United Spirits Ltd

NSE :MCDOWELL-N   BSE :532432  Sector : Alcoholic Beverages
Buy, Sell or Hold MCDOWELL-N? Ask The Analyst

BSE

prev close

OPEN PRICE

bid price (qty)

offer price (qty)

volume

Today's low / high

52 WK low / high

NSE

prev close

open price

bid price (qty)

offer price (qty)

volume

Today's' low / high

52 WK low / high

26 Apr
1198.95
(0.34%)
25 Apr
1194.85
(1.01%)
24 Apr
1182.90
(1.10%)
23 Apr
1170.05
(0.88%)
22 Apr
1159.80
(3.27%)
19 Apr
1123.10
(-2.25%)
18 Apr
1148.90
(-0.17%)
16 Apr
1150.85
(0.17%)
15 Apr
1148.95
(-2.87%)
12 Apr
1182.95
(-1.43%)
10 Apr
1200.10
(6.36%)
09 Apr
1128.35
(-1.09%)
08 Apr
1140.75
(1.10%)
05 Apr
1128.30
(0.72%)
04 Apr
1120.20
(-0.89%)
03 Apr
1130.30
(-1.96%)
02 Apr
1152.90
(-0.47%)
01 Apr
1158.30
(2.12%)
28 Mar
1134.25
(-0.46%)
27 Mar
1139.45
(1.19%)
26 Mar
1126.05
(-0.74%)

Price Chart Historical Data Technical Chart

Technical Analysis

Short Term Investors

Very Bullish
Medium Term Investors

Very Bullish
Long Term Investors

Very Bullish

Moving Averages

5 DMA
Bullish

1180.93

10 DMA
Bullish

1166.09

20 DMA
Bullish

1154.62

50 DMA
Bullish

1144.56

100 DMA
Bullish

1115.34

200 DMA
Bullish

1068.3


Intraday Support and Resistance
(Based on Pivot Points) |

Updated On Apr 26, 2024 04:00 PM For Next Trading Session

Pivots Classic Fibonacci Camarilla Woodie DM
R3 1246.96 1232.98 1207.48 - -
R2 1232.98 1221.14 1204.63 1232.23 -
R1 1215.96 1213.82 1201.79 1214.46 1224.48
P 1201.98 1201.98 1201.98 1201.23 1206.24
S1 1184.96 1190.14 1196.11 1183.46 1193.48
S2 1170.98 1182.82 1193.27 1170.23 -
S3 1153.96 1170.98 1190.43 - -

Key Metrics

EPS

15.54

P/E

77.2

P/B

13.39

Dividend Yield

0%

Market Cap

87,206 Cr.

Face Value

2

Book Value

89.63

ROE

15.21%

EBITDA Growth

537.5 Cr.

Debt/Equity

0.07

Shareholding Pattern

  56.67% Total Promoter Holding
10.12% Mutual Fund Holdings
16.68% FIIs
14.36% Non Institution
0.7% Insurance Companies
0% Custodians
1.47% Other Parties

Shareholding History

Quarterly Result (Figures in Rs. Crores)


United Spirits Ltd Quaterly Results


Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
INCOME 2800 2520.8 2689.5 2938.2 3054.2
PROFIT 362.9 115.8 489.46 315.92 350.2
EPS 3.02 1.45 6.71 4.78 4.93

United Spirits Ltd Quaterly Results


Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
INCOME 2804.3 2510.7 2192.8 2934.2 3035.4
PROFIT 220.35 213.49 250.8 317.92 348.1
EPS 1.52 2.8 3.27 4.69 4.79

Profit & Loss (Figures in Rs. Crores)


United Spirits Ltd Profit & Loss


Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
INCOME 11742.18 10043.64 9318.5 8868.8 8841.2 9347.3 9343.9 8071.1 9844 11213.4
PROFIT -4484.35 -998.81 146.37 298.09 552.75 679.43 614.55 415.18 938.75 969.94
EPS 0 0 1.97 1.28 8.97 9.41 8.54 4.98 11.16 15.47

United Spirits Ltd Profit & Loss


Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
INCOME 8896.47 8265.46 9170.7 8667.2 8479.7 9062.5 9131.4 7823.6 9562.9 10968.9
PROFIT -897.08 -143.99 6.16 368.19 481.02 653.04 699.41 394.46 967.84 889.3
EPS 0 0 1.68 2.34 7.73 9.07 9.7 4.27 11.7 14.46

Balance Sheet (Figures in Rs. Crores)

