Compare VADILAL INDUSTRIES with United Spirits - 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 UNITED SPIRITS - Comparison Results

UNITED SPIRITS 
   Change

United Spirits Ltd. (erstwhile McDowell) is India's largest spirits company with a portfolio of 52 brands, 23 manufacturing centres and a strong distribution network. It controls 24% of the Indian spirits market and has a major presence in all produc... More

DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    VADILAL INDUSTRIES UNITED SPIRITS VADILAL INDUSTRIES/
UNITED SPIRITS
 
P/E (TTM) x 13.3 12.8 103.8% View Chart
P/BV x 2.7 2.6 100.3% View Chart
Dividend Yield % 0.2 0.0 -  

Financials

 VADILAL INDUSTRIES   UNITED SPIRITS
EQUITY SHARE DATA
    VADILAL INDUSTRIES
Mar-19
UNITED SPIRITS
Mar-19
VADILAL INDUSTRIES/
UNITED SPIRITS
5-Yr Chart
Click to enlarge
High Rs950725 131.0%   
Low Rs400577 69.3%   
Sales per share (Unadj.) Rs787.7642.8 122.5%  
Earnings per share (Unadj.) Rs46.347.0 98.5%  
Cash flow per share (Unadj.) Rs69.861.8 112.9%  
Dividends per share (Unadj.) Rs1.250-  
Dividend yield (eoy) %0.20-  
Book value per share (Unadj.) Rs288.0212.7 135.4%  
Shares outstanding (eoy) m7.20145.32 5.0%   
Bonus/Rights/Conversions ---  
Price / Sales ratio x0.91.0 84.6%   
Avg P/E ratio x14.613.8 105.2%  
P/CF ratio (eoy) x9.710.5 91.8%  
Price / Book Value ratio x2.33.1 76.5%  
Dividend payout %2.70-   
Avg Mkt Cap Rs m4,86094,647 5.1%   
No. of employees `0000.73.5 20.4%   
Total wages/salary Rs m5386,898 7.8%   
Avg. sales/employee Rs Th7,854.726,341.8 29.8%   
Avg. wages/employee Rs Th744.61,945.3 38.3%   
Avg. net profit/employee Rs Th462.01,927.8 24.0%   
INCOME DATA
Net Sales Rs m5,67193,408 6.1%  
Other income Rs m108692 15.6%   
Total revenues Rs m5,77994,100 6.1%   
Gross profit Rs m72013,918 5.2%  
Depreciation Rs m1692,147 7.9%   
Interest Rs m1412,372 5.9%   
Profit before tax Rs m51910,091 5.1%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m026 0.0%   
Tax Rs m1853,281 5.6%   
Profit after tax Rs m3346,836 4.9%  
Gross profit margin %12.714.9 85.3%  
Effective tax rate %35.732.5 109.7%   
Net profit margin %5.97.3 80.4%  
BALANCE SHEET DATA
Current assets Rs m1,80752,638 3.4%   
Current liabilities Rs m1,79451,878 3.5%   
Net working cap to sales %0.20.8 28.6%  
Current ratio x1.01.0 99.3%  
Inventory Days Days8276 108.2%  
Debtors Days Days2099 20.1%  
Net fixed assets Rs m2,80519,848 14.1%   
Share capital Rs m721,453 4.9%   
"Free" reserves Rs m2,00229,450 6.8%   
Net worth Rs m2,07430,903 6.7%   
Long term debt Rs m5807,804 7.4%   
Total assets Rs m4,76191,089 5.2%  
Interest coverage x4.75.3 89.2%   
Debt to equity ratio x0.30.3 110.7%  
Sales to assets ratio x1.21.0 116.2%   
Return on assets %10.010.1 98.6%  
Return on equity %16.122.1 72.7%  
Return on capital %24.832.3 77.0%  
Exports to sales %12.60-   
Imports to sales %00-   
Exports (fob) Rs m717NA-   
Imports (cif) Rs mNANA-   
Fx inflow Rs m7171,095 65.4%   
Fx outflow Rs m1062,959 3.6%   
Net fx Rs m611-1,864 -32.8%   
CASH FLOW
From Operations Rs m4609,483 4.8%  
From Investments Rs m-328-655 50.1%  
From Financial Activity Rs m-96-8,083 1.2%  
Net Cashflow Rs m36745 4.8%  

