icTracker Valuation of BSE India Infra stocks
*NOTE - Grey coloured rows indicate that 70% of stocks in this list have moved towards their Intrinsic Price since the valuation date
Intrinsic Price and Market Price are in Rs., Market Cap is in Rs. Cr
Outlook codes :: AvBy - Avoid Buying; AvSl - Avoid Selling; BoDp - Buy on Dips; StBy - Strong Buy; SoRl - Sell on Rallies; StSl - Strong Sell
| No | Stock Name | Industry | Valuation Date | Market price on val. date | Intrinsic price on val. date | Latest market price | Latest full market cap | Latest free-float market cap | MV to IV | KB | EVA® to NW | Outlook |
|
1
| Adani Green Energy | Power Generation | 30 Sep 2022 | 2,260.8 | -153.7 | 1,189.0 | 188,341.5 | 52,157.2 | -14.71 | -1.28 | -0.02 | StSl |
|
2
| Adani Ports and Special Economic Zone | Marine Ports | 30 Sep 2022 | 820.7 | 436.5 | 597.0 | 126,108.7 | 44,609.7 | 1.88 | 0.52 | -0.03 | SoRl |
|
3
| Adani Power | Power Generation | 30 Sep 2022 | 373.5 | 164.4 | 235.6 | 90,850.2 | 33,660.0 | 2.27 | 0.62 | -0.05 | StSl |
|
4
| Adani Transmission | Power Distribution | 30 Sep 2022 | 3,289.8 | 43.6 | 1,708.2 | 190,548.5 | 49,745.0 | 75.42 | -1.39 | -0.08 | StSl |
|
5
| GAIL India | Gas Transmission | 31 Dec 2022 | 96.1 | 251.5 | 95.0 | 62,430.6 | 20,707.8 | 0.38 | 0.60 | -0.03 | StSl |
|
6
| GMR Airports Infrastructure | Engineering turnkey | 30 Sep 2022 | 35.6 | -36.5 | 37.0 | 22,333.0 | 6,166.0 | -0.97 | -1.03 | -0.01 | SoRl |
|
7
| Great Eastern Shipping Co | Shipping | 30 Sep 2022 | 540.5 | 1,661.5 | 624.8 | 8,919.4 | 5,528.9 | 0.33 | 0.61 | 0.05 | AvBy |
|
8
| Gujarat Gas | Gas Distribution | 30 Sep 2022 | 503.3 | 399.2 | 449.9 | 30,970.7 | 7,751.4 | 1.26 | 0.77 | 0.03 | AvBy |
|
9
| Gujarat Pipavav Port | Marine Ports | 30 Sep 2022 | 87.2 | 55.0 | 91.6 | 4,428.3 | 2,482.6 | 1.58 | 0.15 | -0.01 | SoRl |
|
10
| Gujarat State Petronet | Gas Transmission | 30 Sep 2022 | 231.0 | 755.8 | 269.1 | 15,180.1 | 7,581.4 | 0.31 | 0.73 | 0.02 | Buy |
|
11
| Indian Railway Finance Corporation | Finance Term Lending | 30 Sep 2022 | 21.3 | 245.8 | 31.2 | 40,773.7 | 5,175.8 | 0.09 | 0.86 | -0.06 | StSl |
|
12
| Interglobe Aviation | Airlines | 30 Sep 2022 | 1,855.3 | -3,331.3 | 2,083.8 | 80,314.9 | 22,328.2 | -0.56 | -0.93 | -0.01 | StSl |
|
13
| IRB Infrastructure Developers | Infra Developers | 30 Sep 2022 | 208.9 | 890.9 | 268.4 | 16,205.7 | 3,894.2 | 0.23 | 0.76 | -0.04 | SoRl |
|
