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 · BANNARI AMMAN SUGARS LTD · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
BANNARI AMMAN SUGARS LTD Discounted cash flow · base FY26
BANNARI AMMAN SUGARS LTD
Value per share, this model₹971
CMP 2026-09-10₹3,478.40
Difference(72.1)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of BANNARI AMMAN SUGARS 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
7% a year
FY26 6.9% · 5-yr CAGR 4.2%
EBITDA margin
10.3%
FY26 10.3% · 5-yr average 11.7%
Depreciation · capex, % of revenue
3.2% · 6%, fading to 1.2× depreciation
FY26 3.2% · 6.0%
Working capital, % of added revenue · tax
26.3% · 16.7%
96 working-capital days · effective 16.7%
Discount rate
11.00%
1-yr beta 0.14
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(5) · ₹0 · ₹0 cr
FY26 net debt ₹(5) cr
Shares
1.25 crore
1.25 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
1,917
2,051
2,194
2,348
2,512
2,688
growth %
6.9
7.0
7.0
7.0
7.0
7.0
EBITDA
198
211
226
242
259
277
Depreciation
(61)
(66)
(70)
(75)
(80)
(86)
NOPAT
114
121
130
139
149
159
less capex
(114)
(123)
(120)
(116)
(110)
(103)
less working-capital build
—
(35)
(38)
(40)
(43)
(46)
Free cash flow to firm
—
29
42
58
76
96
Present value
27
36
45
53
60
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 · BANNARI AMMAN SUGARS LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
220
PV of the terminal value (82% of EV)
992
Enterprise value
1,213
less net debt
5
less non-controlling interest
0
add non-operating investments
0
Equity value
1,218
÷ 1.25 crore shares
₹971
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
1,004
1,083
1,178
1,293
1,438
10.5%
922
987
1,065
1,158
1,271
11.0%
851
907
971
1,047
1,138
11.5%
791
837
892
955
1,029
12.0%
737
778
824
877
939
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
