Embassy Office Parks REIT

BSE : 542602 | NSE : EMBASSY

Industry : Real Estate Investments | ISIN : INE041025011 | FreeFloat : 50.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)-16,494.03
Net Worth (NW)25,886.69
Intrinsic Worth (IW)9,392.66
Market Cap (MC)35,237.95
Economic Value Added-512.59
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)-175.61%
IC Gross Margin (EBITDA/IC)-15.84%
IC Net Margin (NPT/IC)-4.88%
Knowledge Turnover (Sales/IC)-0.19
Market to Intrinsic Value (MC/IW)3.75

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. 99.09Rs. 371.75
26 May 2022 ---- Rs. 374.11
-1.35     -0.36%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 373.44ReduceSell
KB > 50% : No50 DMA : Rs. 376.00
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
550.61
554.13
433.39
294.26
214.54
182.57
222.04
Sep-19
C
529.30
538.10
410.59
266.16
192.70
207.48
232.24
Dec-19
C
551.33
568.13
429.37
311.13
233.57
228.80
253.45
Mar-20
C
562.49
583.60
263.50
137.18
37.79
29.75
57.81
Jun-20
C
544.69
549.24
446.19
328.33
195.62
179.70
204.24
Sep-20
C
561.29
563.38
470.88
351.56
209.92
208.01
232.57
Dec-20
C
587.71
595.95
474.72
338.80
210.89
188.17
214.80
Mar-21
C
763.75
770.29
487.49
289.89
61.75
46.75
46.75
Jun-21
C
737.64
766.74
625.91
430.13
222.80
204.91
204.91
Sep-21
C
756.76
770.16
626.40
427.02
206.19
196.08
196.08
Dec-21
C
740.93
769.78
634.91
436.03
228.48
208.21
208.21
Mar-22
C
747.85
781.85
634.01
431.59
238.78
279.18
279.18
* C - Consolidated, S - Standalone