Rs 1 bn (down 5.7% YoY). Read on for a complete analysis of GOODRICKE'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.

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.

Prataap Snacks Ltd. (IPO)

Sep 21, 2017

Is the Prataap Snacks IPO worth your attention?

More Views on News

Most Popular

This is a Must-Have Stock for Your Portfolio(The 5 Minute Wrapup)

Aug 8, 2018

Tanushree just released the permanent wealth blueprint report. This report includes three safe and steady stocks. I like one in particular. Here's why

Trading in These Times: 8% Gains in 3 Days!(Profit Hunter)

Aug 9, 2018

Here are 2 stocks you can buy right now! And there are plenty more opportunities to come...

Only on WhatsApp, a Weaker Rupee Means a Weaker India(Vivek Kaul's Diary)

Aug 16, 2018

While dollar crossing Rs 70 will have its repercussions, the world isn't exactly coming to an end.

Why HDFC Equity Fund Disappointed Its Investors(Outside View)

Aug 9, 2018

Though popular, HDFC Equity Fund is not among the best performers anymore. Here is the reason behind its underperformance that has left investors disappointed.

HDFC AMC Makes 65% Listing Gains! Should It Attract Mutual Fund Investors?(Outside View)

Aug 8, 2018

PersonalFN explains if investors should invest in schemes of HDFC Mutual Fund looking at the listing gains of HDFC AMC.

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

VADILAL INDUSTRIES SHARE PRICE


Aug 17, 2018 (Close)

TRACK VADILAL INDUSTRIES

  • Track your investment in VADILAL INDUSTRIES with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

MORE ON VADILAL INDUSTRIES

VADILAL INDUSTRIES 5-YR ANALYSIS

COMPARE VADILAL INDUSTRIES WITH

MARKET STATS