Emami Limited

BSE : 531162 | NSE : EMAMILTD

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


Intellectual Capital (IC)8,731.27
Net Worth (NW)2,074.29
Intrinsic Worth (IW)10,805.56
Market Cap (MC)19,726.02
Economic Value Added5.01
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)80.80%
IC Gross Margin (EBITDA/IC)11.24%
IC Net Margin (NPT/IC)7.72%
Knowledge Turnover (Sales/IC)0.35
Market to Intrinsic Value (MC/IW)1.83

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. 244.94Rs. 447.15
18 May 2022 ---- Rs. 430.10
-7.75     -1.80%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 456.46SellAvoid
KB > 50% : Yes50 DMA : Rs. 466.86
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
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
Dec-21
C
971.85
988.48
354.88
270.44
268.61
219.52
219.49
Mar-22
C
770.39
800.68
188.30
104.84
103.02
354.11
355.17
* C - Consolidated, S - Standalone