No Record Found
CALLS | PUTS | |||||||||
Total OI | Chg in Ol | Chg % Ol | LTP | Chg % | Strike Price | Chg % | LTP | Chg % OI | Chg in Ol | Total OI |
No Record Found
sector: Alcoholic Beverages
as on 7/16/2020 3:25:36 PM
₹ 4.6 -0.20 -4.17No Record Found
No Record Found
Resolution Type | Desc. of Resolution | Lias Recommendation |
---|
Invest wise with Expert advice
Get better recommendations Make better investments.
Get better recommendations Make better investments.
By continuing, I accept the Terms & Conditions and agree to receive communication on Whatsapp
Demat Account
Trading Account
PROMOTER - TOTAL47.79%
Indian: 47.79%
Foreign: 0%
NON-PROMOTER - TOTAL 52.21%
Institutions: 4.79%
Non-Institutions: 47.42%
CUSTODIES - 0.00%
Custodies: 0.00%
Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Revenue | 620.54 | 671.09 | 869.50 | 1256.45 |
yoy growth (%) | (7.53) | (22.82) | (30.80) | 15.98 |
Raw materials | (204.30) | (224.94) | (272.58) | (462.19) |
As % of sales | 32.92 | 33.52 | 31.35 | 36.79 |
Employee costs | (22.34) | (23.77) | (38.33) | (52.09) |
As % of sales | 3.60 | 3.54 | 4.41 | 4.15 |
Other costs | (379.13) | (399.22) | (486.27) | (653.51) |
As % of sales | 61.10 | 59.49 | 55.92 | 52.01 |
Operating profit | 14.78 | 23.15 | 72.32 | 88.65 |
OPM | 2.38 | 3.45 | 8.32 | 7.06 |
Depreciation | (12.20) | (8.24) | (43.39) | (62.60) |
Interest expense | (48.72) | (39.62) | (40.40) | (111.47) |
Other income | 3.00 | 3.98 | 3.06 | 12.87 |
Profit before tax | (43.15) | (20.73) | (8.41) | (72.54) |
Taxes | (36.27) | (39.04) | (2.29) | 26.42 |
Tax rate | 84.06 | 188.30 | 27.25 | (36.43) |
Minorities and other | -- | -- | -- | 0.24 |
Adj. profit | (79.42) | (59.77) | (10.70) | (45.87) |
Exceptional items | (5.10) | 11.64 | -- | -- |
Net profit | (84.52) | (48.13) | (10.70) | (45.87) |
yoy growth (%) | 75.60 | 349.83 | (76.68) | 299.49 |
NPM | (13.62) | (7.17) | (1.23) | (3.65) |
Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Equity capital | 20.18 | 20.18 | 19.01 | 19.06 |
Preference capital | 35.63 | 45.13 | -- | -- |
Reserves | 215.21 | 298.73 | 386.35 | 385.48 |
Net worth | 271.02 | 364.04 | 405.36 | 404.54 |
Minority interest | 1.88 | 3.07 | (75.34) | 4.04 |
Debt | 175.88 | 185.13 | 465.72 | 505.05 |
Deferred tax liabilities (net) | 85.69 | 49.17 | 11.13 | -- |
Total liabilities | 534.47 | 601.41 | 806.87 | 913.63 |
Fixed assets | 408.81 | 427.08 | 626.13 | 737.73 |
Intangible assets | -- | -- | -- | -- |
Investments | 142.06 | 142.05 | 142.82 | 142.78 |
Deferred tax asset (net) | -- | -- | 68.60 | 63.12 |
Net working capital | (18.48) | 24.46 | (42.90) | (39.91) |
Inventories | 70.82 | 91.63 | 75.08 | 65.42 |
Inventory Days | 41.66 | 49.84 | 31.52 | 19.00 |
Sundry debtors | 84.51 | 73.06 | 72.91 | 62.20 |
Debtor days | 49.71 | 39.74 | 30.61 | 18.07 |
Other current assets | 105.52 | 88.22 | 77.40 | 84.88 |
Sundry creditors | (69.55) | (90.22) | (103.57) | (90.91) |
Creditor days | 40.91 | 49.07 | 43.48 | 26.41 |
Other current liabilities | (209.78) | (138.23) | (164.72) | (161.50) |
Cash | 2.08 | 7.81 | 12.22 | 9.90 |
Total assets | 534.47 | 601.40 | 806.87 | 913.62 |
Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Profit before tax | (43.15) | (20.73) | (8.41) | (72.54) |
Depreciation | (12.20) | (8.24) | (43.39) | (62.60) |
Tax paid | (36.27) | (39.04) | (2.29) | 26.42 |
Working capital 27,893 | (130.32) | (225.03) | (208.98) | -- |
Other operating items | -- | -- | -- | -- |
Operating cashflow | (221.94) | (293.04) | (263.07) | (108.71) |
