ICICI Bank

BSE : 532174 | NSE : ICICIBANK

Industry : Bank Pvt sector | ISIN : INE090A01021 | FreeFloat : 99.41% | FnO : Yes | LotSize : 1375


Intellectual Capital (IC)155,224.80
Net Worth (NW)188,033.40
Intrinsic Worth (IW)343,258.20
Market Cap (MC)507,468.80
Economic Value Added-123.44
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)45.22%
IC Gross Margin (EBITDA/IC)50.92%
IC Net Margin (NPT/IC)18.92%
Knowledge Turnover (Sales/IC)0.63
Market to Intrinsic Value (MC/IW)1.48

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. 493.98Rs. 730.30
26 May 2022 ---- Rs. 728.50
15.15     2.08%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 703.86BuyHold
KB > 50% : No50 DMA : Rs. 726.40
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-19
C
20365.87
33868.89
15216.97
15216.97
4208.35
2913.45
2513.69
Sep-19
C
21106.28
37424.78
16972.20
16972.20
5637.51
1131.20
1131.20
Dec-19
C
21622.94
38370.95
18052.40
18052.40
6755.28
4670.10
4670.10
Mar-20
C
21740.68
40121.48
13002.56
13002.56
1977.47
1251.32
1251.32
Jun-20
C
22422.71
37939.32
15934.32
15934.32
4587.30
3586.91
3117.68
Sep-20
C
22226.49
39321.42
17317.66
17317.66
6872.71
4882.33
4882.33
Dec-20
C
22213.88
40454.45
17970.03
17970.03
7557.99
5498.15
5498.15
Mar-21
C
22299.58
43621.29
16965.41
16965.41
7010.33
4886.16
4886.16
Jun-21
C
23097.28
38852.60
16752.33
16752.33
6678.59
4747.42
4747.42
Sep-21
C
23478.00
39484.49
18698.08
18698.08
8605.52
6091.84
6091.84
Dec-21
C
24314.25
39865.80
19588.46
19588.46
9216.09
6536.55
6536.55
Mar-22
C
24999.46
42834.06
21237.46
21237.46
10603.53
7348.77
7718.94
* C - Consolidated, S - Standalone