The note is the current scenario (Base). Download PDF renders this page on the server, fonts and colours exact; Print uses the browser.
Model Note · ALKYL AMINES CHEM. LTD · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
ALKYL AMINES CHEM. LTD Discounted cash flow · base FY20
ALKYL AMINES CHEM. LTD
Value per share, this model₹988
CMP 2026-09-10₹1,863.00
Difference(47.0)%
Growth the CMP implies39.0%/yr
This note states the assumptions and the arithmetic of one model of ALKYL AMINES CHEM. LTD, built on its filed FY20 consolidated statements. The value is the outcome of the assumptions below and nothing else; it is not a fair value, a target or a recommendation.
Assumptions
Input
This model
Filed reference
Revenue growth, 5 years
17.5% a year
FY20 17.3% · 5-yr CAGR —%
EBITDA margin
27.4%
FY20 27.4% · 5-yr average 23.4%
Depreciation · capex, % of revenue
2.7% · 0%, fading to 1.2× depreciation
FY20 2.7% · 0.0%
Working capital, % of added revenue · tax
17.8% · 18.4%
65 working-capital days · effective 18.4%
Discount rate
11.00%
1-yr beta 1.41
After FY25
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹16 · ₹0 · ₹0 cr
FY20 net debt ₹16 cr
Shares
5.12 crore
5.12 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY20
FY21
FY22
FY23
FY24
FY25
Revenue
993
1,167
1,371
1,611
1,893
2,224
growth %
17.3
17.5
17.5
17.5
17.5
17.5
EBITDA
272
320
376
441
519
609
Depreciation
(27)
(31)
(37)
(43)
(51)
(60)
NOPAT
200
235
276
325
381
448
less capex
0
0
(11)
(26)
(46)
(72)
less working-capital build
—
(31)
(36)
(43)
(50)
(59)
Free cash flow to firm
—
236
266
299
336
377
Present value
224
227
231
233
236
Source: the model; base year as filed.
Every figure is the reader's model over filed numbers · No rating, target or fair value is expressedmarketping.in
Model Note · ALKYL AMINES CHEM. LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
1,151
PV of the terminal value (77% of EV)
3,918
Enterprise value
5,069
less net debt
(16)
less non-controlling interest
0
add non-operating investments
0
Equity value
5,053
÷ 5.12 crore shares
₹988
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
1,021
1,097
1,189
1,301
1,441
10.5%
941
1,004
1,079
1,169
1,279
11.0%
872
926
988
1,061
1,150
11.5%
813
858
911
972
1,044
12.0%
761
800
845
896
956
Source: the model; n/a where terminal growth reaches the discount rate.
Statement
This note is the reader's own model over publicly filed information: SEBI results XBRL filed with BSE and NSE and exchange price data, assembled by MarketPing software; every assumption above is the reader's. It contains no research recommendation, no price target and no opinion by MarketPing on the merits of any security, and is not a research report within the meaning of the SEBI (Research Analysts) Regulations, 2014, Regulation 2(1)(w)(vii). Historical per-share figures are on the current share count. Where a figure is unavailable the table shows a dash rather than an estimate. Nothing here constitutes investment advice, an offer or a solicitation.
Every figure is the reader's model over filed numbers · No rating, target or fair value is expressedmarketping.in
