United Spirits Ltd
MCDOWELL-NUnited Spirits Ltd
MCDOWELL-N
Price Chart
Scorecard
Performance
LowHasn't fared well - amongst the low performers
Valuation
HighSeems to be overvalued vs the market average
Growth
LowLagging behind the market in financials growth
Profitability
HighShowing good signs of profitability & efficiency
Entry point
AvgThe stock is overpriced but is not in the overbought zone
Red flags
LowNo red flag found
How to use scorecard? Learn more
Key Metrics
| No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
|---|---|---|
| 67.33 | 12.72 | — |
| Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
|---|---|---|
| 49.05 | 9.77 | 1.49% |
Forecast & Ratings
Detailed Forecastfrom 21 analysts
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
United Spirits Limited is a spirits company engaged in the business of manufacture, purchase and sale of alcoholic beverages.
Investor Presentation
View olderPeers
Compare with peersUnited Breweries Ltd
Radico Khaitan Ltd
Tilaknagar Industries Ltd
Sula Vineyards Ltd
Globus Spirits Ltd
Get more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
All values in ₹
All values in ₹
Revenue Forecast
All values in ₹ Thousand cr.
All values in ₹ Thousand cr.
Earnings Per Share Forecast
All values in ₹
All values in ₹
Income
Balance Sheet
Cash Flow
Income Statement
| Financial Year | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | TTM | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 9,693.27 | 9,159.40 | 8,925.60 | 8,827.10 | 9,413.00 | 9,442.30 | 8,204.20 | 9,761.30 | 11,076.30 | 10,948.50 | ||||||||||
Raw Materials | 5,569.38 | 4,916.30 | 3,053.50 | 2,679.00 | 2,940.40 | 3,435.10 | 2,812.90 | 3,519.60 | 4,361.00 | 9,214.50 | ||||||||||
| Power & Fuel Cost | 36.84 | 36.00 | 34.80 | 27.90 | 24.90 | 24.50 | 20.00 | 18.20 | 16.70 | |||||||||||
| Employee Cost | 777.85 | 680.00 | 688.20 | 680.90 | 689.80 | 530.00 | 556.40 | 653.10 | 610.00 | |||||||||||
| Selling & Administrative Expenses | 2,308.28 | 1,620.80 | 1,862.90 | 1,964.10 | 2,106.70 | 1,877.60 | 1,626.30 | 1,710.80 | 2,040.10 | |||||||||||
| Operating & Other expenses | 1,726.00 | 925.50 | 2,559.80 | 2,093.60 | 2,187.60 | 1,917.50 | 2,161.90 | 2,381.20 | 2,383.50 | |||||||||||
EBITDA | -725.08 | 980.80 | 726.40 | 1,381.60 | 1,463.60 | 1,657.60 | 1,026.70 | 1,478.40 | 1,665.00 | 1,734.00 | ||||||||||
| Depreciation/Amortization | 222.87 | 157.20 | 188.60 | 192.30 | 214.70 | 285.30 | 299.10 | 303.80 | 282.50 | 273.10 | ||||||||||
| PBIT | -947.95 | 823.60 | 537.80 | 1,189.30 | 1,248.90 | 1,372.30 | 727.60 | 1,174.60 | 1,382.50 | 1,460.90 | ||||||||||
| Interest & Other Items | 687.34 | 457.40 | 375.10 | 277.50 | 237.20 | 212.00 | 187.60 | 88.00 | 103.90 | 90.90 | ||||||||||
| PBT | -1,635.29 | 366.20 | 162.70 | 911.80 | 1,011.70 | 1,160.30 | 540.00 | 1,086.60 | 1,278.60 | 1,370.00 | ||||||||||
| Taxes & Other Items | 52.42 | 227.90 | 62.60 | 278.00 | 311.50 | 501.40 | 156.40 | 258.00 | 142.30 | 237.00 | ||||||||||
| Net Income | -1,687.71 | 138.30 | 100.10 | 633.80 | 700.20 | 658.90 | 383.60 | 828.60 | 1,136.30 | 1,133.00 | ||||||||||
| EPS | -23.23 | 1.90 | 1.38 | 8.72 | 9.64 | 9.07 | 5.28 | 11.40 | 15.63 | 15.58 | ||||||||||
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Payout ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Company Updates
Peers & Comparison
Consumer StaplesAlcoholic Beverages
Valuation
Technical
Forecast
Compare valuation on Screener| Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
|---|---|---|---|
| United Spirits Ltd | 67.14 | 12.72 | — |
| United Breweries Ltd | 143.24 | 10.97 | 0.46% |
| Radico Khaitan Ltd | 91.40 | 9.12 | 0.20% |
| Tilaknagar Industries Ltd | 33.98 | 10.55 | 0.09% |
Price Comparison
Compare MCDOWELL-N with any stock or ETFShareholdings
Promoter Holdings Trend
Total Promoter Holding
