Interglobe Aviation

BSE : 539448 | NSE : INDIGO

Industry : Airlines | ISIN : INE646L01027 | FreeFloat : 10.00% | FnO : Yes | LotSize : 300


Intellectual Capital (IC)-263.39
Net Worth (NW)5,873.91
Intrinsic Worth (IW)5,610.52
Market Cap (MC)51,314.51
Economic Value Added369.60
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)-4.69%
IC Gross Margin (EBITDA/IC)-1142.24%
IC Net Margin (NPT/IC)-302.08%
Knowledge Turnover (Sales/IC)-118.89
Market to Intrinsic Value (MC/IW)9.15

As OfIntrinsic ValueMarket Price
31 Dec 2019Rs. 145.81Rs. 1,333.55
29 May 2020 - Rs. 965.50
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesSell10 DMA : Rs. 952.03ReduceSell
KB > 50% : No50 DMA : Rs. 966.49
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
Mar-17
S
4848.22
5141.99
801.77
696.60
618.95
440.31
439.98
Jun-17
S
5752.91
5955.55
1299.65
1201.31
1124.34
811.15
811.52
Sep-17
S
5290.98
5505.56
952.73
850.21
764.54
551.56
551.12
Dec-17
S
6177.88
6449.79
1263.42
1156.04
1071.60
762.03
762.03
Mar-18
S
5799.11
6056.84
387.57
258.94
166.21
117.64
117.96
Jun-18
C
6511.97
6818.33
-11.07
-166.34
31.34
27.79
27.79
Sep-18
C
6185.31
6514.08
-1003.97
-1185.94
-987.19
-651.54
-651.54
Dec-18
C
7916.22
8229.26
210.87
7.04
182.41
185.17
185.17
Mar-19
C
7883.27
8259.70
600.74
382.22
626.07
595.83
595.83
Jun-19
C
9420.06
9786.94
2527.61
1626.70
1509.41
1203.14
1203.14
Sep-19
C
8105.19
8539.77
-14.22
-1042.96
-1031.83
-1061.99
-1061.99
Dec-19
C
9931.69
10330.17
1676.25
638.53
556.53
495.97
495.97
* C - Consolidated, S - Standalone