IRB Infrastructure Developers

BSE : 532947 | NSE : IRB

Industry : Infra Developers | ISIN : INE821I01014 | FreeFloat : 40.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)70,989.03
Net Worth (NW)6,836.71
Intrinsic Worth (IW)77,825.74
Market Cap (MC)2,618.30
Economic Value Added-228.24
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)91.22%
IC Gross Margin (EBITDA/IC)4.49%
IC Net Margin (NPT/IC)0.86%
Knowledge Turnover (Sales/IC)0.10
Market to Intrinsic Value (MC/IW)0.03

As OfIntrinsic ValueMarket Price
31 Dec 2019Rs. 2,214.42Rs. 74.50
22 May 2020 - Rs. 59.10
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 61.67SellStrong Sell
KB > 50% : Yes50 DMA : Rs. 63.91
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
Mar-17
C
1627.12
1656.07
850.74
624.37
298.34
207.21
206.26
Jun-17
C
1816.88
1870.41
871.35
689.78
404.35
237.86
191.13
Sep-17
C
1122.74
1269.21
713.92
587.90
352.28
234.73
221.76
Dec-17
C
1296.19
1341.67
675.75
554.51
317.89
207.30
153.83
Mar-18
C
1382.24
1432.11
708.70
593.48
384.49
239.78
194.11
Jun-18
C
1537.95
1583.24
791.96
657.50
409.79
250.10
230.39
Sep-18
C
1432.26
1485.44
723.29
586.06
314.13
172.95
136.82
Dec-18
C
1788.51
1835.02
806.91
674.80
388.20
218.90
173.20
Mar-19
C
1948.30
1998.92
810.73
675.02
361.20
208.02
188.14
Jun-19
C
1773.04
1821.13
903.50
749.98
387.17
206.62
207.40
Sep-19
C
1752.09
1801.07
796.37
682.48
301.21
200.18
173.40
Dec-19
C
1742.64
1790.18
761.24
665.69
255.81
159.73
101.13
* C - Consolidated, S - Standalone