Whirlpool of India

BSE : 500238 | NSE : WHIRLPOOL

Industry : Cons. Electronics | ISIN : INE716A01013 | FreeFloat : 25.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)1,393.11
Net Worth (NW)2,725.53
Intrinsic Worth (IW)4,118.64
Market Cap (MC)33,354.61
Economic Value Added-17.29
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)33.82%
IC Gross Margin (EBITDA/IC)55.17%
IC Net Margin (NPT/IC)33.58%
Knowledge Turnover (Sales/IC)4.80
Market to Intrinsic Value (MC/IW)8.10

As OfIntrinsic ValueMarket Price
31 Dec 2020Rs. 324.63Rs. 2,629.00
12 May 2021 - Rs. 2,093.95
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 2,165.96SellStrong Sell
KB > 50% : No50 DMA : Rs. 2,251.05
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
1257.74
1281.13
164.01
140.64
140.57
91.38
89.75
Jun-18
S
1651.08
1686.75
279.71
252.48
250.72
163.79
161.86
Sep-18
C
1651.08
1685.18
244.04
216.81
250.71
163.78
163.78
Dec-18
C
1181.50
1221.32
107.76
80.84
120.40
78.55
78.56
Mar-19
C
5397.65
5502.35
642.17
530.86
626.47
407.05
409.74
Jun-19
C
1974.20
2001.63
302.45
271.94
294.90
190.84
192.67
Sep-19
C
1393.46
1432.15
141.74
108.02
142.38
124.83
128.70
Dec-19
C
1271.24
1310.69
132.39
103.04
99.95
76.49
77.09
Mar-20
C
1353.62
1379.27
167.56
131.82
123.86
92.34
87.84
Jun-20
C
1027.05
1041.24
60.11
31.76
24.40
15.75
17.67
Sep-20
C
1599.47
1634.31
222.05
179.64
178.69
134.67
133.66
Dec-20
C
1493.98
1522.34
135.95
100.84
94.04
71.36
71.36
* C - Consolidated, S - Standalone