| Key Financial Ratios of United Spirits (in Rs. Cr.) |
Mar 20 |
Mar 19 |
Mar 18 |
Mar 17 |
Mar 16 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
9.70 |
9.06 |
38.65 |
11.69 |
8.39 |
|
| Diluted EPS (Rs.) |
9.70 |
9.06 |
38.65 |
11.69 |
8.39 |
|
| Cash EPS (Rs.) |
12.83 |
11.05 |
47.96 |
20.80 |
15.39 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
52.44 |
43.10 |
172.32 |
133.37 |
117.96 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
52.44 |
43.10 |
172.32 |
133.37 |
117.96 |
|
| Dividend / Share(Rs.) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
125.13 |
123.61 |
562.29 |
588.27 |
567.67 |
|
| PBDIT/Share (Rs.) |
21.36 |
19.03 |
84.48 |
74.47 |
68.28 |
|
| PBIT/Share (Rs.) |
18.23 |
17.04 |
75.18 |
65.37 |
61.28 |
|
| PBT/Share (Rs.) |
15.62 |
13.65 |
57.83 |
17.52 |
21.71 |
|
| Net Profit/Share (Rs.) |
9.70 |
9.07 |
38.66 |
11.69 |
8.39 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
17.06 |
15.39 |
15.02 |
12.65 |
12.02 |
|
| PBIT Margin (%) |
14.56 |
13.78 |
13.37 |
11.11 |
10.79 |
|
| PBT Margin (%) |
12.48 |
11.03 |
10.28 |
2.97 |
3.82 |
|
| Net Profit Margin (%) |
7.75 |
7.33 |
6.87 |
1.98 |
1.47 |
|
| Return on Networth / Equity (%) |
18.49 |
21.03 |
22.43 |
8.76 |
7.11 |
|
| Return on Capital Employed (%) |
33.63 |
31.36 |
33.02 |
33.48 |
4.88 |
|
| Return on Assets (%) |
8.23 |
7.60 |
6.47 |
1.93 |
1.48 |
|
| Total Debt/Equity (X) |
0.35 |
0.82 |
1.16 |
1.90 |
2.16 |
|
| Asset Turnover Ratio (%) |
106.27 |
103.67 |
94.21 |
97.17 |
100.67 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
1.04 |
1.04 |
1.04 |
0.95 |
0.89 |
|
| Quick Ratio (X) |
0.64 |
0.64 |
0.70 |
0.64 |
0.56 |
|
| Inventory Turnover Ratio (X) |
4.95 |
4.79 |
4.37 |
4.61 |
4.34 |
|
| Dividend Payout Ratio (NP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
36,527.38 |
42,689.55 |
48,193.55 |
35,212.03 |
40,004.84 |
|
| EV/Net Operating Revenue (X) |
4.02 |
4.75 |
5.90 |
4.12 |
4.85 |
|
| EV/EBITDA (X) |
23.54 |
30.88 |
39.26 |
32.54 |
40.32 |
|
| MarketCap/Net Operating Revenue (X) |
3.88 |
4.47 |
5.56 |
3.69 |
4.40 |
|
| Retention Ratios (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Price/BV (X) |
9.25 |
12.83 |
18.14 |
16.30 |
21.19 |
|
| Price/Net Operating Revenue |
3.88 |
4.47 |
5.56 |
3.69 |
4.40 |
|
| Earnings Yield |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
|
Source : Dion Global Solutions Limited
