Maruti Suzuki India

BSE : 532500 | NSE : MARUTI
Industry : Auto 4 wheeler | ISIN : INE585B01010 | FreeFloat : 45.00% | FnO : Yes | LotSize : 100
Intellectual Capital (IC)9,259.26
Net Worth (NW)48,962.60
Intrinsic Worth (IW)58,221.86
Market Cap (MC)203,706.20
Economic Value Added-707.92
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)15.90%
IC Gross Margin (EBITDA/IC)89.67%
IC Net Margin (NPT/IC)54.76%
Knowledge Turnover (Sales/IC)7.47
Market to Intrinsic Value (MC/IW)3.50
As OfIntrinsic ValueMarket Price
30 Sep 2020Rs. 1,927.37Rs. 6,743.45
15 Jan 2021 - Rs. 8,024.75
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 7,930.21ReduceSell
KB > 50% : No50 DMA : Rs. 7,442.50
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
Dec-17
S
19283.20
19528.10
3282.70
2593.70
2567.40
1799.00
1785.10
Mar-18
S
21165.60
21760.60
3610.00
2907.50
2634.40
1882.10
1771.00
Jun-18
C
22470.80
22743.60
3350.90
2630.60
2882.60
1975.30
2014.90
Sep-18
C
22443.90
22969.80
3433.00
2711.30
3211.40
2240.60
2279.90
Dec-18
C
19680.70
20598.40
1931.70
1163.60
2060.50
1489.30
1524.00
Mar-19
C
21473.20
22341.20
2264.30
1453.60
2312.70
1788.90
1829.50
Jun-19
C
19732.60
20496.30
2049.70
1130.70
1839.60
1363.40
1376.30
Sep-19
C
16997.90
17904.30
1609.90
683.40
1561.40
1347.60
1390.60
Dec-19
C
20721.80
21505.90
2105.00
1245.70
2007.60
1568.70
1586.90
Mar-20
C
18207.70
19087.90
2471.00
1647.40
1618.60
1322.30
1103.80
Jun-20
C
4110.60
5429.00
431.90
-352.10
-369.70
-268.30
-169.20
Sep-20
C
18755.60
19347.90
2585.90
1819.40
1796.80
1419.60
1419.60
* C - Consolidated, S - Standalone