14
| JSW Energy | Power Generation | 31 Dec 2022 | 287.6 | 117.3 | 229.6 | 37,753.5 | 9,388.7 | 2.45 | 0.09 | -0.04 | StSl |
|
15
| KNR Constructions | Civil Construction | 30 Sep 2022 | 228.8 | 289.2 | 239.1 | 6,724.3 | 3,283.8 | 0.79 | 0.66 | -0.01 | StSl |
|
16
| Larsen and Toubro | Engineering turnkey | 31 Dec 2022 | 2,085.8 | 1,423.7 | 2,112.9 | 296,939.4 | 247,234.2 | 1.47 | 0.51 | -0.03 | StSl |
|
17
| National Buildings Construction Corp | Real Estate | 30 Sep 2022 | 30.8 | 13.8 | 35.9 | 6,453.0 | 2,469.5 | 2.22 | 0.22 | 0.00 | SoRl |
|
18
| NCC Limited | Civil Construction | 30 Sep 2022 | 71.8 | 134.8 | 86.4 | 5,421.5 | 3,419.6 | 0.53 | 0.28 | -0.03 | SoRl |
|
19
| NHPC Limited | Power Generation | 30 Sep 2022 | 35.7 | 73.0 | 43.4 | 43,545.2 | 12,408.3 | 0.49 | 0.45 | 0.00 | AvSl |
|
20
| NTPC Limited | Power Generation | 31 Dec 2022 | 166.5 | 234.4 | 168.9 | 163,728.2 | 79,930.3 | 0.71 | 0.34 | -0.01 | AvSl |
|
21
| Oil and Natural Gas Corporation | Oil Exploration | 30 Sep 2022 | 126.8 | 586.3 | 144.9 | 182,288.2 | 56,143.2 | 0.22 | 0.60 | -0.02 | StSl |
|
22
| Oil India | Oil Exploration | 30 Sep 2022 | 174.5 | 2,482.0 | 237.5 | 25,749.2 | 8,617.3 | 0.07 | 0.85 | 0.01 | BoDp |
|
23
| PNC infratech | Civil Construction | 30 Sep 2022 | 265.2 | 615.1 | 316.7 | 8,124.6 | 3,566.5 | 0.43 | 0.75 | -0.02 | SoRl |
|
24
| Power Finance Corporation | Finance Term Lending | 30 Sep 2022 | 104.6 | 1,537.8 | 135.8 | 35,839.1 | 15,764.4 | 0.07 | 0.75 | -0.03 | StSl |
|
25
| Power Grid Corporation of India | Power Distribution | 30 Sep 2022 | 212.2 | 290.8 | 211.9 | 147,775.0 | 68,310.2 | 0.73 | 0.59 | 0.00 | AvBy |
|
26
| RITES Limited | Engineering turnkey | 30 Sep 2022 | 326.5 | 310.7 | 347.0 | 8,337.3 | 2,317.8 | 1.05 | 0.64 | 0.02 | StBy |
|
27
| Rural Electrification Corporation | Finance Term Lending | 31 Dec 2022 | 116.5 | 1,181.9 | 116.0 | 30,532.2 | 14,459.5 | 0.10 | 0.82 | 0.01 | Buy |
|
28
| SpiceJet | Airlines | 30 Sep 2022 | 39.1 | -457.1 | 34.5 | 2,076.4 | 790.6 | -0.09 | -0.78 | -0.01 | StSl |
|
29
| Tata Power Company | Power Generation | 30 Sep 2022 | 216.5 | 179.1 | 204.4 | 65,296.8 | 34,227.1 | 1.21 | 0.48 | -0.03 | SoRl |
|
30
| Torrent Power | Power Generation | 30 Sep 2022 | 486.9 | 300.1 | 435.3 | 20,918.9 | 9,011.9 | 1.62 | 0.21 | 0.00 | StSl |
| Summary of BSE India Infra stocks | 335.6 | 451.2 | 281.0 | 1,964,908.0 | 833,131.1 | 0.74 | 0.63 | -0.02 | |