Hexaware Technologies

BSE : 532129 | NSE : HEXAWARE

Industry : Comp. Software | ISIN : INE093A01033 | FreeFloat : 75.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)8,506.43
Net Worth (NW)2,903.30
Intrinsic Worth (IW)11,409.73
Market Cap (MC)6,764.37
Economic Value Added51.19
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)74.55%
IC Gross Margin (EBITDA/IC)11.82%
IC Net Margin (NPT/IC)8.09%
Knowledge Turnover (Sales/IC)0.74
Market to Intrinsic Value (MC/IW)0.59

As OfIntrinsic ValueMarket Price
31 Mar 2020Rs. 382.38Rs. 226.70
22 May 2020 - Rs. 236.20
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 246.27SellAvoid
KB > 50% : Yes50 DMA : Rs. 259.27
0 < M2IV < 1 : YesVol-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
C
983.58
984.48
174.48
158.82
158.74
122.42
127.14
Sep-17
C
993.07
994.15
191.44
175.42
175.42
142.26
143.35
Dec-17
C
1004.83
1017.97
172.98
157.11
157.08
120.97
116.71
Mar-18
C
1048.99
1069.33
182.90
167.77
167.77
134.31
135.80
Jun-18
C
1136.73
1169.44
210.16
191.97
191.97
153.57
143.42
Sep-18
C
1209.62
1236.06
228.63
212.72
212.71
172.14
174.33
Dec-18
C
1252.42
1230.63
169.86
154.04
154.01
123.44
142.14
Mar-19
C
1264.02
1259.84
171.19
169.71
169.71
138.48
163.19
Jun-19
C
1315.72
1319.18
204.73
184.18
184.18
151.35
154.86
Sep-19
C
1501.11
1501.72
258.22
225.80
222.41
183.71
187.04
Dec-19
C
1529.20
1529.98
241.45
205.89
202.88
167.80
173.37
Mar-20
C
1541.76
1585.72
277.62
225.85
214.66
174.96
141.17
* C - Consolidated, S - Standalone