Shriram Transport Finance Company's intrinsic value using Intellectual Capital analysis

Shriram Transport Finance Company

BSE : 511218

|

NSE : SRTRANSFIN

Industry : Finance Leasing

|

ISIN : INE721A01013

|

FreeFloat : 75.00%

|

FnO : Yes

|

LotSize : 800

BSE 100 | BSE 200 | BSE 250 LargeMidcap | BSE LargeMidcap | BSE SENSEX Next 50 | Nifty 200 | Nifty LargeMidcap 250 | BSE 150 Midcap | BSE Midcap | BSE Midcap Select | Nifty Midcap 100 | Nifty Midcap 150 | Nifty Midcap 50 | Nifty Financial Services | Nifty Financial Services 25/50 | Nifty High Beta 50 | BSE 100 ESG | BSE CARBONEX | Nifty100 Enhanced ESG | Nifty100 ESG | BSE Diversfied Financials Rev Growth | Nifty Services Sector

Intellectual Capital (IC)	17,536.63
Net Worth (NW)	21,085.78
Intrinsic Worth (IW)	38,622.41
Market Cap (MC)	26,482.89
Economic Value Added	-1,055.82

Discount Rate	%
Liquidity Premium	%

Knowledge Basis (IC/IW)	45.41%
IC Gross Margin (EBITDA/IC)	75.09%
IC Net Margin (NPT/IC)	14.63%
Knowledge Turnover (Sales/IC)	1.03
Market to Intrinsic Value (MC/IW)	0.69

As Of	Intrinsic Value	Market Price
31 Dec 2020	Rs. 1,526.21	Rs. 1,046.50
12 Apr 2021	-	Rs. 1,300.90

Fundamental - medium term		Technical - near term		Combined outlook
EVA > 0 : No	Sell	10 DMA : Rs. 1,435.44	Sell	Strong Sell
KB > 50% : No		50 DMA : Rs. 1,379.46
0 < M2IV < 1 : Yes		Vol-Price trend : Falling

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-18
S
3248.70
3309.04
1653.29
1643.21
193.37
144.60
144.60

Jun-18
S
3732.45
3739.85
2744.40
2734.51
883.04
572.90
571.72

Sep-18
S
3937.99
3947.76
2798.58
2787.90
939.03
609.58
609.51

Dec-18
S
3991.09
3993.40
2913.52
2902.63
983.94
635.45
634.19

Mar-19
S
3871.33
3880.43
2872.22
2860.71
972.24
746.04
746.23

Jun-19
S
4053.85
4061.65
3058.16
3024.72
981.58
634.25
631.24

Sep-19
S
4217.54
4219.82
3075.87
3040.27
926.87
765.05
763.63

Dec-19
S
4286.04
4288.20
3341.91
3305.61
1186.32
879.16
879.71

Mar-20
S
4168.42
4173.04
2538.46
2502.75
343.90
223.38
222.52

Jun-20
S
4140.91
4144.70
2733.80
2697.80
430.58
320.06
128.61

Sep-20
S
4347.75
4351.26
3215.39
3183.35
920.42
684.56
705.22

Dec-20
S
4438.37
4443.12
3262.10
3225.26
989.00
733.97
793.43

* C - Consolidated, S - Standalone