Hero Motocorp

BSE : 500182 | NSE : HEROMOTOCO

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


Intellectual Capital (IC)22,291.71
Net Worth (NW)15,219.90
Intrinsic Worth (IW)37,511.61
Market Cap (MC)48,794.28
Economic Value Added378.34
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)59.43%
IC Gross Margin (EBITDA/IC)22.70%
IC Net Margin (NPT/IC)17.27%
Knowledge Turnover (Sales/IC)1.40
Market to Intrinsic Value (MC/IW)1.30

As OfIntrinsic ValueMarket Price
31 Dec 2019Rs. 1,878.15Rs. 2,443.05
1 Apr 2020 - Rs. 1,639.65
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 1,669.16AccumulateBuy
KB > 50% : Yes50 DMA : Rs. 2,116.73
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
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
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
* C - Consolidated, S - Standalone