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 10.5 33.2 31.8% View Chart
P/BV x 2.1 1.8 119.2% View Chart
Dividend Yield % 0.2 1.8 11.5%  

Financials

 VADILAL INDUSTRIES   GOODRICKE
EQUITY SHARE DATA
    VADILAL INDUSTRIES
Mar-19
GOODRICKE
Mar-18
VADILAL INDUSTRIES/
GOODRICKE
5-Yr Chart
Click to enlarge
High Rs950545 174.3%   
Low Rs400221 180.9%   
Sales per share (Unadj.) Rs787.7338.2 232.9%  
Earnings per share (Unadj.) Rs46.314.7 315.4%  
Cash flow per share (Unadj.) Rs69.821.5 324.7%  
Dividends per share (Unadj.) Rs1.254.50 27.8%  
Dividend yield (eoy) %0.21.2 15.8%  
Book value per share (Unadj.) Rs288.0142.1 202.7%  
Shares outstanding (eoy) m7.2021.60 33.3%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x0.91.1 75.7%   
Avg P/E ratio x14.626.1 55.9%  
P/CF ratio (eoy) x9.717.8 54.3%  
Price / Book Value ratio x2.32.7 86.9%  
Dividend payout %2.730.6 8.8%   
Avg Mkt Cap Rs m4,8608,274 58.7%   
No. of employees `0000.723.4 3.1%   
Total wages/salary Rs m5382,371 22.7%   
Avg. sales/employee Rs Th7,854.7311.8 2,518.9%   
Avg. wages/employee Rs Th744.6101.2 735.8%   
Avg. net profit/employee Rs Th462.013.5 3,411.6%   
INCOME DATA
Net Sales Rs m5,6717,306 77.6%  
Other income Rs m108211 51.2%   
Total revenues Rs m5,7797,516 76.9%   
Gross profit Rs m720446 161.5%  
Depreciation Rs m169147 115.0%   
Interest Rs m14121 663.7%   
Profit before tax Rs m519489 106.1%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m185171 108.0%   
Profit after tax Rs m334317 105.1%  
Gross profit margin %12.76.1 208.0%  
Effective tax rate %35.735.1 101.8%   
Net profit margin %5.94.3 135.4%  
BALANCE SHEET DATA
Current assets Rs m1,8071,056 171.0%   
Current liabilities Rs m1,7941,487 120.7%   
Net working cap to sales %0.2-5.9 -4.0%  
Current ratio x1.00.7 141.8%  
Inventory Days Days8271 114.5%  
Debtors Days Days2037 54.2%  
Net fixed assets Rs m2,8052,901 96.7%   
Share capital Rs m72216 33.3%   
"Free" reserves Rs m2,0022,852 70.2%   
Net worth Rs m2,0743,068 67.6%   
Long term debt Rs m580142 408.4%   
Total assets Rs m4,7615,622 84.7%  
Interest coverage x4.724.0 19.5%   
Debt to equity ratio x0.30 604.3%  
Sales to assets ratio x1.21.3 91.7%   
Return on assets %10.06.0 165.5%  
Return on equity %16.110.3 155.6%  
Return on capital %24.815.9 156.5%  
Exports to sales %12.60-   
Imports to sales %00-   
Exports (fob) Rs m717NA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m7171,078 66.5%   
Fx outflow Rs m10644 241.9%   
Net fx Rs m6111,034 59.0%   
CASH FLOW
From Operations Rs m460236 195.0%  
From Investments Rs m-328-370 88.7%  
From Financial Activity Rs m-9655 -173.6%  
Net Cashflow Rs m36-79 -45.4%  

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:   GSK CONSUMER  SAVITA OIL  MCLEOD RUSSEL  ITC  AVANTI FEEDS  

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



Today's Market

Indian Indices End Flat; Metal and Telecom Stocks Witness Buying(Closing)

Indian share markets continued to trade on a volatile note and ended on a flat note today. At the closing bell, the BSE Sensex stood lower by 24 points (down 0.1%).

Related Views on News

GOODRICKE Announces Quarterly Results (3QFY20); Net Profit Down 80.8% (Quarterly Result Update)

Feb 12, 2020 | Updated on Feb 12, 2020

For the quarter ended December 2019, GOODRICKE has posted a net profit of Rs 11 m (down 80.8% YoY). Sales on the other hand came in at Rs 3 bn (up 4.6% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.

VADILAL INDUSTRIES 2018-19 Annual Report Analysis (Annual Result Update)

Sep 16, 2019 | Updated on Sep 16, 2019

Here's an analysis of the annual report of VADILAL INDUSTRIES for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of VADILAL INDUSTRIES. Also includes updates on the valuation of VADILAL INDUSTRIES.

VADILAL INDUSTRIES Announces Quarterly Results (1QFY20); Net Profit Up 16.5% (Quarterly Result Update)

Aug 28, 2019 | Updated on Aug 28, 2019

For the quarter ended June 2019, VADILAL INDUSTRIES has posted a net profit of Rs 377 m (up 16.5% YoY). Sales on the other hand came in at Rs 3 bn (up 12.7% YoY). Read on for a complete analysis of VADILAL INDUSTRIES's quarterly results.

GOODRICKE Announces Quarterly Results (1QFY20); Net Profit Down 18.5% (Quarterly Result Update)

Aug 8, 2019 | Updated on Aug 8, 2019

For the quarter ended June 2019, GOODRICKE has posted a net profit of Rs 58 m (down 18.5% YoY). Sales on the other hand came in at Rs 2 bn (up 17.6% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.

GOODRICKE Announces Quarterly Results (4QFY19); Net Profit Down 3.0% (Quarterly Result Update)

May 30, 2019 | Updated on May 30, 2019

For the quarter ended March 2019, GOODRICKE has posted a net profit of Rs 568 m (down 3.0% YoY). Sales on the other hand came in at Rs 1 bn (down 8.2% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.

More Views on News

Most Popular

These 5 Smallcaps Deserve a Place in Your Coffee Can Portfolio(Profit Hunter)

Jul 28, 2020

When it comes to quality stocks, doing less is more.

My Best Trading Ideas When Interest Rates Are So Low(Fast Profits Daily)

Jul 23, 2020

India's interest rates are lower than the inflation rate. Here are the best trades for this situation.

Before You Buy Your First Electric Vehicle Consider Buying this Stock(Profit Hunter)

Jul 29, 2020

As competition intensifies in the electric vehicle space, only few will create huge wealth over the years.

Gold or Silver: Which One Should You Buy Now?(Fast Profits Daily)

Jul 24, 2020

Silver and gold are both vying for your attention. Which is the better trade today?

More

Covid-19 Proof
Multibagger Stocks

Covid19 Proof Multibaggers
Get this special report, authored by Equitymaster's top analysts now!
We will never sell or rent your email id.
Please read our Terms

VADILAL INDUSTRIES SHARE PRICE


Aug 5, 2020 (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