Havells India

BSE : 517354 | NSE : HAVELLS
Industry : Elec. Equipment | ISIN : INE176B01034 | FreeFloat : 40.00% | FnO : Yes | LotSize : 500
Intellectual Capital (IC)17,384.53
Net Worth (NW)6,002.89
Intrinsic Worth (IW)23,387.42
Market Cap (MC)72,184.56
Economic Value Added125.37
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)74.33%
IC Gross Margin (EBITDA/IC)13.26%
IC Net Margin (NPT/IC)8.03%
Knowledge Turnover (Sales/IC)0.87
Market to Intrinsic Value (MC/IW)3.09
As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. 373.42Rs. 1,152.55
26 May 2022 ---- Rs. 1,172.75
-56.70     -4.83%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 1,227.58SellAvoid
KB > 50% : Yes50 DMA : Rs. 1,223.64
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
2716.88
2756.50
279.19
231.98
266.88
177.09
177.09
Sep-19
C
2232.65
2260.56
235.44
182.05
204.82
179.51
179.51
Dec-19
C
2273.29
2298.39
269.57
214.10
233.94
201.22
201.22
Mar-20
C
2217.44
2238.22
265.23
202.72
198.12
177.73
178.57
Jun-20
C
1483.40
1515.66
163.76
103.35
86.63
63.98
63.13
Sep-20
C
2459.49
2538.99
501.44
442.34
425.07
326.36
326.50
Dec-20
C
3175.20
3214.24
549.10
484.70
469.52
350.14
350.47
Mar-21
C
3339.21
3375.87
544.84
479.84
456.33
303.83
303.71
Jun-21
C
2609.97
2644.17
389.51
327.92
316.97
235.78
236.19
Sep-21
C
3238.04
3271.33
478.26
415.90
404.79
302.39
302.28
Dec-21
C
3664.21
3713.05
489.05
422.85
410.55
305.82
306.00
Mar-22
C
4426.26
4470.37
564.04
493.30
474.25
352.48
352.66
* C - Consolidated, S - Standalone