NTPC Limited's intrinsic value using Intellectual Capital analysis

NTPC Limited

BSE : 532555

|

NSE : NTPC

Industry : Power Generation

|

ISIN : INE733E01010

|

FreeFloat : 48.82%

|

FnO : Yes

|

LotSize : 1500

BSE SENSEX | BSE SENSEX 50 | BSE SENSEX 50 TMC | BSE SENSEX SIXTY | Nifty 50 | Nifty50 Equal Weight | BSE 100 | BSE 100 Largecap TMC | BSE 200 | BSE 200 Equal Weight | BSE 250 LargeMidcap | BSE Largecap | BSE LargeMidcap | Nifty 100 | Nifty 200 | Nifty LargeMidcap 250 | Nifty100 Equal Weight | Nifty Alpha Low Volatility 30 | BSE Power | BSE Power and Energy | BSE Utilities | Nifty Energy | BSE Dividend Stability | Nifty Dividend Opp 50 | Nifty100 Alpha 30 | Nifty200 Alpha 30 | Nifty200 Momentum 30 | Nifty200 Value 30 | Nifty50 Value 20 | Nifty500 Value 50 | Nifty 100 ESG Sector Leaders | Nifty100 Enhanced ESG | Nifty100 ESG | BSE Bharat 22 | BSE CPSE | BSE India Infra | BSE PSU | Nifty Commodities | Nifty CPSE | Nifty Housing | Nifty Infrastructure | Nifty PSE | Nifty Rural | Nifty Services Sector | Nifty500 Multicap Infra 50:30:20

Intellectual Capital (IC)	83,336.52
Net Worth (NW)	170,529.20
Intrinsic Worth (IW)	253,865.70
Market Cap (MC)	366,873.40
Economic Value Added	-4,376.47

Discount Rate	%
Liquidity Premium	%

Knowledge Basis (IC/IW)	32.83%
IC Gross Margin (EBITDA/IC)	73.05%
IC Net Margin (NPT/IC)	27.34%
Knowledge Turnover (Sales/IC)	2.38
Market to Intrinsic Value (MC/IW)	1.45

As Of	Intrinsic Value	Market Price
30 Jun 2024	Rs. 261.81	Rs. 378.35
11 Oct 2024	----	Rs. 422.50
11 Oct 2024	----	-0.20 -0.05%

Fundamental - Quality		Technical - Daily Price action		Near-term Outlook
EVA > 0 : No	Bearish	10 DMA : Rs. 428.61	Bearish	Very Bearish
KB > 50% : No		50 DMA : Rs. 413.70
0 < M2IV < 1 : No		Vol-Price trend : Falling
Disclaimer: Sentimeter is based on market data caclulations and is NOT an investment advice

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

Sep-21
C
32403.58
33095.67
9996.24
6682.12
4470.19
3690.95
3687.22

Dec-21
C
33292.61
33783.62
11810.61
8358.80
6127.08
4626.11
4626.11

Mar-22
C
37085.07
37724.42
12250.88
8429.69
6022.13
5199.51
5208.38

Jun-22
C
43177.14
43560.72
11446.18
7904.68
5427.88
3977.77
3944.20

Sep-22
C
44175.03
44681.50
11289.72
7602.49
4534.59
3417.67
3412.30

Dec-22
C
44601.84
44989.21
15225.08
11510.00
8341.82
4854.36
4803.31

Mar-23
C
44252.92
44745.74
12734.30
8885.84
6026.30
4871.55
4840.12

Jun-23
C
43075.09
43390.02
13849.18
10027.90
7105.53
4907.13
4880.23

Sep-23
C
44983.35
45384.64
13484.61
9446.93
6526.42
4726.40
4724.55

Dec-23
C
42820.38
43574.65
12458.37
8384.46
5134.38
5208.87
5215.53

Mar-24
C
47622.06
48816.55
15601.13
11330.37
8375.12
6490.05
6492.39

Jun-24
C
48520.57
48981.68
15211.57
11007.37
7871.46
5506.07
5406.94

* C - Consolidated, S - Standalone

Standard Disclaimer

Registration granted by SEBI, membership of BASL and certification from NISM in no way guarantee performance of the intermediary or provide any assurance of returns to investors.
Past performance, by way of backtesting or by way of actuals, is no guarantee of future returms.
Data mentioned on this page is for educational purpose only and does not constitute investment advice.

Standard Warning - Investment in securities markets are subject to market risk. Read all the related documents carefully before investing.