Central Depository Services

NSE : CDSL

Industry : Finance Investments | ISIN : INE736A01011 | FreeFloat : 35.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)6,253.09
Net Worth (NW)1,118.79
Intrinsic Worth (IW)7,371.88
Market Cap (MC)13,019.66
Economic Value Added35.94
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)84.82%
IC Gross Margin (EBITDA/IC)7.73%
IC Net Margin (NPT/IC)5.67%
Knowledge Turnover (Sales/IC)0.11
Market to Intrinsic Value (MC/IW)1.77

As OfIntrinsic ValueMarket Price
30 Sep 2022Rs. 705.44Rs. 1,245.90
29 Nov 2022 ---- Rs. 1,234.45
8.80     0.71%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 1,220.63BuyStrong Buy
KB > 50% : Yes50 DMA : Rs. 1,240.00
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
Dec-19
C
54.11
68.49
30.45
27.42
27.42
21.61
21.68
Mar-20
C
59.88
72.98
38.89
35.85
35.82
28.14
28.07
Jun-20
C
65.27
86.01
58.80
56.34
56.34
46.72
46.50
Sep-20
C
89.20
101.17
66.32
63.71
63.71
48.87
48.87
Dec-20
C
86.13
103.20
73.07
70.56
70.56
54.03
54.03
Mar-21
C
103.09
110.25
70.55
68.93
68.92
51.64
51.64
Jun-21
C
117.28
129.79
89.76
84.60
84.60
63.99
64.07
Sep-21
C
145.97
165.15
117.86
114.80
114.80
86.06
86.22
Dec-21
C
151.52
162.93
114.20
111.05
111.04
83.63
83.65
Mar-22
C
136.56
148.02
101.73
98.11
98.11
78.12
78.82
Jun-22
C
140.18
146.30
80.80
76.61
76.59
57.61
57.91
Sep-22
C
148.95
169.94
112.31
107.42
107.37
80.46
81.22
* C - Consolidated, S - Standalone