Emami Limited

BSE : 531162 | NSE : EMAMILTD

Industry : Personal Care | ISIN : INE548C01032 | FreeFloat : 30.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)4,138.42
Net Worth (NW)1,985.32
Intrinsic Worth (IW)6,123.74
Market Cap (MC)18,836.27
Economic Value Added142.20
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)67.58%
IC Gross Margin (EBITDA/IC)23.95%
IC Net Margin (NPT/IC)10.59%
Knowledge Turnover (Sales/IC)0.71
Market to Intrinsic Value (MC/IW)3.08

As OfIntrinsic ValueMarket Price
31 Dec 2020Rs. 137.76Rs. 423.75
12 May 2021 - Rs. 488.40
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 487.94BuyStrong Buy
KB > 50% : Yes50 DMA : Rs. 489.48
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
Mar-18
C
616.98
619.14
175.41
94.60
87.84
60.86
98.37
Jun-18
C
614.38
616.34
125.48
41.84
37.26
26.95
34.23
Sep-18
C
628.02
631.13
192.50
111.03
106.65
82.68
81.90
Dec-18
C
810.90
816.43
262.36
183.15
176.92
138.30
117.94
Mar-19
C
639.64
656.90
171.28
90.28
84.07
56.09
53.35
Jun-19
C
648.64
660.13
144.83
61.16
56.81
39.12
-13.36
Sep-19
C
660.05
676.43
208.31
126.44
117.12
95.99
90.27
Dec-19
C
812.64
828.22
274.74
189.19
184.26
144.44
122.82
Mar-20
C
532.68
547.17
103.03
17.79
15.38
22.75
1.57
Jun-20
C
481.34
488.04
128.55
53.76
49.06
39.58
39.76
Sep-20
C
734.82
742.71
264.16
149.33
146.85
118.45
121.35
Dec-20
C
933.61
942.79
348.48
254.11
252.74
208.96
207.83
* C - Consolidated, S - Standalone