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 · DATAMATICS GLOBAL SER LTD · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
DATAMATICS GLOBAL SER LTD Discounted cash flow · base FY26
DATAMATICS GLOBAL SER LTD
Value per share, this model₹617
CMP 2026-09-10₹756.15
Difference(18.4)%
Growth the CMP implies22.7%/yr
This note states the assumptions and the arithmetic of one model of DATAMATICS GLOBAL SER 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
15.5% a year
FY26 15.3% · 5-yr CAGR 11.6%
EBITDA margin
15.4%
FY26 15.4% · 5-yr average 15.9%
Depreciation · capex, % of revenue
4.2% · 2%, fading to 1.2× depreciation
FY26 4.2% · 2.0%
Working capital, % of added revenue · tax
8.6% · 25%
32 working-capital days · effective 25.0%
Discount rate
11.00%
1-yr beta 1.34
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹0 · ₹0 · ₹0 cr
FY26 net debt ₹(0) cr
Shares
5.91 crore
5.91 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
1,987
2,295
2,651
3,062
3,536
4,085
growth %
15.3
15.5
15.5
15.5
15.5
15.5
EBITDA
307
353
408
472
545
629
Depreciation
(84)
(96)
(111)
(129)
(149)
(172)
NOPAT
167
193
223
257
297
343
less capex
(40)
(46)
(73)
(108)
(151)
(206)
less working-capital build
—
(26)
(31)
(35)
(41)
(47)
Free cash flow to firm
—
217
230
243
253
262
Present value
206
197
187
176
164
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 · DATAMATICS GLOBAL SER LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
929
PV of the terminal value (75% of EV)
2,717
Enterprise value
3,646
less net debt
0
less non-controlling interest
0
add non-operating investments
0
Equity value
3,646
÷ 5.91 crore shares
₹617
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
637
683
738
805
889
10.5%
589
627
672
726
792
11.0%
548
580
617
661
714
11.5%
512
539
571
607
651
12.0%
480
504
531
562
598
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
