Indo Count Industries

BSE : 521016 | NSE : ICIL

Industry : Textiles | ISIN : INE483B01026 | FreeFloat : 40.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)809.22
Net Worth (NW)1,233.03
Intrinsic Worth (IW)2,042.26
Market Cap (MC)2,875.13
Economic Value Added35.70
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)39.62%
IC Gross Margin (EBITDA/IC)32.09%
IC Net Margin (NPT/IC)19.82%
Knowledge Turnover (Sales/IC)2.76
Market to Intrinsic Value (MC/IW)1.41

As OfIntrinsic ValueMarket Price
31 Dec 2020Rs. 103.46Rs. 145.65
12 May 2021 - Rs. 150.50
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesSell10 DMA : Rs. 141.54BuyHold
KB > 50% : No50 DMA : Rs. 130.35
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
Mar-18
S
405.94
423.73
59.56
51.89
41.95
26.79
27.96
Jun-18
S
440.25
456.88
64.09
56.22
47.10
28.80
-8.22
Sep-18
S
486.50
486.02
49.78
41.67
33.60
21.77
-37.81
Dec-18
S
488.92
478.44
26.71
18.38
10.15
6.66
58.89
Mar-19
C
441.82
441.82
15.66
6.71
-2.06
-4.54
-4.43
Jun-19
C
518.46
518.46
71.37
60.93
51.99
34.67
34.77
Sep-19
C
568.14
587.18
-11.92
-22.86
-34.31
10.61
-12.06
Dec-19
C
636.86
636.87
44.56
33.54
23.00
19.56
26.61
Mar-20
C
400.56
424.97
35.37
24.31
16.00
8.25
-27.64
Jun-20
C
331.75
335.97
38.87
28.11
22.86
17.70
36.57
Sep-20
C
713.79
724.05
123.19
112.17
107.34
80.83
109.44
Dec-20
C
783.14
792.25
142.82
131.92
124.83
92.83
105.48
* C - Consolidated, S - Standalone