VST Tillers

BSE : 531266 | NSE : VSTTILLERS

Industry : Auto Tractors | ISIN : INE764D01017 | FreeFloat : 45.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)207.72
Net Worth (NW)655.15
Intrinsic Worth (IW)862.87
Market Cap (MC)1,616.54
Economic Value Added9.23
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)24.07%
IC Gross Margin (EBITDA/IC)43.77%
IC Net Margin (NPT/IC)30.78%
Knowledge Turnover (Sales/IC)3.15
Market to Intrinsic Value (MC/IW)1.87

As OfIntrinsic ValueMarket Price
31 Dec 2020Rs. 998.74Rs. 1,871.10
12 May 2021 - Rs. 1,764.00
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesSell10 DMA : Rs. 1,813.57SellStrong Sell
KB > 50% : No50 DMA : Rs. 1,826.27
0 < M2IV < 1 : NoVol-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
241.58
250.96
41.68
48.36
48.36
33.70
33.70
Jun-18
S
145.55
152.70
18.40
22.66
21.95
14.38
14.38
Sep-18
S
144.58
160.60
2.78
15.69
14.94
9.19
9.19
Dec-18
S
145.98
152.58
13.40
16.68
16.18
10.11
10.11
Mar-19
S
178.69
192.58
11.33
18.75
18.46
12.38
12.38
Jun-19
S
139.68
144.46
14.52
15.57
14.78
11.55
11.55
Sep-19
S
160.88
171.15
3.94
10.40
9.61
6.39
6.39
Dec-19
S
123.32
127.00
5.37
5.11
4.33
3.47
3.47
Mar-20
S
119.80
124.66
-6.46
-6.48
-5.59
-3.38
-3.38
Jun-20
S
146.24
155.50
16.35
21.39
20.92
17.07
17.07
Sep-20
S
220.39
228.28
45.62
41.42
40.96
29.94
29.94
Dec-20
S
202.87
217.55
44.53
40.20
39.84
30.83
30.83
* C - Consolidated, S - Standalone