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014
SOURCES OF FUNDS :
Share Capital 145.5145.3145.3145.3145.3145.3145.3145.3145.33145.33
Reserves Total 5,973.74,928.14,094.23,702.43,064.72,393.51,640.31,489.4514.192,886.94
Equity Application Money-119.7-119.7-119.7-119.7-119.7-119.70000
Total Shareholders Funds5,999.54,953.74,119.83,7283,090.32,419.11,785.61,634.7659.523,032.27
Minority Interest0-78.9-60.9-41.3-3.113.6-2.55.60.810.75
Secured Loans 00001,194.7-29.41,147.91,819.12,673.656,464.08
Unsecured Loans 183.3605.41,036.82,570.21,688.53,450.52,995.72,423.42,313.21,843.03
Total Debt183.3605.41,036.82,570.22,883.23,421.14,143.64,242.54,986.858,307.11
Other Liabilities12.314.919.628.253.552.644.2107.5188.09402
Total Liabilities6,195.15,495.15,115.36,285.16,023.95,906.45,970.95,990.35,835.2711,742.13
APPLICATION OF FUNDS :
Gross Block 2,841.13,114.13,0192,948.32,662.82,395.32,299.72,051.32,915.177,237.53
Less: Accumulated Depreciation1,306.91,259.31,125.9992.4821.6604383.1164.5994.191,537.15
Net Block1,534.21,854.81,893.11,955.91,841.21,791.31,916.61,886.81,920.985,700.38
Capital Work in Progress82.895.796.7121.1118.4101.8199.3282.1114.14109.66
Investments 285.9222.1021.925.20.10.176.6216.36238.01
Inventories 2,2302,156.72,051.91,927.51,934.31,919.71,927.61,951.91,758.112,935.12
Sundry Debtors 2,4342,373.62,187.22,283.52,542.52,711.22,953.42,303.21,751.52,265.25
Cash and Bank Balance883.360.383.973.5282.925687.2136.8362.88704.73
Loans and Advances 431.5350.7480578.8504.1774.9780.8894.8865.87956.69
Total Current Assets5,978.84,941.34,8034,863.35,263.85,661.85,7495,286.74,738.366,861.79
Current Liabilities 2,865.32,603.42,499.31,807.12,318.82,252.42,318.11,752.71,519.12,674.72
Provisions 656764.5896.3751.5766.2767606.9586.3534.24440.77
Total Current Liabilities & Provisions3,521.33,367.93,395.62,558.63,0853,019.42,9252,3392,053.343,115.5
Net Current Assets2,457.51,573.41,407.42,304.72,178.82,642.42,8242,947.72,685.023,746.29
Deferred Tax Assets273.7255.4311.6336.8655.6365.7273271.9147.84203.64
Deferred Tax Liability161.5155.9166.6185.4365.6194.394.981.960.05106.95
Net Deferred Tax112.299.5145151.4290171.4178.119087.7996.69
Other Assets1,722.51,649.61,573.11,730.11,570.31,199.4852.8607.1810.971,851.08
Total Assets6,195.15,495.15,115.36,285.16,023.95,906.45,970.95,990.35,835.2711,742.11
Contingent Liabilities953.71,441.71,376.41,4941,471.61,429.61,463.81,182.6964.58554.41
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014
SOURCES OF FUNDS :
Share Capital 145.5145.5145.3145.3145.3145.3145.3145.3145.33145.33
Reserves Total 5,7994,746.83,981.53,664.42,986.22,358.51,792.51,568.71,796.753,669.16
Total Shareholders Funds5,944.54,892.34,126.83,809.73,131.52,503.81,937.81,7141,942.083,814.49
Secured Loans 0000939.61,165.21,148.41,804.12,582.252,631.61
Unsecured Loans 183.3605.4713.42,269.51,642.92,085.32,892.32,4002,741.552,269.65
Total Debt183.3605.4713.42,269.52,582.53,250.54,040.74,204.15,323.84,901.26
Other Liabilities12.314.97.5751.851.242.276.7110.03120.74
Total Liabilities6,140.15,512.64,847.76,086.25,765.85,805.56,020.75,994.87,375.918,836.49
APPLICATION OF FUNDS :
Gross Block 2,287.52,516.62,009.31,930.61,640.61,356.11,409.11,177.51,6341,652.35
Less : Accumulated Depreciation 1,080.11,030708.5595.9512.4354221.9101.3564.6464.09
Net Block 1,207.41,486.61,300.81,334.71,128.21,002.11,187.21,076.21,069.41,188.26
Capital Work in Progress82.895.786.5118.7117.19885.1244.964.5549.61
Investments 461.7439202.1252.6298.4277.5323.8992.4551.07929.63
Inventories 2,2302,164.31,9811,836.11,876.71,869.41,853.81,899.91,554.241,535.4
Sundry Debtors 2,382.82,302.12,160.12,283.52,518.12,699.82,960.52,3141,745.481,713.58
Cash and Bank Balance849.632.855.334.558.8119.852.312.7239.69497.29
Loans and Advances 503468.4602.8627.8453.6715.5817.78721,000.031,163.71
Total Current Assets5,965.44,967.64,799.24,781.94,907.25,404.55,684.35,098.64,539.434,909.98
Current Liabilities 2,776.92,533.82,433.11,743.22,150.12,084.82,182.61,614.11,393.661,848.16
Provisions 654.4676.3860.4725.1746.4750.7593.2583.6248.37145.73
Total Current Liabilities & Provisions3,431.33,210.13,293.52,468.32,896.52,835.52,775.82,197.71,642.041,993.88
Net Current Assets2,534.11,757.51,505.72,313.62,010.72,5692,908.52,900.92,897.42,916.1
Deferred Tax Assets199176.2234255.1269.3192200.2213.5147.69129.82
Deferred Tax Liability41.733.462.996.181.5106.476.159.660.3875.27
Net Deferred Tax157.3142.8171.1159187.885.6124.1153.987.3154.55
Other Assets1,696.81,5911,581.51,907.62,023.61,773.31,392626.52,706.173,698.33
Total Assets6,140.15,512.64,847.76,086.25,765.85,805.56,020.75,994.87,375.918,836.48
Contingent Liabilities917.41,405.41,5291,445.81,432.11,3841,421.51,116.51,012.78742.53

