Models
KIDUJA INDIA LTD.BSE 507946Finance
₹—per share · Base Model Note
Revenue growth, the horizon and scenarios are yours to change. Every other input is part of the Trader plan; saving, sharing a saved link and the live-formula workbook are part of the Institutional plan.
Scenario
Value per share, your model₹—implied P/B —× on FY26 book
Against CMP ₹19.72—close of 2026-09-10
Cost of equity8.73%risk-free + beta × equity risk premium
Book equity, FY26₹(9)per share · excess returns add ₹—
This figure is the arithmetic of your inputs and nothing else. MarketPing publishes no fair value, target or rating; the model is yours.
Excess-return schedule · ₹ crore · book equity earns your ROE; value is book plus the returns above the cost of equity
| ₹ crore | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|
| Opening book equity | (21) | (19) | (17) | (15) | (14) |
| Net income at -10.4% ROE | 2 | 2 | 2 | 2 | 1 |
| Cost of equity charge at 8.73% | 2 | 2 | 2 | 1 | 1 |
| Excess return | 4 | 4 | 3 | 3 | 3 |
| Present value | 4 | 3 | 3 | 2 | 2 |
| Closing book equity | (19) | (17) | (15) | (14) | (12) |
| Book equity today | (21) |
| PV of 5 years of excess return | 14 |
| PV of the terminal excess return, 5% flat | — |
| add non-operating investments | 0 |
| Equity value | — |
| ÷ 2.40 crore shares | ₹— |
Enter book equity in the sidebar: the filed lines we hold for this filer carry no equity, so the model has no book to start from.
Terminal growth is at or above the cost of equity, so the terminal has no finite value. Lower the growth or raise the rate.
Where the methods land · ₹ per share · the dashed line is the CMP
52-week rangetraded range, a fact not a value
₹13₹26
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE -10.4% | — | 8.73% | 5% | ₹— | —% |
A scenario is a full set of inputs under a name. Keep Base as the filed history carried forward; add Bull and Bear by saving the current inputs under those names and moving the two or three assumptions you actually hold a view on. The distribution above draws each driver between the lowest and highest value across your scenarios, so three scenarios give it a real range; with one scenario it falls back to fixed bands.