GAIL India

BSE : 532155 | NSE : GAIL

Industry : Gas Transmission | ISIN : INE129A01019 | FreeFloat : 40.00% | FnO : Yes | LotSize : 6100


Intellectual Capital (IC)89,932.09
Net Worth (NW)64,132.17
Intrinsic Worth (IW)154,064.30
Market Cap (MC)57,369.77
Economic Value Added1,497.67
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)58.37%
IC Gross Margin (EBITDA/IC)20.09%
IC Net Margin (NPT/IC)13.96%
Knowledge Turnover (Sales/IC)0.88
Market to Intrinsic Value (MC/IW)0.37

As OfIntrinsic ValueMarket Price
31 Dec 2021Rs. 346.96Rs. 129.20
26 May 2022 ---- Rs. 151.20
-0.90     -0.60%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 152.49SellAvoid
KB > 50% : Yes50 DMA : Rs. 156.02
0 < M2IV < 1 : YesVol-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
Mar-19
C
19065.47
19880.19
1755.50
1268.21
2058.61
1355.52
1522.73
Jun-19
C
18467.44
18627.03
2357.61
1920.70
2050.30
1246.51
1501.95
Sep-19
C
18235.45
18470.74
1654.14
1185.63
1388.16
849.27
1167.07
Dec-19
C
17882.74
18078.73
2171.33
1636.48
1801.90
1015.10
2024.66
Mar-20
C
17938.08
18893.64
4454.21
3814.32
3598.70
4813.88
3259.88
Jun-20
C
12180.62
12339.12
1302.41
781.30
728.74
642.97
966.66
Sep-20
C
13809.86
14104.80
2009.53
1463.66
1432.00
1068.16
985.41
Dec-20
C
15680.62
15899.85
2944.16
2383.25
2345.85
1897.04
1869.81
Mar-21
C
15757.16
16204.69
3822.43
3276.50
3218.85
2534.64
2738.43
Jun-21
C
17588.64
17702.43
3182.68
2592.69
2540.25
2157.15
2393.84
Sep-21
C
21781.87
22056.21
4378.34
3774.49
3728.03
2872.62
3078.38
Dec-21
C
26175.60
26597.03
5473.95
4866.38
4819.80
3800.09
3924.89
* C - Consolidated, S - Standalone