Havells India

BSE : 517354 | NSE : HAVELLS
Industry : Elec. Equipment | ISIN : INE176B01034 | FreeFloat : 40.00% | FnO : Yes | LotSize : 1000
Intellectual Capital (IC)6,487.31
Net Worth (NW)5,060.32
Intrinsic Worth (IW)11,547.63
Market Cap (MC)57,352.18
Economic Value Added152.40
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)56.18%
IC Gross Margin (EBITDA/IC)23.02%
IC Net Margin (NPT/IC)14.69%
Knowledge Turnover (Sales/IC)1.46
Market to Intrinsic Value (MC/IW)4.97
As OfIntrinsic ValueMarket Price
31 Dec 2020Rs. 184.46Rs. 916.15
22 Jan 2021 - Rs. 1,122.65
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 1,030.91ReduceBuy on Dips
KB > 50% : Yes50 DMA : Rs. 898.40
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-18
S
2534.90
2560.64
374.39
339.65
331.29
225.76
231.75
Jun-18
C
2600.72
2629.94
311.33
275.25
301.71
211.16
211.58
Sep-18
C
2194.13
2233.07
259.94
219.82
254.88
179.70
179.71
Dec-18
C
2523.81
2553.85
298.48
262.08
288.73
195.72
195.72
Mar-19
C
2754.77
2785.22
314.60
274.59
298.82
198.96
198.96
Jun-19
C
2716.88
2756.50
279.19
231.98
266.88
177.09
177.09
Sep-19
C
2232.65
2260.56
235.44
182.05
204.82
179.51
179.51
Dec-19
C
2273.29
2298.39
269.57
214.10
233.94
201.22
201.22
Mar-20
C
2217.44
2238.22
265.23
202.72
198.12
177.73
178.57
Jun-20
C
1483.40
1515.66
163.76
103.35
86.63
63.98
63.13
Sep-20
C
2459.49
2538.99
501.44
442.34
425.07
326.36
326.50
Dec-20
C
3175.20
3214.24
549.10
484.70
469.52
350.14
350.47
* C - Consolidated, S - Standalone