Emami Limited

BSE : 531162 | NSE : EMAMILTD

Industry : Personal Care | ISIN : INE548C01032 | FreeFloat : 30.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)3,942.46
Net Worth (NW)2,025.81
Intrinsic Worth (IW)5,968.26
Market Cap (MC)14,067.45
Economic Value Added86.40
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)66.06%
IC Gross Margin (EBITDA/IC)23.92%
IC Net Margin (NPT/IC)7.88%
Knowledge Turnover (Sales/IC)0.75
Market to Intrinsic Value (MC/IW)2.36

As OfIntrinsic ValueMarket Price
31 Dec 2019Rs. 131.48Rs. 309.90
26 May 2020 - Rs. 206.40
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 195.96ReduceBuy on Dips
KB > 50% : Yes50 DMA : Rs. 193.92
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-17
C
577.72
586.90
124.96
110.93
94.13
83.30
66.79
Jun-17
C
541.10
547.58
86.65
11.61
3.68
1.04
0.02
Sep-17
C
628.12
633.46
146.24
131.64
121.26
98.60
143.18
Dec-17
C
756.64
762.16
270.20
190.23
180.99
147.16
158.79
Mar-18
C
616.98
619.14
175.41
94.60
87.84
60.86
98.37
Jun-18
C
614.38
616.34
125.48
41.84
37.26
26.95
34.23
Sep-18
C
628.02
631.13
192.50
111.03
106.65
82.68
81.90
Dec-18
C
810.90
816.43
262.36
183.15
176.92
138.30
117.94
Mar-19
C
639.64
656.90
171.28
90.28
84.07
56.09
53.35
Jun-19
C
648.64
660.13
144.83
61.16
56.81
39.12
-13.36
Sep-19
C
660.05
676.43
208.31
126.44
117.12
95.99
90.27
Dec-19
C
812.64
828.22
274.74
189.19
184.26
144.44
122.82
* C - Consolidated, S - Standalone