Vedanta Limited

BSE : 500295 | NSE : VEDL

Industry : Mining/Minerals | ISIN : INE205A01025 | FreeFloat : 45.00% | FnO : Yes | LotSize : 3100


Intellectual Capital (IC)32,760.33
Net Worth (NW)83,023.31
Intrinsic Worth (IW)115,783.60
Market Cap (MC)97,706.52
Economic Value Added1,316.24
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)28.29%
IC Gross Margin (EBITDA/IC)74.02%
IC Net Margin (NPT/IC)30.92%
Knowledge Turnover (Sales/IC)2.81
Market to Intrinsic Value (MC/IW)0.84

As OfIntrinsic ValueMarket Price
30 Jun 2021Rs. 311.48Rs. 262.85
20 Sep 2021 ---- Rs. 286.55
-15.45     -5.39%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesSell10 DMA : Rs. 304.45SellStrong Sell
KB > 50% : No50 DMA : Rs. 293.78
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
Sep-18
C
22705.00
23297.00
6120.00
4189.00
2618.00
1900.00
2984.00
Dec-18
C
23669.00
25067.00
8043.00
5836.00
3478.00
2332.00
1460.00
Mar-19
C
23468.00
25096.00
7763.00
5505.00
4104.00
3218.00
2819.00
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
* C - Consolidated, S - Standalone