MCDOWELL-N Report

United Spirits Limited
Stock Exchange: NSE
Sector: beverages
851.85
Last session price
851.85
Price now
Currency: INR
Reporting currency: INR
ISIN: INE854D01024
INN:
.

MCDOWELL-N financial statements

* Numbers in millions
Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
Capitalization *
 98 361 278 292 392 225 483 963 345 299 266 139 513 877 398 012 380 669 368 539 604 254
EV *
 169 960 356 827 467 020 531 178 386 460 306 772 546 734 424 642 405 680 378 106 378 106
Stock price ¤
 156.29 442.19 553.7 666.03 475.2 375.19 724.44 561.1 536.65 519.55 851.85
Number of shares *
 629 629 708 727 727 709 709 709 709 709 709
EPS
 2,99 -1,61 -63,37 -23,23 13,32 1,41 8,94 9,87 9,29 5,41 5,41
Revenue *
 91 865 105 980 105 009 91 594 92 401 87 434 83 698 92 894 92 779 80 979 80 979
Net income *
 1 879 -1 012 -44 891 -16 877 9 677 1 001 6 338 7 002 6 589 3 836 3 836
Operating profit *
 9 129 11 549 -4 262 3 527 8 010 8 238 9 946 11 789 12 803 7 536 7 536
Total liabilities *
 111 802 115 865 118 246 72 283 67 706 71 128 65 236 60 217 51 646 44 781 44 781
Net debt *
 71 599 78 535 74 795 47 215 41 161 40 633 32 857 26 630 25 011 9 567 9 567
Total assets *
 158 565 163 849 148 576 78 885 85 602 88 959 89 563 91 089 88 513 85 370 85 370
Equity *
 46 618 47 873 30 323 6 595 17 879 17 856 24 191 30 903 37 280 41 198 41 198
Cash and investments *
 3 821 2 430 7 794 3 891 2 518 786 3 095 3 057 788 949 949

Over the past 10 years, the maximum capitalization of United Spirits Limited is 513 877, the minimum is 98 361.
Maximum net income 9 677, Minimum net income -44 891.
The maximum price of MCDOWELL-N shares is 724.44, the minimum price is 156.29.

.

MCDOWELL-N valuation

Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
P/E
 52,34 -274,96 -8,74 -28,68 35,68 265,87 81,08 56,84 57,77 96,07 157,52
P/B
 2,11 5,81 12,94 73,38 19,31 14,90 21,24 12,88 10,21 8,95 14,67
P/S
 1,07 2,63 3,74 5,28 3,74 3,04 6,14 4,28 4,10 4,55 7,46
E/P
 2% 0% -11% -3% 3% 0% 1% 2% 2% 1% 1%
P/FCF
 134,75 38,71 -47,31 -119,41 -522,57 79,26 69,37 51,34 66,60 22,42 36,76
.

MCDOWELL-N profitability

Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
ROE
 4% -2% -148% -256% 54% 6% 26% 23% 18% 9%
ROA
 2% -1% -40% -23% 12% 1% 7% 8% 8% 5%
ROIC
 9% 12% -10% 18% 30% 31% 31% 30% 33% 18%