Havells India

BSE : 517354 | NSE : HAVELLS
Industry : Elec. Equipment | ISIN : INE176B01034 | FreeFloat : 40.00% | FnO : Yes | LotSize : 500
Intellectual Capital (IC)9,422.07
Net Worth (NW)5,412.49
Intrinsic Worth (IW)14,834.56
Market Cap (MC)61,390.23
Economic Value Added30.16
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)63.51%
IC Gross Margin (EBITDA/IC)19.90%
IC Net Margin (NPT/IC)11.86%
Knowledge Turnover (Sales/IC)1.16
Market to Intrinsic Value (MC/IW)4.14
As OfIntrinsic ValueMarket Price
30 Jun 2021Rs. 236.86Rs. 980.20
20 Sep 2021 ---- Rs. 1,407.20
-64.70     -4.60%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 1,446.09SellAvoid
KB > 50% : Yes50 DMA : Rs. 1,242.39
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
Sep-18
C
2194.13
2233.07
259.94
219.82
254.88
179.70
179.71
Dec-18
C
2523.81
2553.85
298.48
262.08
288.73
195.72
195.72
Mar-19
C
2754.77
2785.22
314.60
274.59
298.82
198.96
198.96
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
* C - Consolidated, S - Standalone