Whirlpool of India

BSE : 500238 | NSE : WHIRLPOOL

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


Intellectual Capital (IC)9,268.42
Net Worth (NW)2,464.33
Intrinsic Worth (IW)11,732.76
Market Cap (MC)30,113.03
Economic Value Added1.81
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)79.00%
IC Gross Margin (EBITDA/IC)11.91%
IC Net Margin (NPT/IC)8.24%
Knowledge Turnover (Sales/IC)0.99
Market to Intrinsic Value (MC/IW)2.57

As OfIntrinsic ValueMarket Price
31 Dec 2019Rs. 924.77Rs. 2,373.50
26 May 2020 - Rs. 1,859.40
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 1,876.47AccumulateBuy
KB > 50% : Yes50 DMA : Rs. 1,896.82
0 < M2IV < 1 : NoVol-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
S
1114.29
1131.10
141.39
116.55
115.92
74.38
71.38
Jun-17
S
1617.88
1639.54
232.42
204.61
202.90
132.72
132.63
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
* C - Consolidated, S - Standalone