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 · HAZOOR MULTI PROJECTS LTD · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
HAZOOR MULTI PROJECTS LTD Discounted cash flow · base FY26
HAZOOR MULTI PROJECTS LTD
Value per share, this model₹9
CMP 2026-09-10₹19.30
Difference(52.0)%
Growth the CMP implies5.9%/yr
This note states the assumptions and the arithmetic of one model of HAZOOR MULTI PROJECTS 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
-5% a year
FY26 (9.1)% · 5-yr CAGR —%
EBITDA margin
44.7%
FY26 44.7% · 5-yr average 24.6%
Depreciation · capex, % of revenue
29.6% · 0.5%, fading to 1.2× depreciation
FY26 29.6% · 0.5%
Working capital, % of added revenue · tax
0% · 28.3%
-62 working-capital days · effective 28.3%
Discount rate
11.00%
1-yr beta —
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹454 · ₹0 · ₹0 cr
FY26 net debt ₹454 cr
Shares
28.82 crore
28.82 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
580
551
523
497
472
448
growth %
(9.1)
(5.0)
(5.0)
(5.0)
(5.0)
(5.0)
EBITDA
259
246
234
222
211
200
Depreciation
(171)
(163)
(155)
(147)
(140)
(133)
NOPAT
63
60
57
54
51
49
less capex
(3)
(3)
(48)
(89)
(126)
(159)
less working-capital build
—
0
0
0
0
0
Free cash flow to firm
—
220
163
111
64
22
Present value
209
139
86
45
14
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 · HAZOOR MULTI PROJECTS LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
492
PV of the terminal value (32% of EV)
229
Enterprise value
721
less net debt
(454)
less non-controlling interest
0
add non-operating investments
0
Equity value
267
÷ 28.82 crore shares
₹9
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
10
11
12
13
14
10.5%
9
10
10
11
12
11.0%
8
9
9
10
11
11.5%
7
8
8
9
10
12.0%
7
7
8
8
9
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
