Bharti Infratel

BSE : 534816 | NSE : INFRATEL

Industry : Telecom | ISIN : INE121J01017 | FreeFloat : 15.00% | FnO : Yes | LotSize : 2800


Intellectual Capital (IC)21,555.77
Net Worth (NW)13,467.80
Intrinsic Worth (IW)35,023.57
Market Cap (MC)40,968.82
Economic Value Added142.91
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)61.55%
IC Gross Margin (EBITDA/IC)24.08%
IC Net Margin (NPT/IC)14.80%
Knowledge Turnover (Sales/IC)0.31
Market to Intrinsic Value (MC/IW)1.17

As OfIntrinsic ValueMarket Price
30 Jun 2020Rs. 189.36Rs. 221.50
5 Aug 2020 - Rs. 191.05
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 193.38SellAvoid
KB > 50% : Yes50 DMA : Rs. 213.35
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
Sep-17
C
1658.70
1673.80
1268.90
959.20
897.30
638.40
641.40
Dec-17
C
1696.30
1716.30
1149.50
847.50
835.20
585.40
584.60
Mar-18
C
1672.80
1719.30
1188.80
886.40
874.00
606.00
606.50
Jun-18
C
1697.00
1733.40
949.47
920.77
909.50
638.00
636.80
Sep-18
C
1720.20
1740.40
1139.50
869.80
858.70
599.80
598.10
Dec-18
C
1733.20
1759.50
1200.40
935.80
919.70
648.40
649.10
Mar-19
C
1675.80
1789.30
1142.70
878.00
864.80
607.60
607.40
Jun-19
C
1725.40
1778.20
1328.90
1016.20
961.10
887.00
886.80
Sep-19
C
1668.30
1688.30
1515.60
1192.70
1103.20
963.50
951.90
Dec-19
C
1667.20
1684.50
1346.90
1027.10
938.70
798.70
798.60
Mar-20
C
1682.10
1720.70
1146.50
800.20
784.50
649.50
649.50
Jun-20
C
1635.40
1651.90
1220.10
921.70
839.00
703.60
702.80
* C - Consolidated, S - Standalone