Bharti Airtel

BSE : 532454 | NSE : BHARTIARTL
Industry : Telecom | ISIN : INE397D01024 | FreeFloat : 30.00% | FnO : Yes | LotSize : 1851
Intellectual Capital (IC)-171,379.70
Net Worth (NW)84,297.00
Intrinsic Worth (IW)-87,082.67
Market Cap (MC)229,651.70
Economic Value Added-4,082.88
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)-196.80%
IC Gross Margin (EBITDA/IC)-8.73%
IC Net Margin (NPT/IC)13.03%
Knowledge Turnover (Sales/IC)-0.53
Market to Intrinsic Value (MC/IW)-2.64
As OfIntrinsic ValueMarket Price
30 Sep 2020Rs. -159.62Rs. 420.95
15 Jan 2021 - Rs. 602.65
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 551.63BuyHold
KB > 50% : No50 DMA : Rs. 503.01
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
Dec-17
C
20318.60
20388.20
7524.30
2686.80
598.60
560.70
-242.20
Mar-18
C
19634.30
19709.60
7406.20
2507.10
116.90
419.00
-204.20
Jun-18
C
20080.00
20179.70
7047.90
1902.70
-647.10
479.60
-304.70
Sep-18
C
20422.50
20491.90
6231.90
995.30
-1990.40
249.20
-387.20
Dec-18
C
20519.20
20586.70
7617.30
2145.00
200.20
302.60
514.30
Mar-19
C
20602.20
20656.80
9122.50
3629.10
713.50
576.10
568.00
Jun-19
C
20737.90
20812.50
7543.50
784.80
-2999.20
-2392.20
-2675.40
Sep-19
C
21131.30
21199.00
-21211.70
-28146.80
-31334.00
-22830.10
-22486.70
Dec-19
C
21947.10
22021.60
8719.60
1778.80
-1502.80
-464.90
-433.10
Mar-20
C
23722.70
23822.10
4174.70
-2880.30
-7010.50
-4977.00
-5416.80
Jun-20
C
23938.70
24419.20
-690.70
-7917.50
-11373.70
-15191.20
-15328.40
Sep-20
C
25785.00
25933.90
11699.30
4278.20
517.80
-33.90
-172.20
* C - Consolidated, S - Standalone