Hero Motocorp

BSE : 500182 | NSE : HEROMOTOCO

Industry : Auto 2/3 wheeler | ISIN : INE158A01026 | FreeFloat : 50.00% | FnO : Yes | LotSize : 200


Intellectual Capital (IC)26,489.10
Net Worth (NW)13,373.06
Intrinsic Worth (IW)39,862.17
Market Cap (MC)51,559.49
Economic Value Added764.36
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)66.45%
IC Gross Margin (EBITDA/IC)24.73%
IC Net Margin (NPT/IC)14.49%
Knowledge Turnover (Sales/IC)1.26
Market to Intrinsic Value (MC/IW)1.29

As OfIntrinsic ValueMarket Price
30 Jun 2019Rs. 1,995.83Rs. 2,581.50
20 Aug 2019 - Rs. 2,669.25
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 2,575.39BuyStrong Buy
KB > 50% : Yes50 DMA : Rs. 2,542.36
0 < M2IV < 1 : NoVol-Price trend : Rising

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
Sep-16
S
8448.74
8601.10
1521.23
1401.98
1400.43
1004.22
994.72
Dec-16
S
6898.64
7030.57
1211.67
1086.82
1085.30
772.05
772.05
Mar-17
S
7488.08
7606.31
1075.79
940.49
939.01
717.75
714.19
Jun-17
S
8612.91
8744.61
1427.61
1294.66
1293.08
914.04
910.52
Sep-17
S
8361.99
8479.59
1573.30
1437.27
1435.71
1010.49
1006.97
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
S
7884.96
8049.18
1233.54
1083.31
1081.12
730.32
722.05
Jun-19
S
8030.27
8249.10
2114.30
1878.20
1873.83
1257.34
1249.49
* C - Consolidated, S - Standalone