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 22.0 38.8 56.6% View Chart
P/BV x 1.9 2.1 88.4% View Chart
Dividend Yield % 0.3 1.5 18.3%  

Financials

 VADILAL INDUSTRIES   GOODRICKE
EQUITY SHARE DATA
    VADILAL INDUSTRIES
Mar-18
GOODRICKE
Mar-18
VADILAL INDUSTRIES/
GOODRICKE
5-Yr Chart
Click to enlarge
High Rs1,174545 215.4%   
Low Rs762221 344.7%   
Sales per share (Unadj.) Rs764.3338.2 226.0%  
Earnings per share (Unadj.) Rs21.814.7 148.1%  
Cash flow per share (Unadj.) Rs44.221.5 205.4%  
Dividends per share (Unadj.) Rs1.254.50 27.8%  
Dividend yield (eoy) %0.11.2 11.0%  
Book value per share (Unadj.) Rs243.4142.1 171.4%  
Shares outstanding (eoy) m7.2021.60 33.3%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x1.31.1 111.8%   
Avg P/E ratio x44.526.1 170.7%  
P/CF ratio (eoy) x21.917.8 123.0%  
Price / Book Value ratio x4.02.7 147.5%  
Dividend payout %5.730.6 18.8%   
Avg Mkt Cap Rs m6,9708,274 84.2%   
No. of employees `0000.723.4 2.9%   
Total wages/salary Rs m3922,371 16.5%   
Avg. sales/employee Rs Th8,141.0311.8 2,610.7%   
Avg. wages/employee Rs Th579.9101.2 573.0%   
Avg. net profit/employee Rs Th231.713.5 1,710.4%   
INCOME DATA
Net Sales Rs m5,5037,306 75.3%  
Other income Rs m34211 15.9%   
Total revenues Rs m5,5377,516 73.7%   
Gross profit Rs m510446 114.4%  
Depreciation Rs m161147 109.7%   
Interest Rs m15321 722.2%   
Profit before tax Rs m229489 47.0%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m73171 42.5%   
Profit after tax Rs m157317 49.4%  
Gross profit margin %9.36.1 151.8%  
Effective tax rate %31.735.1 90.5%   
Net profit margin %2.84.3 65.5%  
BALANCE SHEET DATA
Current assets Rs m1,6281,056 154.1%   
Current liabilities Rs m1,6401,487 110.3%   
Net working cap to sales %-0.2-5.9 3.8%  
Current ratio x1.00.7 139.7%  
Inventory Days Days6871 94.9%  
Debtors Days Days2837 76.7%  
Net fixed assets Rs m2,6402,901 91.0%   
Share capital Rs m72216 33.3%   
"Free" reserves Rs m1,6812,852 58.9%   
Net worth Rs m1,7533,068 57.1%   
Long term debt Rs m710142 499.9%   
Total assets Rs m4,4015,622 78.3%  
Interest coverage x2.524.0 10.4%   
Debt to equity ratio x0.40 875.1%  
Sales to assets ratio x1.31.3 96.2%   
Return on assets %7.06.0 116.9%  
Return on equity %8.910.3 86.4%  
Return on capital %15.515.9 97.8%  
Exports to sales %10.00-   
Imports to sales %00-   
Exports (fob) Rs m549NA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m5491,078 50.9%   
Fx outflow Rs m11944 270.8%   
Net fx Rs m4301,034 41.6%   
CASH FLOW
From Operations Rs m166236 70.4%  
From Investments Rs m-240-370 64.9%  
From Financial Activity Rs m6155 110.7%  
Net Cashflow Rs m-13-79 16.6%  

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:   UNITED BREWERIES  REI AGRO LTD.  SANWARIA AGRO OILS  LAKSHMI OVERSEAS IND.  KWALITY DAIRY  

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



Today's Market

Sensex Ends 383 Points Lower; Realty and Auto Stocks Drag(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.

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.

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

Don't Panic in This Falling Market... Do This Instead(The 5 Minute Wrapup)

Oct 5, 2018

Find companies with long term durable moats, which are correcting with the current broader market sell-off.

Why You Should Be Excited, Not Sad, About the 30% Small Cap Crash(Profit Hunter)

Oct 4, 2018

Smallcaps have corrected over 30% since the beginning of the year. Find out why Richa Agarwal views this as an opportunity rather than a threat.

Taxpayers to pay salaries of CEOs/CIOs of Mutual Funds(The Honest Truth)

Oct 5, 2018

Ajit Dayal on the crisis in the market and in the mutual fund industry.

IPO Market Feels the Heat of the Market Crash(Sector Info)

Oct 12, 2018

The sentiments in primary market have also deteriorated amid the stock market correction. Most listed IPOs of 2018 are trading below their issue price.

Are These Deep Corrections a Buying Signal?(Chart Of The Day)

Oct 5, 2018

The correction has bought many good companies to reasonable valuations. Go against the wisdom of crowd and Buy.

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


Oct 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 - DABUR COMPARISON

COMPARE VADILAL INDUSTRIES WITH

MARKET STATS