Blue Dart Express

BSE : 526612 | NSE : BLUEDART

Industry : Air Delivery & Freight | ISIN : INE233B01017 | FreeFloat : 20.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)3,672.38
Net Worth (NW)871.99
Intrinsic Worth (IW)4,544.37
Market Cap (MC)16,282.70
Economic Value Added94.92
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)80.81%
IC Gross Margin (EBITDA/IC)24.23%
IC Net Margin (NPT/IC)7.26%
Knowledge Turnover (Sales/IC)1.08
Market to Intrinsic Value (MC/IW)3.58

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. 1,915.20Rs. 6,862.25
26 May 2022 ---- Rs. 7,315.30
272.55     3.73%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 7,093.59BuyStrong Buy
KB > 50% : Yes50 DMA : Rs. 6,694.24
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
788.80
794.73
113.39
32.83
9.05
5.99
5.99
Sep-19
C
802.17
808.69
126.49
43.48
20.74
14.64
14.64
Dec-19
C
857.86
859.74
141.96
53.55
-37.53
-31.92
-31.92
Mar-20
C
726.30
727.49
93.53
-1.82
-31.38
-30.57
-34.29
Jun-20
C
416.16
418.83
-39.87
-135.41
-163.21
-125.84
-125.84
Sep-20
C
866.57
871.26
199.07
87.43
57.07
42.33
42.33
Dec-20
C
1037.12
1042.70
265.86
150.93
123.92
95.32
95.32
Mar-21
C
968.28
975.64
255.68
147.79
122.01
90.00
90.00
Jun-21
C
866.22
872.81
165.67
66.65
41.62
31.27
31.27
Sep-21
C
1123.61
1129.84
281.47
180.73
157.99
90.55
90.55
Dec-21
C
1254.75
1269.11
288.03
184.94
165.38
123.42
123.42
Mar-22
C
1165.91
1169.52
295.41
202.89
183.25
136.97
136.97
* C - Consolidated, S - Standalone