Bajaj Finserv's intrinsic value using Intellectual Capital analysis

Bajaj Finserv

BSE : 532978

|

NSE : BAJAJFINSV

Industry : Finance General

|

ISIN : INE918I01018

|

FreeFloat : 40.00%

|

FnO : Yes

|

LotSize : 125

BSE SENSEX | BSE SENSEX 50 | Nifty 50 | Nifty50 Equal Weight | BSE 100 | BSE 100 Largecap TMC | BSE 200 | BSE 250 LargeMidcap | BSE Largecap | BSE LargeMidcap | Nifty 100 | Nifty 200 | Nifty LargeMidcap 250 | Nifty100 Equal Weight | Nifty Alpha Low Volatility 30 | Nifty Financial Services | BSE Momentum | Nifty Alpha 50 | Nifty100 Alpha 30 | BSE CARBONEX | Nifty100 Enhanced ESG | Nifty100 ESG | BSE Diversfied Financials Rev Growth | Nifty Services Sector

Intellectual Capital (IC)	107,794.50
Net Worth (NW)	53,076.75
Intrinsic Worth (IW)	160,871.30
Market Cap (MC)	93,018.13
Economic Value Added	-1,695.06

Discount Rate	%
Liquidity Premium	%

Knowledge Basis (IC/IW)	67.01%
IC Gross Margin (EBITDA/IC)	19.02%
IC Net Margin (NPT/IC)	8.00%
Knowledge Turnover (Sales/IC)	0.57
Market to Intrinsic Value (MC/IW)	0.58

As Of	Intrinsic Value	Market Price
30 Jun 2020	Rs. 10,108.96	Rs. 5,845.15
5 Aug 2020	-	Rs. 6,242.05

Fundamental - medium term		Technical - near term		Combined outlook
EVA > 0 : No	Sell	10 DMA : Rs. 6,238.69	Buy	Hold
KB > 50% : Yes		50 DMA : Rs. 5,872.88
0 < M2IV < 1 : Yes		Vol-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

Sep-17
C
7561.04
7561.38
2605.36
2580.94
1468.91
1006.89
652.30

Dec-17
C
7665.40
7665.51
2958.49
2931.37
1763.53
1203.45
748.59

Mar-18
C
8829.28
8829.35
2860.89
2831.24
1614.86
1113.83
685.46

Jun-18
C
8769.73
8771.06
3367.28
3324.31
1990.26
1328.52
835.30

Sep-18
C
9698.14
9698.39
3402.74
3350.67
1810.39
1190.59
1100.51

Dec-18
C
11141.05
11141.60
4065.89
4006.01
2224.02
1420.80
1992.73

Mar-19
C
12994.14
12994.52
4084.95
4013.78
2130.07
838.74
1588.87

Jun-19
C
12271.66
12272.26
4406.27
4308.79
2255.24
1454.21
1763.40

Sep-19
C
14221.86
14224.22
5055.63
4939.60
2626.36
2021.23
2113.65

Dec-19
C
14558.92
14560.74
5162.76
5046.57
2627.16
1978.05
2022.72

Mar-20
C
13294.25
13294.25
3472.32
3345.23
792.90
540.11
755.35

Jun-20
C
14189.99
14192.01
5088.69
4963.31
2568.08
1922.22
2400.13

* C - Consolidated, S - Standalone