Capital expenditure | 276.21 | (393.98) | (14.33) | -- |
Free cash flow | 54.27 | (687.02) | (277.40) | (108.71) |
Equity raised | 584.82 | 600.16 | 591.97 | 816.93 |
Investments | 100.53 | 97.72 | 47.41 | -- |
Debt financing/disposal | 26.48 | (549.12) | (288.04) | 133.16 |
Dividends paid | -- | -- | -- | -- |
Net in cash | 766.09 | (538.26) | 73.94 | 841.38 |
Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | Mar-2015 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | -7.532 | -22.819 | -30.797 | 15.983 |
Op profit growth | -36.158 | -67.993 | -18.419 | -23.575 |
EBIT growth | -70.491 | -40.959 | -17.826 | -52.383 |
Net profit growth | 75.604 | 349.834 | -76.676 | 299.486 |
Profitability ratios (%) | ||||
OPM | 2.382 | 3.449 | 8.318 | 7.056 |
EBIT margin | 0.898 | 2.814 | 3.679 | 3.098 |
Net profit margin | -13.62 | -7.172 | -1.23 | -3.651 |
RoCE | 0.981 | 2.682 | 3.719 | 3.947 |
RoNW | -6.654 | -3.128 | -0.661 | -3.709 |
RoA | -3.72 | -1.709 | -0.311 | -1.163 |
Per share ratios (₹) | ||||
EPS | 0 | 0 | 0 | 0 |
Dividend per share | 0 | 0 | 0 | 0 |
Cash EPS | -47.938 | -27.938 | -28.455 | -57.062 |
Book value per share | 0.981 | 2.682 | 3.719 | 3.947 |
Valuation ratios | ||||
P/E | 0 | 0 | 0 | 0 |
P/CEPS | -0.595 | -1.863 | -1.986 | -0.421 |
P/B | 0.244 | 0.329 | 0.265 | 0.113 |
EV/EBIDTA | 13.011 | 10.408 | 7.441 | 5.326 |
Payout (%) | ||||
Dividend payout | 0 | 0 | 0 | 0 |
Tax payout | 84.061 | 188.3 | 27.255 | -36.427 |
Liquidity ratios | ||||
Debtor days | 46.341 | 39.696 | 28.358 | 42.249 |
Inventory days | 47.776 | 45.336 | 29.49 | 31.749 |
Creditor days | -48.134 | -54.583 | -44.523 | -41.176 |
Leverage ratios | ||||
Interest coverage | -0.114 | -0.477 | -0.792 | -0.349 |
Net debt / equity | 0.641 | 0.487 | 1.119 | 1.224 |
Net debt / op. profit | 11.76 | 7.66 | 6.27 | 5.585 |
Cost breakup (₹) | ||||
Material costs | -32.922 | -33.519 | -31.349 | -36.786 |
Employee costs | -3.6 | -3.543 | -4.408 | -4.146 |
Other costs | -61.096 | -59.489 | -55.925 | -52.013 |
Particulars ( Rupees In Crores.) | -- | -- | -- | -- | -- |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | -- | |
Excise Duty | -- | -- | -- | -- | |
Net Sales | -- | -- | -- | -- | |
Other Operating Income | -- | -- | -- | -- | |
Other Income | -- | -- | -- | -- | |
Total Income | -- | -- | -- | -- | |
Total Expenditure ** | -- | -- | -- | -- | |
PBIDT | -- | -- | -- | -- | |
Interest | -- | -- | -- | -- | |
PBDT | -- | -- | -- | -- | |
Depreciation | -- | -- | -- | -- | |
Minority Interest Before NP | -- | -- | -- | -- | |
Tax | -- | -- | -- | -- | |
Deferred Tax | -- | -- | -- | -- | |
Reported Profit After Tax | -- | -- | -- | -- | |
Minority Interest After NP | -- | -- | -- | -- | |
Net Profit after Minority Interest | -- | -- | -- | -- | |
Extra-ordinary Items | -- | -- | -- | -- | |
Adjusted Profit After Extra-ordinary item | -- | -- | -- | -- | |
EPS (Unit Curr.) | -- | -- | -- | -- | |
Book Value (Unit Curr.) | -- | -- | -- | -- | |
Dividend (%) | -- | -- | -- | -- | |
Equity | -- | -- | -- | -- | |
Public Shareholding (Number) | -- | -- | -- | -- | |
Public Shareholding (%) | -- | -- | -- | -- | |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | |
Non Encumbered - No. of Shares | -- | -- | -- | -- | |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | |
PBIDTM(%) | -- | -- | -- | -- | |
PBDTM(%) | -- | -- | -- | -- | |
PATM(%) | -- | -- | -- | -- |
No Record Found
Particulars ( Rupees In Crores.) | -- | -- | -- | -- | -- |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | -- | |
