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 · DATA PATTERNS INDIA LTD · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
DATA PATTERNS INDIA LTD Discounted cash flow · base FY26
DATA PATTERNS INDIA LTD
Value per share, this model₹348
CMP 2026-09-10₹4,829.00
Difference(92.8)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of DATA PATTERNS INDIA 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 30.6% · 5-yr CAGR —%
EBITDA margin
40.1%
FY26 40.1% · 5-yr average 39.9%
Depreciation · capex, % of revenue
2.5% · 4.8%, fading to 1.2× depreciation
FY26 2.5% · 4.8%
Working capital, % of added revenue · tax
100% · 25.4%
365 working-capital days · effective 25.4%
Discount rate
11.00%
1-yr beta 1.09
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(57) · ₹0 · ₹0 cr
FY26 net debt ₹(57) cr
Shares
5.60 crore
5.60 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
925
1,202
1,563
2,032
2,641
3,434
growth %
30.6
30.0
30.0
30.0
30.0
30.0
EBITDA
371
482
627
815
1,059
1,377
Depreciation
(23)
(30)
(39)
(51)
(66)
(86)
NOPAT
260
337
438
570
741
963
less capex
(44)
(58)
(68)
(79)
(91)
(103)
less working-capital build
—
(277)
(361)
(469)
(610)
(792)
Free cash flow to firm
—
32
49
73
106
154
Present value
30
42
56
74
96
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 · DATA PATTERNS INDIA LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
298
PV of the terminal value (84% of EV)
1,595
Enterprise value
1,893
less net debt
57
less non-controlling interest
0
add non-operating investments
0
Equity value
1,950
÷ 5.60 crore shares
₹348
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
360
388
422
464
516
10.5%
330
354
382
415
456
11.0%
305
325
348
376
408
11.5%
283
300
320
342
369
12.0%
264
279
295
315
337
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
