"Growth through Knowledge"
What is Intellectual Capital? Blogposts News
icTracker icTopTen
icAdvisor for India icAdvisor for USA icFunding icValue
Cairn India
BSE : 532792 NSE : CAIRN
Industry : Oil Exploration ISIN : INE910H01017 FreeFloat : 35.00% FnO : Yes LotSize : 3500
Intellectual Capital (IC)607.48
Net Worth (NW)44,699.88
Intrinsic Worth (IW)45,307.36
Market Cap (MC)45,423.84
Economic Value Added-1,103.77
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)1.34%
IC Gross Margin (EBITDA/IC)106.00%
IC Net Margin (NPT/IC)-395.25%
Knowledge Turnover (Sales/IC)15.20
Market to Intrinsic Value (MC/IW)1.00
As OfIntrinsic ValueMarket Price
31 Dec 2016Rs. 241.53Rs. 242.15
27 Mar 2017 - Rs. 292.30
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 292.19ReduceSell
KB > 50% : No50 DMA : Rs. 282.18
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
Mar-14
C
5048.89
5455.90
3847.06
3210.38
3199.51
3035.44
3035.44
Jun-14
C
4482.85
4901.20
3569.66
2849.87
2848.22
2720.29
1092.90
Sep-14
C
3982.05
4328.07
3241.87
2539.07
2533.95
2277.88
2277.88
Dec-14
C
3504.10
3667.01
2543.34
1652.43
1643.99
1349.64
1349.64
Mar-15
C
2677.20
3034.82
971.90
715.93
210.73
-240.82
-240.82
Jun-15
C
2627.10
3008.71
1853.93
977.37
975.75
834.98
834.98
Sep-15
C
2242.14
2362.55
1411.83
547.44
541.67
672.67
672.67
Dec-15
C
2039.49
2230.19
856.75
-36.25
-40.70
8.69
8.69
Mar-16
C
1716.83
2469.85
-10423.02
-10896.22
-10911.34
-10948.22
-10948.22
Jun-16
C
1885.11
2288.71
1197.27
387.02
369.08
359.55
1043.43
Sep-16
C
2038.59
2637.90
1638.43
856.61
837.33
778.70
470.83
Dec-16
C
2149.36
2594.41
1528.79
802.76
773.77
603.73
1199.62
* C - Consolidated, S- Standalone