Whirlpool of India

BSE : 500238 | NSE : WHIRLPOOL

Industry : Cons. Electronics | ISIN : INE716A01013 | FreeFloat : 25.00% | FnO : Yes | LotSize : 250


Intellectual Capital (IC)1,033.75
Net Worth (NW)3,393.31
Intrinsic Worth (IW)4,427.05
Market Cap (MC)22,351.64
Economic Value Added-70.55
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)23.35%
IC Gross Margin (EBITDA/IC)55.26%
IC Net Margin (NPT/IC)49.27%
Knowledge Turnover (Sales/IC)5.87
Market to Intrinsic Value (MC/IW)5.05

As OfIntrinsic ValueMarket Price
31 Dec 2021Rs. 348.94Rs. 1,761.75
18 May 2022 ---- Rs. 1,567.40
8.35     0.53%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 1,571.40AccumulateSell on Rallies
KB > 50% : No50 DMA : Rs. 1,609.00
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
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
Mar-21
C
1779.39
1792.54
209.04
172.81
172.58
130.06
130.06
Jun-21
C
1340.61
1354.61
71.64
38.54
34.86
25.51
25.51
Sep-21
C
1607.10
1626.23
147.53
114.89
108.98
413.19
413.19
Dec-21
C
1541.95
1559.71
100.99
62.79
61.11
44.19
44.19
* C - Consolidated, S - Standalone