Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. India
  4. NSE India Stock Exchange
  5. United Spirits Limited
  6. Financials
    MCDOWELL-N   INE854D01024

UNITED SPIRITS LIMITED

(MCDOWELL-N)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization1 392 905343 748394 643627 825--
Entreprise Value (EV)1 418 774359 220402 571624 982616 113606 447
P/E ratio 56,1x52,2x103x67,9x53,9x45,5x
Yield ---0,01%-0,06%
Capitalization / Revenue 4,21x3,69x4,85x6,49x5,73x5,24x
EV / Revenue 4,48x3,85x4,95x6,46x5,62x5,06x
EV / EBITDA 28,6x22,5x38,2x40,8x32,8x28,3x
Price to Book 13,0x9,22x9,81x12,8x10,5x8,86x
Nbr of stocks (in thousands) 709 343709 343709 343708 846--
Reference price (INR) 554485556886886886
Announcement Date 05/29/201905/27/202005/21/2021---
1 INR in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales1 93 40893 25481 31396 774109 567119 804
EBITDA1 14 62815 94310 52715 31618 78021 425
Operating profit (EBIT)1 12 48113 0907 53612 51215 70017 978
Operating Margin 13,4%14,0%9,27%12,9%14,3%15,0%
Pre-Tax Profit (EBT)1 10 11711 6035 40012 06015 82918 662
Net income1 7 0026 5893 8368 95811 92814 057
Net margin 7,50%7,07%4,72%9,26%10,9%11,7%
EPS2 9,879,295,4113,016,419,5
Dividend per Share2 ---0,10-0,50
Announcement Date 05/29/201905/27/202005/21/2021---
1 INR in Million
2 INR
Income Statement Evolution (Quarterly data)
Fiscal Period: March 2020 Q3 2020 Q4 2021 Q1 2022 Q1 2022 Q2
Net sales1 25 87619 90510 31915 65523 819
EBITDA1 -2 559-9191 614-
Operating profit (EBIT) -----
Operating Margin -----
Pre-Tax Profit (EBT)1 ---738-
Net income1 ---553-
Net margin ---3,53%-
EPS2 ---0,80-
Dividend per Share -----
Announcement Date 01/27/202005/27/202007/27/2020--
1 INR in Million
2 INR
Balance Sheet Analysis
Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt1 25 86915 4727 928---
Net Cash position1 ---2 84311 71221 378
Leverage (Debt / EBITDA) 1,77x0,97x0,75x-0,19x-0,62x-1,00x
Free Cash Flow1 10 1385 71617 1856 9538 95810 264
ROE (Net Profit / Equities) 25,4%19,3%9,78%19,3%20,6%20,4%
Shareholders' equity1 27 54734 09139 23946 40357 79269 061
ROA (Net Profit / Asset) 7,77%7,34%4,41%10,3%11,6%12,0%
Assets1 90 17489 80186 94186 967102 826116 834
Book Value Per Share2 42,552,656,769,384,599,9
Cash Flow per Share2 13,411,025,617,018,421,1
Capex1 1 7302 1161 5892 0932 0862 238
Capex / Sales 1,85%2,27%1,95%2,16%1,90%1,87%
Announcement Date 05/29/201905/27/202005/21/2021---
1 INR in Million
2 INR
Key data
Capitalization (INR) 627 824 872 971
Capitalization (USD) 8 365 243 019
Net sales (INR) 81 313 000 000
Net sales (USD) 1 084 146 229
Number of employees 3 261
Sales / Employee (INR) 24 934 989
Sales / Employee (USD) 332 458
Free-Float 38,7%
Free-Float capitalization (INR) 242 981 386 732
Free-Float capitalization (USD) 3 237 524 406
Avg. Exchange 20 sessions (INR) 1 914 537 091
Avg. Exchange 20 sessions (USD) 25 526 523
Average Daily Capital Traded 0,3%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA