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 · INSECTICIDES (I) LTD · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
INSECTICIDES (I) LTD Discounted cash flow · base FY26
INSECTICIDES (I) LTD
Value per share, this model₹472
CMP 2026-09-10₹611.00
Difference(22.7)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of INSECTICIDES (I) 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
7% a year
FY26 7.0% · 5-yr CAGR 8.5%
EBITDA margin
10.6%
FY26 10.6% · 5-yr average 9.6%
Depreciation · capex, % of revenue
1.7% · 4.4%, fading to 1.2× depreciation
FY26 1.7% · 4.4%
Working capital, % of added revenue · tax
38.7% · 25.4%
141 working-capital days · effective 25.4%
Discount rate
11.00%
1-yr beta 0.79
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
2.91 crore
2.91 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
2,140
2,290
2,450
2,622
2,805
3,001
growth %
7.0
7.0
7.0
7.0
7.0
7.0
EBITDA
227
243
260
278
297
318
Depreciation
(35)
(39)
(42)
(45)
(48)
(51)
NOPAT
143
152
163
174
186
199
less capex
(95)
(101)
(93)
(84)
(74)
(61)
less working-capital build
—
(58)
(62)
(66)
(71)
(76)
Free cash flow to firm
—
32
49
68
89
113
Present value
31
42
52
62
71
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 · INSECTICIDES (I) LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
257
PV of the terminal value (82% of EV)
1,174
Enterprise value
1,432
less net debt
(57)
less non-controlling interest
0
add non-operating investments
0
Equity value
1,375
÷ 2.91 crore shares
₹472
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
489
530
578
637
711
10.5%
447
481
520
568
626
11.0%
411
440
472
511
558
11.5%
380
404
432
464
502
12.0%
353
374
397
424
456
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
