X

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.


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 9.0 40.2 22.4% View Chart
P/BV x 2.2 1.2 173.6% View Chart
Dividend Yield % 0.2 2.5 9.3%  

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:   BRITANNIA  GSK CONSUMER  ADVANTA LTD.  AVANTI FEEDS  NESTLE  

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



Today's Market

Indian Indices Trade Marginally Higher; Sun Pharma Gains 3%(12:30 pm)

Share markets in India are presently trading on a positive note. Sectoral indices are trading on a mixed note with stocks in the power sector, capital goods sector.

Related Views on News

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.

VADILAL INDUSTRIES Announces Quarterly Results (3QFY19); Net Profit Up 70.9% (Quarterly Result Update)

Feb 18, 2019 | Updated on Feb 18, 2019

For the quarter ended December 2018, VADILAL INDUSTRIES has posted a net profit of Rs 25 m (up 70.9% YoY). Sales on the other hand came in at Rs 941 m (up 40.7% YoY). Read on for a complete analysis of VADILAL INDUSTRIES's quarterly results.

GOODRICKE Announces Quarterly Results (3QFY19); Net Profit Down 37.0% (Quarterly Result Update)

Feb 14, 2019 | Updated on Feb 14, 2019

For the quarter ended December 2018, GOODRICKE has posted a net profit of Rs 60 m (down 37.0% YoY). Sales on the other hand came in at Rs 3 bn (up 7.2% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.

VADILAL INDUSTRIES 2017-18 Annual Report Analysis (Annual Result Update)

Dec 20, 2018 | Updated on Dec 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 (2QFY19); Net Profit Down 3.6% (Quarterly Result Update)

Nov 12, 2018 | Updated on Nov 12, 2018

For the quarter ended September 2018, GOODRICKE has posted a net profit of Rs 531 m (down 3.6% YoY). Sales on the other hand came in at Rs 2 bn (up 9.2% YoY). Read on for a complete analysis of GOODRICKE's quarterly results.

More Views on News

Most Popular

7 Stocks That Will Remain Evergreen in this Era of Technological Disruption(The 5 Minute Wrapup)

Jun 13, 2019

We are living in an era of disruption. Are your stocks well equipped to adapt to changes that disruption will bring along?

Why I Believe Smallcaps Will Catch up to the Sensex(Profit Hunter)

Jun 14, 2019

Smallcaps have gone nowhere even as the Sensex makes new all-time highs. Find out why Richa believes this a good opportunity to invest in smallcaps.

Why Super Investor Kenneth Andrade is Bullish on Agri Stocks...and So Are We(The 5 Minute Wrapup)

Jun 21, 2019

Andrade gives his take on agriculture, an industry from which we have already recommended two stocks.

This Little-Known Opportunity Promises Both Health and Wealth for Your Grandchildren(Profit Hunter)

Jun 20, 2019

The next big opportunity that has the potential to make you both rich and healthy.

My Upcoming Stock Recommendation, Backed by Aberdeen Standard Investments, Scores 9.1/10(The 5 Minute Wrapup)

Jun 19, 2019

This month's Smart Money Secrets recommendation is from global super investor - Aberdeen Standard Investments.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2019
Get our special report, How to Beat Sensex Nearly 3X Now!
We will never sell or rent your email id.
Please read our Terms

VADILAL INDUSTRIES SHARE PRICE


Jun 26, 2019 02:09 PM

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 8-QTR ANALYSIS

COMPARE VADILAL INDUSTRIES WITH

MARKET STATS