Maruti Suzuki India

BSE : 532500 | NSE : MARUTI

Industry : Auto 4 wheeler | ISIN : INE585B01010 | FreeFloat : 45.00% | FnO : Yes | LotSize : 100


Intellectual Capital (IC)10,028.59
Net Worth (NW)55,333.50
Intrinsic Worth (IW)65,362.09
Market Cap (MC)228,411.80
Economic Value Added-549.91
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)15.34%
IC Gross Margin (EBITDA/IC)87.41%
IC Net Margin (NPT/IC)42.87%
Knowledge Turnover (Sales/IC)9.42
Market to Intrinsic Value (MC/IW)3.49

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. 2,163.73Rs. 7,561.30
26 May 2022 ---- Rs. 7,805.00
17.75     0.23%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 7,573.24BuyHold
KB > 50% : No50 DMA : Rs. 7,591.30
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
19732.60
20496.30
2049.70
1130.70
1839.60
1363.40
1376.30
Sep-19
C
16997.90
17904.30
1609.90
683.40
1561.40
1347.60
1390.60
Dec-19
C
20721.80
21505.90
2105.00
1245.70
2007.60
1568.70
1586.90
Mar-20
C
18207.70
19087.90
2471.00
1647.40
1618.60
1322.30
1103.80
Jun-20
C
4110.60
5429.00
431.90
-352.10
-369.70
-268.30
-169.20
Sep-20
C
18755.60
19347.90
2585.90
1819.40
1796.80
1419.60
1419.60
Dec-20
C
23471.30
24465.10
3281.30
2539.30
2510.30
1996.70
1996.70
Mar-21
C
24034.50
24124.20
2157.80
1416.20
1383.60
1241.10
1241.10
Jun-21
C
17776.40
18284.30
1362.70
618.90
596.50
475.00
475.00
Sep-21
C
20550.90
21056.50
1389.20
632.40
609.70
486.90
486.90
Dec-21
C
23253.30
23581.20
1917.60
1277.00
1251.70
1041.80
1041.80
Mar-22
C
26749.20
27191.90
2943.30
2295.50
2239.30
1875.80
1875.80
* C - Consolidated, S - Standalone