Glaxosmithkline [Merged] Peer Comparison

NSE: GSKCONS | BSE: 500676

₹10,732.60

₹496.30 (4.85%)

As on 15-Apr-2020IST

Market cap

₹45,225 Cr

Revenue (TTM)

₹4,984 Cr

P/E Ratio

39.1

P/B Ratio

10.2

Div. Yield

1 %

Edit

	Glaxosmithkline [Merged]	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal
Market cap (₹ Cr)	45,225	26,729	20,482	6,628	5,336
Revenue (₹ Cr)	4,984	10,364	3,138	4,316	1,675
Net Profit (₹ Cr)	1,155.83	371.90	127.01	244.77	219.04
Net Margin (%)	21.29	3.58	4.04	5.60	12.72
RoE (%)	28.00	19.56	32.52	15.40	26.79
Price to Earnings	39.13	71.87	161.26	27.08	24.36
Price-To-Book	10.19	12.86	8.88	3.87	5.89

Income Statement (₹ Cr)

	Glaxosmithkline [Merged]	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal
Operating Revenue	4,782.01	4,760.30	506.32	1,691.67	567.11
Total Income	5,214.61	4,766.35	506.80	1,700.08	577.98
Total Expenditure	3,641.04	4,318.85	448.65	1,559.46	495.14
EBITDA	1,140.97	441.45	57.66	132.21	71.97
Depreciation	60.50	200.59	25.43	35.60	16.90
EBIT	1,080.46	240.86	32.23	96.61	55.07
Interest	0.78	85.72	15.56	11.35	14.07
Other Income	432.60	6.05	0.49	8.40	10.87
Exceptional Items	--	--	--	--	--
Profit before Tax	1,512.29	161.18	17.16	93.66	51.86
Provision for Tax	529.49	46.34	-3.57	30.66	18.50
Profit after Tax	982.80	114.85	20.73	63.00	33.36

	Glaxosmithkline [Merged]	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal
Shareholder's Funds	4,094.71	804.68	73.17	406.84	207.35
Minority Interest	--	--	--	--	0.32
Non-Current Liabilities	2,825.87	542.70	347.82	145.63	89.05
Current Liabilities	2,350.70	898.46	120.04	190.76	180.30
Total Liabilities	9,385.18	2,245.83	541.03	743.23	477.03

	Glaxosmithkline [Merged]	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal
Non-Current Assets	3,467.15	1,705.10	492.24	537.13	295.41
Current Assets	5,804.14	540.73	48.79	206.10	181.63
Total Assets	9,385.18	2,245.83	541.03	743.23	477.03
Total Debt*	0.00	1,027.91	377.60	157.79	147.65
Net Current Assets	3,453.43	-357.73	-71.26	15.34	1.32
Contingent Liabilities	145.61	--	7.28	0.33	45.44

	Glaxosmithkline [Merged]	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal
Cash From Operating Activities	671.07	375.04	15.82	133.69	44.43
Cash Flow from Investing Activities	-335.06	-342.82	-166.95	-147.73	-31.26
Cash from Financing Activities	-376.80	-31.08	155.08	61.89	-9.58
Net Cash Inflow / Outflow	-40.78	1.15	3.95	47.85	3.59

	Glaxosmithkline [Merged]	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal
ROCE (%)	39.92	14.12	7.26	20.39	25.30
ROE (%)	25.93	19.63	28.34	16.92	28.74
ROA (%)	11.32	5.37	3.83	9.38	7.28
EBIT Margin (%)	32.91	9.40	11.49	8.31	14.61
Net Margin (%)	18.85	2.41	4.09	3.71	5.77
Cash Profit Margin (%)	21.82	6.63	9.12	5.69	8.79

	Glaxosmithkline [Merged]	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal
Revenue Growth (%)	10.78	11.03	0.00	6.36	3.60
EBIT Growth (%)	37.94	17.77	--	18.74	52.33
Net Profit Growth (%)	40.38	26.43	0.00	10.37	113.00
EPS Growth (%)	40.38	22.07	0.00	10.32	113.00
Book Value Growth (%)	17.49	120.14	0.00	19.21	32.06

	Glaxosmithkline [Merged]	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal
Price / Earnings	30.86	72.18	0.00	0.00	13.10
Price / Book Value	7.41	13.99	0.00	0.00	3.31
Dividend Yield (%)	1.46	0.57	--	--	0.21
EV/EBITDA	16.67	27.37	6.40	1.36	6.95
Market Cap (₹ Cr)	30,332.95	11,258.58	0.00	0.00	436.87

	Glaxosmithkline [Merged]	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal
Debt to Equity	0.00	1.28	5.16	0.39	1.12
Short term debt to equity ratio	--	0.29	0.38	0.08	0.32
Current Ratio	2.47	0.60	0.41	1.08	1.01
Quick Ratio	2.27	0.15	0.25	0.43	0.30
Interest Coverage	1,943.07	2.88	2.10	9.25	4.69

	Glaxosmithkline [Merged]	Hatsun Agro	Milky Mist Dairy Food	Dodla Dairy	Vadilal
Debtors to sales (%)	8.07	0.17	2.63	0.43	5.48
Asset Turnover	0.55	2.23	0.94	2.58	1.25
Receivable days	25.36	0.59	9.60	1.15	23.33
Inventory Days	33.39	30.18	13.85	27.26	73.18
Payable days	109.00	19.06	5.17	20.26	91.28
Cash Conversion Cycle	-50.26	11.71	18.29	8.14	5.23

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.