Hero Motocorp

BSE : 500182 | NSE : HEROMOTOCO
Industry : Auto 2/3 wheeler | ISIN : INE158A01026 | FreeFloat : 50.00% | FnO : Yes | LotSize : 300
Intellectual Capital (IC)10,197.85
Net Worth (NW)15,056.50
Intrinsic Worth (IW)25,254.35
Market Cap (MC)62,860.04
Economic Value Added378.52
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)40.38%
IC Gross Margin (EBITDA/IC)34.68%
IC Net Margin (NPT/IC)25.38%
Knowledge Turnover (Sales/IC)2.54
Market to Intrinsic Value (MC/IW)2.49
As OfIntrinsic ValueMarket Price
30 Sep 2020Rs. 1,264.44Rs. 3,147.30
15 Jan 2021 - Rs. 3,203.00
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesSell10 DMA : Rs. 3,158.33ReduceSell
KB > 50% : No50 DMA : Rs. 3,094.68
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
Dec-17
S
7305.49
7415.51
1268.01
1129.73
1128.16
805.43
809.79
Mar-18
S
8564.04
8730.54
1537.09
1388.75
1387.21
967.40
965.37
Jun-18
S
8809.82
8925.55
1493.02
1344.85
1342.74
909.17
905.99
Sep-18
S
9090.94
9314.60
1602.37
1450.59
1448.45
976.28
973.10
Dec-18
S
7864.82
8052.46
1292.41
1140.58
1138.42
769.10
765.92
Mar-19
C
7953.10
8120.44
1110.84
955.48
1111.47
760.79
771.44
Jun-19
C
8185.66
8410.10
1173.12
930.66
1881.60
1248.40
1252.22
Sep-19
C
7660.60
7825.16
1262.72
1053.01
1039.22
883.78
879.64
Dec-19
C
7074.86
7259.39
1267.15
1056.18
1044.44
905.13
900.08
Mar-20
C
6333.89
6490.92
830.28
647.66
637.53
613.81
616.42
Jun-20
C
2969.08
3119.22
268.60
90.06
77.87
57.78
53.27
Sep-20
C
9473.32
9607.25
1455.16
1271.70
1260.99
963.82
948.74
* C - Consolidated, S - Standalone