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 · ELITECON INTERNATIONAL L · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
ELITECON INTERNATIONAL L Discounted cash flow · base FY25
ELITECON INTERNATIONAL L
Value per share, this model₹8
CMP 2026-09-10₹8.19
Difference(7.3)%
Growth the CMP implies10.7%/yr
This note states the assumptions and the arithmetic of one model of ELITECON INTERNATIONAL L, built on its filed FY25 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
8% a year
FY25 —% · 5-yr CAGR —%
EBITDA margin
12.6%
FY25 12.6% · 5-yr average 12.6%
Depreciation · capex, % of revenue
0.3% · 0.9%, fading to 1.2× depreciation
FY25 0.3% · 0.9%
Working capital, % of added revenue · tax
16.4% · -0.1%
60 working-capital days · effective (0.1)%
Discount rate
11.00%
1-yr beta 1.05
After FY30
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(2) · ₹0 · ₹0 cr
FY25 net debt ₹(2) cr
Shares
159.85 crore
159.85 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY25
FY26
FY27
FY28
FY29
FY30
Revenue
549
593
640
691
747
806
growth %
—
8.0
8.0
8.0
8.0
8.0
EBITDA
69
75
81
87
94
102
Depreciation
(2)
(2)
(2)
(2)
(2)
(2)
NOPAT
67
73
79
85
92
99
less capex
(5)
(5)
(5)
(4)
(4)
(3)
less working-capital build
—
(7)
(8)
(8)
(9)
(10)
Free cash flow to firm
—
62
68
74
81
89
Present value
59
58
57
56
56
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 · ELITECON INTERNATIONAL L · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
287
PV of the terminal value (76% of EV)
924
Enterprise value
1,211
less net debt
2
less non-controlling interest
0
add non-operating investments
0
Equity value
1,213
÷ 159.85 crore shares
₹8
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
8
8
9
10
11
10.5%
7
8
8
9
10
11.0%
7
7
8
8
9
11.5%
6
7
7
7
8
12.0%
6
6
7
7
7
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
