Whirlpool of India

BSE : 500238 | NSE : WHIRLPOOL

Industry : Cons. Electronics | ISIN : INE716A01013 | FreeFloat : 25.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)4,385.12
Net Worth (NW)2,581.15
Intrinsic Worth (IW)6,966.27
Market Cap (MC)26,323.37
Economic Value Added-70.03
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)62.95%
IC Gross Margin (EBITDA/IC)17.85%
IC Net Margin (NPT/IC)11.42%
Knowledge Turnover (Sales/IC)1.66
Market to Intrinsic Value (MC/IW)3.78

As OfIntrinsic ValueMarket Price
30 Jun 2020Rs. 549.08Rs. 2,074.80
11 Aug 2020 - Rs. 2,066.65
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 2,092.58SellStrong Sell
KB > 50% : Yes50 DMA : Rs. 2,121.73
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
S
1159.67
1187.35
141.18
115.69
114.00
73.45
71.75
Dec-17
S
958.01
979.26
110.39
85.55
83.36
53.14
53.76
Mar-18
S
1257.74
1281.13
164.01
140.64
140.57
91.38
89.75
Jun-18
S
1651.08
1686.75
279.71
252.48
250.72
163.79
161.86
Sep-18
C
1651.08
1685.18
244.04
216.81
250.71
163.78
163.78
Dec-18
C
1181.50
1221.32
107.76
80.84
120.40
78.55
78.56
Mar-19
C
5397.65
5502.35
642.17
530.86
626.47
407.05
409.74
Jun-19
C
1974.20
2001.63
302.45
271.94
294.90
190.84
192.67
Sep-19
C
1393.46
1432.15
141.74
108.02
142.38
124.83
128.70
Dec-19
C
1271.24
1310.69
132.39
103.04
99.95
76.49
77.09
Mar-20
C
1353.62
1379.27
167.56
131.82
123.86
92.34
87.84
Jun-20
C
1027.05
1041.24
60.11
31.76
24.40
15.75
17.67
* C - Consolidated, S - Standalone