In last 6 months, promoter holding in the company has almost stayed constant
Low Pledged Promoter Holding
Pledged promoter holdings is insignificant
Institutional Holdings Trend
Total Retail Holding
In last 3 months, retail holding in the company has almost stayed constant
Foreign Institutional Holding
In last 3 months, foreign institutional holding of the company has almost stayed constant
Shareholding Pattern
Dec 2022
Mar 2023
Jun 2023
Sep 2023
Shareholding History
Mutual Funds Holding Trend
Mutual Fund Holding
In last 3 months, mutual fund holding of the company has almost stayed constant
Top 5 Mutual Funds holding United Spirits Ltd
| Funds (Top 5) | The rupee value of the stock held by the fund divided by the stock’s market cap Market-cap held | Percentage of the fund’s portfolio invested in the stock Weight | Change in the portfolio weight of the stock over the last 3 months 3M holding change | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months Portfolio rank(3M change) |
|---|---|---|---|---|
Aditya Birla Sun Life Flexi Cap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.5298% | Percentage of the fund’s portfolio invested in the stock 2.37% | Change in the portfolio weight of the stock over the last 3 months -0.52% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 13/74 (-4) |
Franklin India Flexi Cap Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.4790% | Percentage of the fund’s portfolio invested in the stock 3.06% | Change in the portfolio weight of the stock over the last 3 months -0.01% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 9/60 (0) |
SBI Balanced Advantage Fund - Direct Growth Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.3034% | Percentage of the fund’s portfolio invested in the stock 0.95% | Change in the portfolio weight of the stock over the last 3 months -0.02% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 19/109 (+1) |
Compare 3-month MF holding change on Screener
Hmm, looks like there hasn't been any net deal activity in the last 6 monthssmallcases
Looks like this stock is not in any smallcase yet.
Events
Dividend Trend
No Dividends
MCDOWELL-N has not given any dividends in last 5 years
Dividends
Corp. Actions
Announcements
Legal Orders
Upcoming Dividends
No upcoming dividends are available
Past Dividends
Cash Dividend
Ex DateEx DateNov 17, 2023
Dividend/Share
₹4.00
Ex DateEx Date
Nov 17, 2023
Cash Dividend
Ex DateEx DateSep 16, 2013
Dividend/Share
₹2.50
Ex DateEx Date
Sep 16, 2013
Cash Dividend
Ex DateEx DateSep 17, 2012
Dividend/Share
₹2.50
Ex DateEx Date
Sep 17, 2012
Cash Dividend
Ex DateEx DateSep 21, 2011
Dividend/Share
₹2.50
Ex DateEx Date
Sep 21, 2011
Cash Dividend
Ex DateEx DateSep 21, 2010
Dividend/Share
₹2.50
Ex DateEx Date
Sep 21, 2010
News & Opinions
Trade setup for Wednesday: 15 things to know before opening bell
2 weeks ago•Moneycontrol
Results Review for ABB India, United Spirits, Phoenix Mills, Oil India, Birla Corp
2 weeks ago•Investing.com
News Video
Nifty Declines For 2nd Week; Hits 3-Month Low, Bandhan Bank, Federal Bank Lead Losses |Closing Trade
1 month ago•ET NOW
News Video
Zomato, United Spirits & more: 6 large-cap stocks that outperformed Nifty50
1 month ago•The Economic Times
News Video
Benefit From The India-UK FTA Will Be 5-15% Depending On The MRP: United Spirits | CNBC TV18
1 month ago•CNBC-TV18
United Spirits shares decline 1.95% as Sensex slides
3 months ago•Economic Times
Retail firms score big as cricket is back with a bang after Covid
4 months ago•Economic Times
Lower than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of 4.64%, vs industry avg of 7.52%
Decreasing Market Share
Over the last 5 years, market share decreased from 41.15% to 37.17%
Lower than Industry Net Income
Over the last 5 years, net income has grown at a yearly rate of 12.38%, vs industry avg of 15.4%