Marico Limited

BSE : 531642 | NSE : MARICO

Industry : Personal Care | ISIN : INE196A01026 | FreeFloat : 45.00% | FnO : Yes | LotSize : 1000


Intellectual Capital (IC)16,594.09
Net Worth (NW)3,405.00
Intrinsic Worth (IW)19,999.09
Market Cap (MC)65,117.70
Economic Value Added155.77
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)82.97%
IC Gross Margin (EBITDA/IC)10.24%
IC Net Margin (NPT/IC)7.48%
Knowledge Turnover (Sales/IC)0.57
Market to Intrinsic Value (MC/IW)3.26

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. 154.70Rs. 503.70
26 May 2022 ---- Rs. 530.15
8.35     1.58%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 517.38BuyStrong Buy
KB > 50% : Yes50 DMA : Rs. 512.16
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
2166.00
2194.00
470.00
435.00
423.00
315.00
316.00
Sep-19
C
1829.00
1864.00
389.00
354.00
341.00
253.00
248.00
Dec-19
C
1824.00
1853.00
402.00
370.00
358.00
276.00
318.00
Mar-20
C
1496.00
1528.00
303.00
265.00
252.00
199.00
204.00
Jun-20
C
1925.00
1944.00
548.00
514.00
505.00
388.00
386.00
Sep-20
C
1989.00
2016.00
383.00
350.00
342.00
273.00
278.00
Dec-20
C
2122.00
2146.00
437.00
401.00
394.00
312.00
316.00
Mar-21
C
2012.00
2041.00
329.00
293.00
283.00
227.00
226.00
Jun-21
C
2525.00
2552.00
508.00
475.00
467.00
365.00
379.00
Sep-21
C
2419.00
2444.00
448.00
415.00
405.00
316.00
318.00
Dec-21
C
2407.00
2429.00
453.00
417.00
407.00
317.00
314.00
Mar-22
C
2161.00
2185.00
370.00
333.00
322.00
257.00
275.00
* C - Consolidated, S - Standalone