United Spirits

BSE : 532432 | NSE : MCDOWELL-N
Industry : Distilleries | ISIN : INE854D01024 | FreeFloat : 70.00% | FnO : Yes | LotSize : 625
Intellectual Capital (IC)5,864.65
Net Worth (NW)4,684.19
Intrinsic Worth (IW)10,548.84
Market Cap (MC)65,270.32
Economic Value Added130.25
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)55.60%
IC Gross Margin (EBITDA/IC)23.07%
IC Net Margin (NPT/IC)14.58%
Knowledge Turnover (Sales/IC)5.36
Market to Intrinsic Value (MC/IW)6.19
As OfIntrinsic ValueMarket Price
31 Dec 2021Rs. 145.17Rs. 898.25
18 May 2022 ---- Rs. 837.60
3.90     0.47%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 814.94BuyStrong Buy
KB > 50% : Yes50 DMA : Rs. 861.78
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-19
C
6951.26
6953.87
507.92
444.18
383.78
140.41
100.78
Jun-19
C
7292.50
7296.20
493.60
430.60
372.50
181.70
155.10
Sep-19
C
7299.90
7304.50
411.80
340.60
290.30
157.60
155.40
Dec-19
C
7812.30
7818.10
430.70
364.70
314.00
232.00
237.40
Mar-20
C
6419.00
6426.90
321.50
236.40
183.50
49.30
50.70
Jun-20
C
3820.70
3825.90
-162.10
-236.00
-291.50
-246.60
-246.80
Sep-20
C
7509.40
7520.40
301.30
232.00
176.20
125.10
125.10
Dec-20
C
8410.30
8429.10
496.10
417.20
374.30
280.30
281.20
Mar-21
C
7678.10
7682.70
391.40
314.40
281.00
203.30
203.40
Jun-21
C
6168.50
6176.30
151.00
76.70
51.30
50.30
51.50
Sep-21
C
8208.80
8212.60
473.40
397.10
390.20
286.40
284.20
Dec-21
C
8917.20
8917.30
518.80
443.00
403.80
295.30
295.10
* C - Consolidated, S - Standalone