Cash Flow (Figures in Rs. Crores)

Net Profit before Tax and Extr...1,278.6
Depreciation282.5
Interest (Net)71.9
P/L on Sales of Assets-20.3
P/L on Sales of Invest-16.6
Prov. and W/O (Net)4.9
P/L in Forex0.7
Total Adjustments (PBT and Ext...168.9
Operating Profit before Workin...1,447.5
Trade and 0ther Receivables-276.2
Inventories-261.9
Trade Payables202.7
Total Adjustments (OP before W...-565.3
Cash Generated from/(used in) ...882.2
Direct Taxes Paid-267.5
Total Adjustments(Cash Generat...-267.5
Cash Flow before Extraordinary...614.7
Net Cash from Operating Activi...614.7
Purchased of Fixed Assets-136.6
Sale of Fixed Assets26.5
Purchase of Investments-9,529.5
Sale of Investments8,752.3
Interest Received20.4
Investment in Group Cos.-31.5
Cancellation of Investment in ...32
Net Cash used in Investing Act...-53.2
Of the Long Tem Borrowings-340.6
Of Financial Liabilities-124
Interest Paid-36.3
Net Cash used in Financing Act...-500.9
Net Profit before Tax and Extr...1,289.3
Depreciation270.6
Interest (Net)69.7
P/L on Sales of Assets-20.3
P/L on Sales of Invest-16.6
Prov. and W/O (Net)5.3
P/L in Forex0.7
Total Adjustments (PBT and Ext...159.3
Operating Profit before Workin...1,448.6
Trade and 0ther Receivables-296.6
Inventories-254.3
Trade Payables220
Loans and Advances-91.6
Total Adjustments (OP before W...-575.5
Cash Generated from/(used in) ...873.1
Direct Taxes Paid-296.5
Total Adjustments(Cash Generat...-296.5
Cash Flow before Extraordinary...576.6
Net Cash from Operating Activi...576.6
Purchased of Fixed Assets-139.7
Sale of Fixed Assets26.5
Purchase of Investments-9,529.5
Sale of Investments8,752.3
Interest Received20.4
Loans to Subsidiaires-326.3
Investment in Group Cos.-31.5
Cancellation of Investment in ...32
Net Cash used in Investing Act...-21.3
Of the Long Tem Borrowings-340.6
Of Financial Liabilities-124
Interest Paid-36.3
Net Cash used in Financing Act...-500.9

Company Details

Registered Office
AddressUB Tower,
24 Vittal Mallya Road UB City
CityBangalore
StateKarnataka
Pin Code560001
Tel. No.91-80-39856500/22210705
Fax. No.91-80-39856862
Emailinvestor.India@diageo.com
Internethttp://www.diageoindia.com
Registrars
AddressUB Tower
CityBangalore
StateKarnataka
Pin Code560001
Tel. No.91-80-39856500/22210705
Fax. No.91-80-39856862
Emailinvestor.India@diageo.com
Internethttp://www.diageoindia.com
Management
Name Designation
Mahendra Kumar SharmaChairman & Independent Directo
D SivanandhanNon-Exec. & Independent Dir.
Indu ShahaniNon-Exec. & Independent Dir.
Rajeev GuptaNon-Exec. & Independent Dir.
John Thomas KennedyNon-Exec & Non-Independent Dir
V K ViswanathanNon-Exec. & Independent Dir.
Mital SanghviCompany Sec. & Compli. Officer
Hina NagarajanManaging Director & CEO
Mark Dominic SandysNon Executive Director
Pradeep JainExecutive Director & CFO
Mamta SundaraDirector