Central Depository Services

NSE : CDSL

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


Intellectual Capital (IC)4,437.11
Net Worth (NW)974.11
Intrinsic Worth (IW)5,411.22
Market Cap (MC)13,480.50
Economic Value Added53.01
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)82.00%
IC Gross Margin (EBITDA/IC)8.70%
IC Net Margin (NPT/IC)6.36%
Knowledge Turnover (Sales/IC)0.11
Market to Intrinsic Value (MC/IW)2.49

As OfIntrinsic ValueMarket Price
30 Sep 2021Rs. 517.82Rs. 1,290.00
6 Dec 2021 ---- Rs. 1,494.45
-28.20     -1.89%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 1,463.43ReduceBuy on Dips
KB > 50% : Yes50 DMA : Rs. 1,399.60
0 < M2IV < 1 : NoVol-Price trend : Falling

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-18
C
46.17
62.22
38.85
36.27
36.27
28.46
28.38
Mar-19
C
50.54
68.29
45.80
43.19
43.19
34.19
34.40
Jun-19
C
58.40
73.43
37.67
34.98
34.98
27.91
27.42
Sep-19
C
52.66
69.35
41.21
38.22
38.22
20.06
29.63
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
* C - Consolidated, S - Standalone