Adani Power

BSE : 533096 | NSE : ADANIPOWER

Industry : Pow. Generation | ISIN : INE814H01011 | FreeFloat : 25.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)7,099.69
Net Worth (NW)18,703.44
Intrinsic Worth (IW)25,803.13
Market Cap (MC)71,391.95
Economic Value Added3,146.44
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)27.51%
IC Gross Margin (EBITDA/IC)171.51%
IC Net Margin (NPT/IC)44.84%
Knowledge Turnover (Sales/IC)3.86
Market to Intrinsic Value (MC/IW)2.77

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. 66.90Rs. 185.10
26 May 2022 ---- Rs. 314.30
14.95     4.76%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesSell10 DMA : Rs. 296.01BuyHold
KB > 50% : No50 DMA : Rs. 232.29
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
Jun-19
C
7804.78
8014.50
1889.73
1200.08
-121.75
-263.39
-265.56
Sep-19
C
5915.69
6815.22
2249.57
1484.31
157.98
3.88
3.32
Dec-19
C
6574.82
6684.52
1557.40
774.22
-648.55
-702.40
-703.48
Mar-20
C
6172.43
6327.57
359.70
-408.71
-1652.60
-1312.86
-1298.73
Jun-20
C
5203.83
5356.19
1540.86
758.25
-633.62
-682.46
-705.09
Sep-20
C
7749.21
8792.28
5085.81
4257.97
2893.93
2228.05
2218.93
Dec-20
C
6894.84
7099.20
1827.30
1017.65
-205.75
-288.74
-288.75
Mar-21
C
6373.60
6902.01
2142.75
1361.20
234.18
13.13
16.57
Jun-21
C
6568.86
7213.21
2292.36
1518.02
449.71
278.22
271.18
Sep-21
C
5183.66
5571.76
1551.41
766.45
-209.91
-230.60
-239.85
Dec-21
C
5360.88
5593.58
2003.47
1219.11
204.34
218.49
233.34
Mar-22
C
10597.78
13307.92
7942.21
7168.33
6132.99
4645.47
4673.55
* C - Consolidated, S - Standalone