Adani Power

BSE : 533096 | NSE : ADANIPOWER

Industry : Pow. Generation | ISIN : INE814H01011 | FreeFloat : 25.00% | FnO : Yes | LotSize : 10000


Intellectual Capital (IC)-58,137.18
Net Worth (NW)6,480.45
Intrinsic Worth (IW)-51,656.73
Market Cap (MC)10,703.01
Economic Value Added-2,074.67
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)-112.55%
IC Gross Margin (EBITDA/IC)-10.14%
IC Net Margin (NPT/IC)3.72%
Knowledge Turnover (Sales/IC)-0.47
Market to Intrinsic Value (MC/IW)-0.21

As OfIntrinsic ValueMarket Price
31 Mar 2020Rs. -133.93Rs. 27.75
26 May 2020 - Rs. 36.70
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 33.19BuyHold
KB > 50% : No50 DMA : Rs. 30.75
0 < M2IV < 1 : NoVol-Price trend : Rising

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
5590.19
5648.08
1618.14
952.00
-454.99
-453.85
-452.85
Sep-17
C
6206.87
6462.47
2356.29
1678.05
289.21
292.71
290.85
Dec-17
C
4844.46
4913.64
799.88
126.93
-1284.24
-1290.74
-1287.98
Mar-18
C
4064.17
4161.19
1399.31
717.92
-645.31
-648.57
-665.03
Jun-18
C
3829.68
3959.40
1288.48
609.17
-753.12
-825.15
-824.01
Sep-18
C
7181.54
7657.23
2806.06
2108.60
701.88
386.89
387.36
Dec-18
C
6380.33
6667.11
1372.45
690.26
-840.50
-1180.78
-1179.98
Mar-19
C
6721.72
8077.89
1964.29
1272.63
-84.12
634.64
624.49
Jun-19
C
7804.78
8014.50
1889.73
1200.08
-121.75
-263.39
-265.56
Sep-19
C
5915.69
6815.22
2249.57
1484.31
157.98
3.88
3.32
Dec-19
C
6574.82
6684.52
1557.40
774.22
-648.55
-702.40
-703.48
Mar-20
C
6172.43
6327.57
359.70
-408.71
-1652.60
-1312.86
-1298.73
* C - Consolidated, S - Standalone