Adani Green Energy

BSE : 541450 | NSE : ADANIGREEN

Industry : Pow. Generation | ISIN : INE364U01010 | FreeFloat : 15.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)-17,392.88
Net Worth (NW)2,310.73
Intrinsic Worth (IW)-15,082.14
Market Cap (MC)23,968.52
Economic Value Added-338.85
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)-115.32%
IC Gross Margin (EBITDA/IC)-10.09%
IC Net Margin (NPT/IC)0.80%
Knowledge Turnover (Sales/IC)-0.17
Market to Intrinsic Value (MC/IW)-1.59

As OfIntrinsic ValueMarket Price
31 Mar 2020Rs. -96.43Rs. 153.25
3 Aug 2020 - Rs. 339.80
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 338.05ReduceSell
KB > 50% : No50 DMA : Rs. 345.51
0 < M2IV < 1 : NoVol-Price trend : Falling

Question 3 - Is this stock undervalued?


Question 2 - Does this business have significant knowledge assets?


Question 1 - Is this business generating enough profits to cover its cost of capital?

* EVA is a registered trademark of Stern Stewart and Co.

Quarterly Results (Rs. Cr)
Quarter
Type*
Sales
Income
EBITDA
EBIT
PBT
PAT
NPT
Jun-17
C
190.04
194.13
170.91
66.33
-19.09
-17.00
-17.00
Sep-17
C
167.68
171.22
143.03
37.95
-49.84
-26.87
-26.87
Dec-17
C
169.30
174.00
151.02
43.72
-50.42
-32.40
-32.40
Mar-18
C
341.07
347.59
220.62
89.27
-21.47
11.46
11.43
Jun-18
C
472.19
482.42
262.98
35.66
-99.43
-74.27
-74.27
Sep-18
C
448.61
458.89
167.51
-103.96
-263.01
-187.95
-186.91
Dec-18
C
456.22
470.94
584.75
314.55
-140.78
-118.74
-130.38
Mar-19
C
680.95
718.74
504.00
211.02
-86.03
-94.08
-108.26
Jun-19
C
660.81
675.24
409.73
161.98
-131.25
-97.44
-77.33
Sep-19
C
688.15
711.97
405.40
468.78
200.42
102.29
95.56
Dec-19
C
503.93
523.20
370.37
268.45
-94.90
-128.46
-117.59
Mar-20
C
695.74
718.67
227.83
119.82
49.99
55.65
80.80
* C - Consolidated, S - Standalone