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 10.0 37.9 26.4% View Chart
P/BV x 2.4 1.4 174.2% View Chart
Dividend Yield % 0.2 2.3 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:   LAKSHMI OVERSEAS IND.  RADICO KHAITAN  TILAKNAGAR IND.  ZYDUS WELLNESS  UNITED BREWERIES  

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



Today's Market

Indian Indices Extend Gains; L&T and ICICI Bank at Record Highs(12:30 pm)

Share markets in India are presently trading on a positive note. Barring telecom sector and energy sector, all sectoral indices are trading in green with stocks in the capital goods sector.

Related Views on News

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.

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.

More Views on News

Most Popular

My Top 7 Stocks to Profit from Sensex 100,000(The 5 Minute Wrapup)

May 16, 2019

Tanushree Banerjee explains everything you need to know about the Rebirth of India and Sensex 100,000.

3 Stocks to Bet on to Become a 'Dividend Millionaire'(Profit Hunter)

May 14, 2019

As markets continue to rattle amid earning season, upcoming elections, volatile crude price and US China trade war, it's a great idea to add some stability to your portfolio by adding dividend stocks.

Indian Steel: The Perfect Multibagger Opportunity(Profit Hunter)

May 17, 2019

A structurally strong Indian Steel Industry will help India achieve 8%+ GDP growth in the coming years.

My Top 7 Stocks to Buy as Modi Returns to Power(The 5 Minute Wrapup)

May 23, 2019

The Modi government is all set to come back to power. With a stable government at the centre, how should you play the stock market?

What Makes TVS Srichakra and CCL Products a Cut Above the Rest?(The 5 Minute Wrapup)

May 17, 2019

Despite the commodity nature of their businesses, these two stocks have rewarded shareholders well.

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


May 27, 2019 03:15 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 5-YR ANALYSIS

COMPARE VADILAL INDUSTRIES WITH

MARKET STATS