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 · DHOOT INDUSTRIAL FINANCE LTD. · 29 October 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
DHOOT INDUSTRIAL FINANCE LTD. Discounted cash flow · base FY26
DHOOT INDUSTRIAL FINANCE LTD.
Value per share, this model₹1,416
CMP, 28 Oct 2026₹231.95
Difference510.6%
Growth the CMP implies(14.8)%/yr
This note states the assumptions and the arithmetic of one model of DHOOT INDUSTRIAL FINANCE LTD., built on its filed FY26 standalone 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 265.5% · 5-yr CAGR 32.3%
EBITDA margin
58.2%
FY26 58.2% · 5-yr average (40.5)%
Depreciation · capex, % of revenue
1.2% · 0.1%, fading to 1.2× depreciation
FY26 1.2% · 0.1%
Working capital, % of added revenue · tax
0% · 20%
0 working-capital days · effective 20.0%
Discount rate
11.00%
1-yr beta 0.8
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(11) · ₹0 · ₹0 cr
FY26 net debt ₹(11) cr
Shares
0.63 crore
0.63 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
41
54
70
90
118
153
growth %
265.5
30.0
30.0
30.0
30.0
30.0
EBITDA
24
31
40
53
68
89
Depreciation
(0)
(1)
(1)
(1)
(1)
(2)
NOPAT
19
24
32
41
54
70
less capex
(0)
(0)
(0)
(1)
(1)
(2)
less working-capital build
—
0
0
0
0
0
Free cash flow to firm
—
25
32
42
54
69
Present value
24
28
32
37
43
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 · DHOOT INDUSTRIAL FINANCE LTD. · 29 October 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
164
PV of the terminal value (81% of EV)
720
Enterprise value
884
less net debt
11
less non-controlling interest
0
add non-operating investments
0
Equity value
895
÷ 0.63 crore shares
₹1,416
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
1,464
1,578
1,714
1,881
2,089
10.5%
1,346
1,440
1,552
1,685
1,849
11.0%
1,244
1,324
1,416
1,526
1,657
11.5%
1,156
1,224
1,302
1,393
1,501
12.0%
1,080
1,138
1,204
1,281
1,370
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
