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 · KIC METALIKS LTD. · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
KIC METALIKS LTD. Discounted cash flow · base FY22
KIC METALIKS LTD.
Value per share, this model₹62
CMP 2026-09-10₹32.46
Difference92.4%
Growth the CMP implies(17.8)%/yr
This note states the assumptions and the arithmetic of one model of KIC METALIKS LTD., built on its filed FY22 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
FY22 (6.7)% · 5-yr CAGR —%
EBITDA margin
12.5%
FY22 12.5% · 5-yr average 7.6%
Depreciation · capex, % of revenue
2.3% · 6.8%, fading to 1.2× depreciation
FY22 2.3% · 6.8%
Working capital, % of added revenue · tax
14.1% · 32.9%
52 working-capital days · effective 32.9%
Discount rate
11.00%
1-yr beta 0.64
After FY27
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹156 · ₹0 · ₹0 cr
FY22 net debt ₹156 cr
Shares
3.55 crore
3.55 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY22
FY23
FY24
FY25
FY26
FY27
Revenue
514
488
464
441
419
398
growth %
(6.7)
(5.0)
(5.0)
(5.0)
(5.0)
(5.0)
EBITDA
64
61
58
55
52
50
Depreciation
(12)
(11)
(11)
(10)
(10)
(9)
NOPAT
35
33
32
30
29
27
less capex
(35)
(33)
(27)
(21)
(16)
(11)
less working-capital build
—
4
3
3
3
3
Free cash flow to firm
—
15
19
22
26
28
Present value
14
16
17
18
18
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 · KIC METALIKS LTD. · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
83
PV of the terminal value (78% of EV)
294
Enterprise value
378
less net debt
(156)
less non-controlling interest
0
add non-operating investments
0
Equity value
222
÷ 3.55 crore shares
₹62
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
66
74
84
96
111
10.5%
57
64
72
82
94
11.0%
50
56
62
70
80
11.5%
43
48
54
61
69
12.0%
38
42
47
53
59
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
