Bharti Infratel

BSE : 534816 | NSE : INFRATEL

Industry : Telecom | ISIN : INE121J01017 | FreeFloat : 15.00% | FnO : Yes | LotSize : 2000


Intellectual Capital (IC)19,912.10
Net Worth (NW)13,538.00
Intrinsic Worth (IW)33,450.10
Market Cap (MC)29,593.73
Economic Value Added117.13
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)59.53%
IC Gross Margin (EBITDA/IC)25.71%
IC Net Margin (NPT/IC)16.04%
Knowledge Turnover (Sales/IC)0.34
Market to Intrinsic Value (MC/IW)0.88

As OfIntrinsic ValueMarket Price
31 Mar 2020Rs. 180.85Rs. 160.00
29 May 2020 - Rs. 229.95
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 212.12BuyStrong Buy
KB > 50% : Yes50 DMA : Rs. 176.53
0 < M2IV < 1 : YesVol-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
Jun-17
C
1593.40
1607.30
1328.80
1024.10
922.70
663.90
663.60
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
* C - Consolidated, S - Standalone