Interglobe Aviation

BSE : 539448 | NSE : INDIGO

Industry : Airlines | ISIN : INE646L01027 | FreeFloat : 10.00% | FnO : Yes | LotSize : 250


Intellectual Capital (IC)-26,310.14
Net Worth (NW)-5,988.06
Intrinsic Worth (IW)-32,298.20
Market Cap (MC)77,596.08
Economic Value Added-1,687.73
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)-81.46%
IC Gross Margin (EBITDA/IC)-9.02%
IC Net Margin (NPT/IC)19.75%
Knowledge Turnover (Sales/IC)-0.92
Market to Intrinsic Value (MC/IW)-2.40

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. -838.36Rs. 2,014.15
26 May 2022 ---- Rs. 1,816.20
170.55     9.39%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 1,685.26BuyHold
KB > 50% : No50 DMA : Rs. 1,839.73
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
9420.06
9786.94
2527.61
1626.70
1509.41
1203.14
1203.14
Sep-19
C
8105.19
8539.77
-14.22
-1042.96
-1031.83
-1061.99
-1061.99
Dec-19
C
9931.69
10330.17
1676.25
638.53
556.53
495.97
495.97
Mar-20
C
8299.06
8634.62
204.54
-802.03
-1289.77
-870.81
-862.52
Jun-20
C
766.74
1143.82
1322.05
225.49
-284.26
-2844.29
-2844.59
Sep-20
C
2740.96
3029.20
494.25
-632.33
-1194.85
-1194.83
-1194.83
Dec-20
C
4909.98
5142.77
1075.03
-81.66
-623.13
-620.14
-620.14
Mar-21
C
6222.95
6361.80
690.35
-629.27
-1157.51
-1147.16
-1147.16
Jun-21
C
3006.91
3170.25
-1301.43
-2618.69
-3174.18
-3174.18
-3174.18
Sep-21
C
5608.50
5798.73
381.24
-866.84
-1435.66
-1435.66
-1435.66
Dec-21
C
9294.77
9480.08
1968.52
734.74
133.66
129.79
129.79
Mar-22
C
8020.75
8207.46
224.61
-1044.88
-1677.51
-1681.80
-1681.80
* C - Consolidated, S - Standalone