Vedanta Limited

BSE : 500295 | NSE : VEDL

Industry : Mining/Minerals | ISIN : INE205A01025 | FreeFloat : 45.00% | FnO : Yes | LotSize : 3500


Intellectual Capital (IC)31,973.50
Net Worth (NW)79,715.34
Intrinsic Worth (IW)111,688.80
Market Cap (MC)56,668.66
Economic Value Added-1,511.92
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)28.63%
IC Gross Margin (EBITDA/IC)80.44%
IC Net Margin (NPT/IC)35.71%
Knowledge Turnover (Sales/IC)2.78
Market to Intrinsic Value (MC/IW)0.51

As OfIntrinsic ValueMarket Price
31 Dec 2019Rs. 300.47Rs. 152.45
29 May 2020 - Rs. 92.20
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 90.13BuyHold
KB > 50% : No50 DMA : Rs. 78.38
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
Mar-17
C
23691.39
24612.15
8156.45
6552.76
5049.28
2988.88
2218.28
Jun-17
C
19342.00
20397.00
5929.00
4543.00
2951.00
2270.00
2353.00
Sep-17
C
21590.00
22466.00
6731.00
5305.00
3921.00
2986.00
2943.00
Dec-17
C
24361.00
24934.00
7178.00
5629.00
4323.00
2959.00
2743.00
Mar-18
C
27630.00
28623.00
11699.00
10016.00
8592.00
5675.00
8038.00
Jun-18
C
22206.00
22624.00
6702.00
4906.00
3360.00
2248.00
2892.00
Sep-18
C
22705.00
23297.00
6120.00
4189.00
2618.00
1900.00
2984.00
Dec-18
C
23669.00
25067.00
8043.00
5836.00
3478.00
2332.00
1460.00
Mar-19
C
23468.00
25096.00
7763.00
5505.00
4104.00
3218.00
2819.00
Jun-19
C
21374.00
21754.00
5578.00
3423.00
2082.00
1944.00
1961.00
Sep-19
C
21739.00
22814.00
4857.00
2462.00
1122.00
2731.00
3023.00
Dec-19
C
21126.00
22007.00
7329.00
5038.00
3806.00
2665.00
3189.00
* C - Consolidated, S - Standalone