Havells India

BSE : 517354 | NSE : HAVELLS
Industry : Elec. Equipment | ISIN : INE176B01034 | FreeFloat : 40.00% | FnO : Yes | LotSize : 1000
Intellectual Capital (IC)6,529.84
Net Worth (NW)4,311.56
Intrinsic Worth (IW)10,841.40
Market Cap (MC)30,066.70
Economic Value Added15.41
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)60.23%
IC Gross Margin (EBITDA/IC)16.82%
IC Net Margin (NPT/IC)12.10%
Knowledge Turnover (Sales/IC)1.55
Market to Intrinsic Value (MC/IW)2.77
As OfIntrinsic ValueMarket Price
31 Mar 2020Rs. 173.24Rs. 480.45
29 May 2020 - Rs. 496.25
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 475.30ReduceBuy on Dips
KB > 50% : Yes50 DMA : Rs. 510.42
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
Jun-17
S
1982.24
2017.04
207.24
173.66
170.26
121.38
121.38
Sep-17
S
1777.36
1806.05
285.60
250.71
243.99
171.02
169.16
Dec-17
S
1965.77
1993.53
310.96
274.65
269.16
194.36
192.93
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
* C - Consolidated, S - Standalone