This note states the assumptions and the arithmetic of one model of ARIHANT FOUN & HOU LTD, built on its filed FY26 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
30% a year
FY26 103.6% · 5-yr CAGR 49.4%
EBITDA margin
23.2%
FY26 23.2% · 5-yr average 18.4%
Depreciation · capex, % of revenue
0.3% · 4.1%, fading to 1.2× depreciation
FY26 0.3% · 4.1%
Working capital, % of added revenue · tax
66% · 28.5%
241 working-capital days · effective 28.5%
Discount rate
11.00%
1-yr beta 0.51
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹388 · ₹0 · ₹0 cr
FY26 net debt ₹388 cr
Shares
1.00 crore
1.00 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY26
FY27
FY28
FY29
FY30
FY31
Revenue
420
546
710
923
1,200
1,561
growth %
103.6
30.0
30.0
30.0
30.0
30.0
EBITDA
97
127
165
214
279
362
Depreciation
(1)
(2)
(2)
(3)
(4)
(5)
NOPAT
69
89
116
151
197
256
less capex
(17)
(22)
(22)
(21)
(16)
(6)
less working-capital build
—
(83)
(108)
(141)
(183)
(238)
Free cash flow to firm
—
(15)
(12)
(7)
2
17
Present value
(14)
(10)
(6)
1
11
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 · ARIHANT FOUN & HOU LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
(18)
PV of the terminal value (111% of EV)
175
Enterprise value
157
less net debt
(388)
less non-controlling interest
0
add non-operating investments
0
Equity value
(231)
÷ 1.00 crore shares
₹(231)
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
(225)
(207)
(186)
(160)
(128)
10.5%
(243)
(228)
(211)
(190)
(165)
11.0%
(258)
(246)
(231)
(214)
(194)
11.5%
(271)
(261)
(248)
(234)
(218)
12.0%
(282)
(273)
(263)
(251)
(238)
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
