Emami Limited

BSE : 531162 | NSE : EMAMILTD

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


Intellectual Capital (IC)4,476.06
Net Worth (NW)2,058.94
Intrinsic Worth (IW)6,535.00
Market Cap (MC)25,515.09
Economic Value Added116.78
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)68.49%
IC Gross Margin (EBITDA/IC)22.65%
IC Net Margin (NPT/IC)12.44%
Knowledge Turnover (Sales/IC)0.66
Market to Intrinsic Value (MC/IW)3.90

As OfIntrinsic ValueMarket Price
30 Sep 2021Rs. 147.01Rs. 574.00
6 Dec 2021 ---- Rs. 537.20
-14.00     -2.61%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 528.34ReduceBuy on Dips
KB > 50% : Yes50 DMA : Rs. 546.08
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
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
Mar-21
C
730.76
777.26
207.96
125.00
120.28
87.73
88.35
Jun-21
C
660.95
671.67
178.91
95.91
95.27
77.79
77.10
Sep-21
C
788.84
826.45
310.95
227.07
226.29
185.25
185.79
* C - Consolidated, S - Standalone