Excise Duty | -- | -- | -- | -- | |
Net Sales | -- | -- | -- | -- | |
Other Operating Income | -- | -- | -- | -- | |
Other Income | -- | -- | -- | -- | |
Total Income | -- | -- | -- | -- | |
Total Expenditure ** | -- | -- | -- | -- | |
PBIDT | -- | -- | -- | -- | |
Interest | -- | -- | -- | -- | |
PBDT | -- | -- | -- | -- | |
Depreciation | -- | -- | -- | -- | |
Minority Interest Before NP | -- | -- | -- | -- | |
Tax | -- | -- | -- | -- | |
Deferred Tax | -- | -- | -- | -- | |
Reported Profit After Tax | -- | -- | -- | -- | |
Minority Interest After NP | -- | -- | -- | -- | |
Net Profit after Minority Interest | -- | -- | -- | -- | |
Extra-ordinary Items | -- | -- | -- | -- | |
Adjusted Profit After Extra-ordinary item | -- | -- | -- | -- | |
EPS (Unit Curr.) | -- | -- | -- | -- | |
Book Value (Unit Curr.) | -- | -- | -- | -- | |
Dividend (%) | -- | -- | -- | -- | |
Equity | -- | -- | -- | -- | |
Public Shareholding (Number) | -- | -- | -- | -- | |
Public Shareholding (%) | -- | -- | -- | -- | |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | |
Non Encumbered - No. of Shares | -- | -- | -- | -- | |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | |
PBIDTM(%) | -- | -- | -- | -- | |
PBDTM(%) | -- | -- | -- | -- | |
PATM(%) | -- | -- | -- | -- |
No Record Found
Company Name | LTP (₹) | P/E (%) | Mkt.Cap (₹Cr.) | NP Qtr (₹Cr.) | Div.Yield (%) | Sales Qtr (₹.Cr) | Book Value (₹) |
---|---|---|---|---|---|---|---|
United Spirits Ltd | 1,207.65 | 79.14 | 89,453.24 | 348.10 | 0.00 | 2,989.30 | 89.63 |
United Breweries Ltd | 1,983.55 | 155.02 | 52,422.59 | 84.85 | 0.38 | 1,822.66 | 151.68 |
Radico Khaitan Ltd | 1,695.00 | 99.20 | 23,438.29 | 73.85 | 0.17 | 1,160.91 | 167.66 |
Piccadily Agro Industries Ltd | 774.00 | 81.04 | 7,286.29 | 43.50 | 0.00 | 266.53 | 36.13 |
Sula Vineyards Ltd | 542.30 | 47.03 | 4,591.46 | 41.15 | 1.53 | 193.49 | 65.52 |
The Company was originally incorporated on September 15, 1983 as a Private Limited Company and was converted into a Public Limited Company with effect from December 1, 1983. The company has entered into the Beverages and Distillery Industry in the year 1984 by starting manufacture of IMFL products by means of setting up first distillery unit at Mevaloorkuppam, Tamil Nadu with an installed capacity of 2000 cases/day with initial production running off on 2 semi auto lines.The company has launched its products in the brand name of Marcopolo and Victoria (Marcopolo in 4 flavours of Brandy, Rum, Whisky and Gin & Victoria in 2 flavours of Rum and Brandy). These were immediately followed by Golden Bell Brandy, McLene Brandy, etc. All these products were developed at company in-house facility and with production in the beginning running off on two semi automatic lines.In the year 1985-86, the company has entered into a strategic tie up with Brihans Maharashtra Sugar Syndicate Limited, Pune, for bottling their premium brands namely Brihans Napoleon Brandy and Brihans Premium Whisky, besides Golden Bell Brandy, Whisky, Gin and Rum in the other segments.In the year 1986-87 the production facility at Mevaloorkuppam was augmented by additional four semi automatic lines which resulted in production touching 4,000 cases per day in January 1987 and 6,000 cases in the following year. With a view to enhance the quality of the spirit that goes into production, the company has decided to set... Read More
Reports by Empee Distilleries Ltd
Reports by Empee Distilleries Ltd
No Record Found
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.