Swaraj Engines

BSE : 500407 | NSE : SWARAJENG

Industry : Engines | ISIN : INE277A01016 | FreeFloat : 50.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)2,211.63
Net Worth (NW)264.34
Intrinsic Worth (IW)2,475.97
Market Cap (MC)1,974.25
Economic Value Added26.47
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)89.32%
IC Gross Margin (EBITDA/IC)8.72%
IC Net Margin (NPT/IC)5.80%
Knowledge Turnover (Sales/IC)0.57
Market to Intrinsic Value (MC/IW)0.80

As OfIntrinsic ValueMarket Price
30 Sep 2021Rs. 2,039.41Rs. 1,626.15
6 Dec 2021 ---- Rs. 1,616.15
-16.55     -1.02%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 1,673.05SellAvoid
KB > 50% : Yes50 DMA : Rs. 1,700.07
0 < M2IV < 1 : YesVol-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
Dec-18
S
198.72
202.75
27.49
26.80
26.80
17.34
17.34
Mar-19
S
191.47
195.11
27.41
25.77
25.76
16.65
16.65
Jun-19
S
205.38
209.00
27.36
26.22
26.22
16.92
16.92
Sep-19
S
222.72
226.16
30.00
28.10
28.09
25.39
25.39
Dec-19
S
170.07
172.83
19.69
17.33
17.33
12.89
12.89
Mar-20
S
175.13
178.09
26.34
21.43
21.43
15.84
15.41
Jun-20
S
116.99
119.05
14.94
10.71
10.71
7.84
7.84
Sep-20
S
292.28
294.36
42.08
36.44
36.44
27.12
27.12
Dec-20
S
272.39
274.60
38.81
33.63
33.63
25.02
25.02
Mar-21
S
304.91
307.15
48.42
43.70
43.70
32.56
32.56
Jun-21
S
314.71
317.32
49.94
45.15
45.15
33.65
33.65
Sep-21
S
343.59
345.93
50.08
45.32
45.31
33.77
33.77
* C - Consolidated, S - Standalone