Yaarii Digital Integrated Services

BSE : 533520 | NSE : YAARII

Industry : Business Services | ISIN : INE126M01010 | FreeFloat : 70.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)-759.02
Net Worth (NW)503.78
Intrinsic Worth (IW)-255.24
Market Cap (MC)1,063.42
Economic Value Added-21.70
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)-297.37%
IC Gross Margin (EBITDA/IC)-88.61%
IC Net Margin (NPT/IC)19.59%
Knowledge Turnover (Sales/IC)-0.25
Market to Intrinsic Value (MC/IW)-4.17

As OfIntrinsic ValueMarket Price
31 Mar 2021Rs. -28.57Rs. 119.05
22 Jun 2021 - Rs. 108.10
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 109.26AccumulateSell on Rallies
KB > 50% : No50 DMA : Rs. 103.84
0 < M2IV < 1 : NoVol-Price trend : Rising

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-18
C
33.55
44.58
15.39
9.86
1.83
0.47
1.19
Sep-18
C
44.35
66.16
24.59
18.45
7.06
2.12
1.80
Dec-18
C
42.63
72.77
24.19
17.10
5.88
2.75
2.65
Mar-19
C
50.36
166.10
112.41
105.07
93.67
72.79
73.05
Jun-19
C
58.64
70.61
-184.59
-192.48
-204.95
-205.22
-205.13
Sep-19
C
60.50
93.30
-12.79
-20.65
-55.40
-54.60
-54.60
Dec-19
C
59.24
77.51
83.17
75.20
25.34
18.70
18.70
Mar-20
C
47.09
106.62
9.25
0.84
-31.73
-52.06
-52.06
Jun-20
C
43.39
61.15
840.12
25.12
-8.96
-12.60
-12.60
Sep-20
C
35.88
47.17
5.82
-1.89
-32.10
-34.85
-34.85
Dec-20
C
44.90
56.07
11.46
4.18
-25.53
-28.62
-28.62
Mar-21
C
44.29
82.83
28.35
22.47
-8.15
-11.58
-11.58
* C - Consolidated, S - Standalone