Share Holding

Indian Promoters % 65.0 27.5 236.3%  
Foreign collaborators % 0.2 0.0 -  
Indian inst/Mut Fund % 0.2 6.2 3.4%  
FIIs % 0.0 45.8 0.0%  
ADR/GDR % 0.0 0.3 -  
Free float % 34.6 20.2 171.3%  
Shareholders   11,093 89,114 12.4%  
Pledged promoter(s) holding % 0.0 3.8 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare VADILAL INDUSTRIES With:   GUJ.AMB.EXP.  SANWARIA CONSUMER  TATA CONSUMER PRODUCTS  KWALITY  GODFREY PHILLIPS  

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



Today's Market

5 Reasons Why Indian Share Markets Closed at Record Highs Today(Closing)

Indian share markets extended gains as the session progressed and ended on a strong note. Both the benchmark indices logged their respective fresh lifetime highs in intra-day deals.

Related Views on News

UNITED SPIRITS Announces Quarterly Results (4QFY20); Net Profit Down 81.1% (Quarterly Result Update)

May 29, 2020 | Updated on May 29, 2020

For the quarter ended March 2020, UNITED SPIRITS has posted a net profit of Rs 239 m (down 81.1% YoY). Sales on the other hand came in at Rs 64 bn (down 11.0% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.

UNITED SPIRITS Announces Quarterly Results (3QFY20); Net Profit Up 34.5% (Quarterly Result Update)

Jan 29, 2020 | Updated on Jan 29, 2020

For the quarter ended December 2019, UNITED SPIRITS has posted a net profit of Rs 3 bn (up 34.5% YoY). Sales on the other hand came in at Rs 78 bn (up 0.6% YoY). Read on for a complete analysis of UNITED SPIRITS's quarterly results.

UNITED SPIRITS Announces Quarterly Results (2QFY20); Net Profit Down 38.7% (Quarterly Result Update)

Nov 6, 2019 | Updated on Nov 6, 2019

For the quarter ended September 2019, UNITED SPIRITS has posted a net profit of Rs 2 bn (down 38.7% YoY). Sales on the other hand came in at Rs 73 bn (up 2.4% YoY). Read on for a complete analysis of UNITED SPIRITS'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.

UNITED SPIRITS 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 UNITED SPIRITS for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of UNITED SPIRITS. Also includes updates on the valuation of UNITED SPIRITS.

More Views on News

Most Popular

This One Smallcap Stock is a Must Have in Your Portfolio(Profit Hunter)

Nov 11, 2020

Investing in this smallcap could open doors of huge, long-lasting wealth.

This Diwali Consider Richa's #1 Stock Pick for 2021(Profit Hunter)

Nov 13, 2020

Why I admire the approach that Richa uses to zero in on stocks with huge upside potential.

Should You Buy Gold Now?(Fast Profits Daily)

Nov 11, 2020

Pfizer has announced a vaccine for covid-19. In response, gold prices have fallen. Should you buy? Find out in this video..

Don't Let Brokerages Fool You into Buying HUL & Nestle. The Real Money is in These Stocks Right Now...(Views On News)

Nov 12, 2020

Rahul Shah discusses why he preferred a little known stock over Nestle Ltd and how he was proven right.

US Elections: Won a Battle, Now the War(The Honest Truth)

Nov 13, 2020

Ajit Dayal on the urgent need to fix the disparity between the rich and the poor in the US.

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


Nov 24, 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