Vedanta Limited

BSE : 500295 | NSE : VEDL

Industry : Mining/Minerals | ISIN : INE205A01025 | FreeFloat : 45.00% | FnO : Yes | LotSize : 1550


Intellectual Capital (IC)153,778.70
Net Worth (NW)82,704.00
Intrinsic Worth (IW)236,482.70
Market Cap (MC)149,933.20
Economic Value Added2,844.37
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)65.03%
IC Gross Margin (EBITDA/IC)23.50%
IC Net Margin (NPT/IC)11.66%
Knowledge Turnover (Sales/IC)0.74
Market to Intrinsic Value (MC/IW)0.63

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. 636.19Rs. 403.35
26 May 2022 ---- Rs. 313.05
8.20     2.62%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 306.79BuyStrong Buy
KB > 50% : Yes50 DMA : Rs. 381.57
0 < M2IV < 1 : YesVol-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
21374.00
21754.00
5578.00
3423.00
2082.00
1944.00
1961.00
Sep-19
C
21739.00
22814.00
4857.00
2462.00
1122.00
2731.00
3023.00
Dec-19
C
21126.00
22007.00
7329.00
5038.00
3806.00
2665.00
3189.00
Mar-20
C
19755.00
20382.00
-11953.00
-14205.00
-15269.00
-12083.00
-12201.00
Jun-20
C
15973.00
16998.00
5018.00
3285.00
2033.00
1522.00
1579.00
Sep-20
C
21107.00
21744.00
7263.00
5325.00
4013.00
1644.00
1407.00
Dec-20
C
22735.00
23621.00
8643.00
6731.00
5410.00
4224.00
4442.00
Mar-21
C
28206.00
29065.00
9123.00
7068.00
5743.00
7628.00
7756.00
Jun-21
C
28105.00
29151.00
10476.00
8352.00
7170.00
5283.00
5669.00
Sep-21
C
30401.00
31074.00
10990.00
8872.00
7806.00
5812.00
5586.00
Dec-21
C
34097.00
34674.00
11282.00
9008.00
7792.00
5354.00
5223.00
Mar-22
C
39822.00
40433.00
14244.00
11865.00
10532.00
7261.00
8097.00
* C - Consolidated, S - Standalone