City Union Bank

BSE : 532210 | NSE : CUB

Industry : Bank Pvt sector | ISIN : INE491A01021 | FreeFloat : 90.00% | FnO : Yes | LotSize : 3100


Intellectual Capital (IC)2,403.93
Net Worth (NW)6,169.47
Intrinsic Worth (IW)8,573.39
Market Cap (MC)11,647.53
Economic Value Added297.59
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)28.04%
IC Gross Margin (EBITDA/IC)120.41%
IC Net Margin (NPT/IC)23.01%
Knowledge Turnover (Sales/IC)1.72
Market to Intrinsic Value (MC/IW)1.36

As OfIntrinsic ValueMarket Price
30 Sep 2021Rs. 116.04Rs. 157.65
6 Dec 2021 ---- Rs. 142.65
-1.55     -1.09%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesSell10 DMA : Rs. 147.51SellStrong Sell
KB > 50% : No50 DMA : Rs. 161.13
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
S
966.62
1086.46
776.64
776.64
228.11
178.11
178.11
Mar-19
S
984.55
1131.44
811.06
811.06
247.11
175.11
175.11
Jun-19
S
1029.24
1192.53
848.00
848.00
235.65
185.65
185.65
Sep-19
S
1036.82
1231.80
863.81
863.81
238.53
193.53
193.53
Dec-19
S
1060.87
1203.24
861.03
861.03
227.43
192.43
192.43
Mar-20
S
1041.68
1220.98
506.89
506.89
-115.29
-95.29
-95.29
Jun-20
S
1049.36
1209.95
811.43
811.43
199.04
154.04
154.04
Sep-20
S
1060.96
1230.28
793.48
793.48
207.66
157.67
157.67
Dec-20
S
1048.03
1277.80
798.91
798.91
239.93
169.93
169.93
Mar-21
S
976.35
1121.43
594.01
594.01
46.19
111.19
111.19
Jun-21
S
997.43
1193.08
762.83
762.83
212.99
172.99
172.99
Sep-21
S
1022.19
1224.94
801.03
801.03
257.10
182.10
182.10
* C - Consolidated, S - Standalone