Vodafone Idea

BSE : 532822 | NSE : IDEA

Industry : Telecom | ISIN : INE669E01016 | FreeFloat : 21.79% | FnO : Yes | LotSize : 70000


Intellectual Capital (IC)-186,676.40
Net Worth (NW)-61,964.80
Intrinsic Worth (IW)-248,641.20
Market Cap (MC)30,994.69
Economic Value Added-4,223.03
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)-75.08%
IC Gross Margin (EBITDA/IC)-3.65%
IC Net Margin (NPT/IC)18.61%
Knowledge Turnover (Sales/IC)-0.22
Market to Intrinsic Value (MC/IW)-0.12

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. -77.41Rs. 9.65
26 May 2022 ---- Rs. 8.60
-0.15     -1.74%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 8.97SellStrong Sell
KB > 50% : No50 DMA : Rs. 9.70
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
11269.90
11549.50
3180.70
-2950.10
-6673.80
-4873.90
-4908.30
Sep-19
C
10844.00
11146.40
-26995.50
-33304.90
-36959.20
-50921.90
-50897.90
Dec-19
C
11089.40
11380.50
8957.46
3080.06
-6421.40
-6438.80
-6453.20
Mar-20
C
11754.20
11920.40
-1526.80
-7565.60
-11742.60
-11643.50
-11627.70
Jun-20
C
10659.30
10714.60
-15680.60
-21656.30
-25460.20
-25460.00
-25467.00
Sep-20
C
10791.20
10830.50
3510.65
-2517.95
-7218.15
-7218.20
-7218.20
Dec-20
C
10894.10
10933.50
607.81
25.40
-453.34
-453.21
-453.21
Mar-21
C
9607.60
9647.80
3474.40
-2335.70
-7042.30
-7022.80
-7022.80
Jun-21
C
9152.30
9185.80
3919.60
-2090.20
-7318.60
-7319.10
-7319.10
Sep-21
C
9406.40
9435.50
3892.30
-2030.40
-7141.80
-7132.30
-7132.30
Dec-21
C
9717.30
9751.80
3837.70
-1901.10
-7225.90
-7230.90
-7230.90
Mar-22
C
10239.50
10271.80
4681.60
-1231.40
-6547.60
-6563.10
-6563.10
* C - Consolidated, S - Standalone