Escorts Limited

BSE : 500495 | NSE : ESCORTS

Industry : Auto Tractors | ISIN : INE042A01014 | FreeFloat : 60.00% | FnO : Yes | LotSize : 550


Intellectual Capital (IC)4,069.76
Net Worth (NW)5,315.38
Intrinsic Worth (IW)9,385.14
Market Cap (MC)19,956.86
Economic Value Added-85.34
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)43.36%
IC Gross Margin (EBITDA/IC)33.75%
IC Net Margin (NPT/IC)22.72%
Knowledge Turnover (Sales/IC)1.79
Market to Intrinsic Value (MC/IW)2.13

As OfIntrinsic ValueMarket Price
30 Sep 2021Rs. 696.05Rs. 1,480.10
6 Dec 2021 ---- Rs. 1,846.15
-19.95     -1.08%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 1,840.26ReduceSell
KB > 50% : No50 DMA : Rs. 1,594.56
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
1650.63
1679.48
235.80
214.29
210.01
140.11
140.00
Mar-19
C
1649.08
1668.72
184.91
162.44
174.23
117.84
116.70
Jun-19
C
1440.45
1458.38
142.40
117.65
129.34
87.64
87.74
Sep-19
C
1333.77
1355.21
136.61
109.87
105.82
101.54
98.88
Dec-19
C
1650.22
1678.15
242.06
214.71
211.12
154.79
155.13
Mar-20
C
1385.65
1415.95
210.88
182.50
179.15
127.73
124.32
Jun-20
C
1089.26
1119.85
151.12
124.04
121.63
92.58
92.64
Sep-20
C
1654.18
1693.37
336.24
308.24
304.47
227.22
227.24
Dec-20
C
2042.23
2090.93
418.55
386.43
382.49
286.42
286.42
Mar-21
C
2228.75
2270.65
380.49
349.41
346.19
265.41
265.34
Jun-21
C
1701.79
1750.61
274.83
242.88
239.40
178.45
178.61
Sep-21
C
1673.85
1739.36
271.94
238.45
234.35
173.47
173.33
* C - Consolidated, S - Standalone