VST Tillers

BSE : 531266 | NSE : VSTTILLERS

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


Intellectual Capital (IC)1,003.80
Net Worth (NW)749.54
Intrinsic Worth (IW)1,753.34
Market Cap (MC)2,074.09
Economic Value Added-4.75
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)57.25%
IC Gross Margin (EBITDA/IC)19.02%
IC Net Margin (NPT/IC)11.71%
Knowledge Turnover (Sales/IC)0.93
Market to Intrinsic Value (MC/IW)1.18

As OfIntrinsic ValueMarket Price
31 Mar 2022Rs. 2,029.44Rs. 2,400.70
8 Aug 2022 ---- Rs. 2,515.60
71.60     2.85%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 2,602.80AccumulateSell on Rallies
KB > 50% : Yes50 DMA : Rs. 2,569.73
0 < M2IV < 1 : NoVol-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
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
Mar-21
S
194.74
208.99
22.08
17.75
17.50
12.93
12.93
Jun-21
S
193.60
205.41
37.20
31.39
31.20
24.01
24.01
Sep-21
S
233.46
244.05
48.98
43.14
42.82
32.15
32.15
Dec-21
S
208.44
213.70
35.51
29.29
29.00
21.05
21.05
Mar-22
S
218.36
224.79
36.58
29.41
29.16
22.10
22.10
* C - Consolidated, S - Standalone