Bharti Airtel

BSE : 532454 | NSE : BHARTIARTL

Industry : Telecom | ISIN : INE397D01024 | FreeFloat : 43.94% | FnO : Yes | LotSize : 950


Intellectual Capital (IC)78,077.74
Net Worth (NW)91,935.00
Intrinsic Worth (IW)170,012.80
Market Cap (MC)444,236.40
Economic Value Added-894.55
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)45.92%
IC Gross Margin (EBITDA/IC)59.08%
IC Net Margin (NPT/IC)-1.72%
Knowledge Turnover (Sales/IC)1.40
Market to Intrinsic Value (MC/IW)2.61

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. 288.93Rs. 754.95
26 May 2022 ---- Rs. 693.65
5.45     0.79%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 689.43BuyHold
KB > 50% : No50 DMA : Rs. 725.21
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
20737.90
20812.50
7543.50
784.80
-2999.20
-2392.20
-2675.40
Sep-19
C
21131.30
21199.00
-21211.70
-28146.80
-31334.00
-22830.10
-22486.70
Dec-19
C
21947.10
22021.60
8719.60
1778.80
-1502.80
-464.90
-433.10
Mar-20
C
23722.70
23822.10
4174.70
-2880.30
-7010.50
-4977.00
-5416.80
Jun-20
C
23938.70
24419.20
-690.70
-7917.50
-11373.70
-15191.20
-15328.40
Sep-20
C
25785.00
25933.90
11699.30
4278.20
517.80
-33.90
-172.20
Dec-20
C
26517.80
26567.00
7321.70
-181.40
-4153.30
1350.10
595.20
Mar-21
C
25747.30
25831.20
13383.60
5881.70
2021.10
1511.00
896.60
Jun-21
C
26853.60
27063.40
13715.30
6001.60
1775.90
941.40
1204.60
Sep-21
C
28326.40
28435.20
14518.10
6270.90
2306.80
1998.10
2160.40
Dec-21
C
29866.60
30063.70
15555.80
7008.60
2641.50
1650.70
1618.30
Mar-22
C
31500.30
31518.90
16772.50
8189.90
4130.60
3715.00
3577.40
* C - Consolidated, S - Standalone