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 · KOKUYO CAMLIN LIMITED · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
KOKUYO CAMLIN LIMITED Discounted cash flow · base FY19
KOKUYO CAMLIN LIMITED
Value per share, this model₹(7)
CMP 2026-09-10₹77.53
Difference(108.6)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of KOKUYO CAMLIN LIMITED, built on its filed FY19 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
FY19 —% · 5-yr CAGR —%
EBITDA margin
7.5%
FY19 7.5% · 5-yr average 7.5%
Depreciation · capex, % of revenue
2.6% · 0%, fading to 1.2× depreciation
FY19 2.6% · 0.0%
Working capital, % of added revenue · tax
33.1% · 33.1%
121 working-capital days · effective 33.1%
Discount rate
11.00%
1-yr beta 0.95
After FY24
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹163 · ₹0 · ₹0 cr
FY19 net debt ₹163 cr
Shares
10.03 crore
10.03 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY19
FY20
FY21
FY22
FY23
FY24
Revenue
689
744
803
868
937
1,012
growth %
—
8.0
8.0
8.0
8.0
8.0
EBITDA
51
56
60
65
70
76
Depreciation
(18)
(19)
(21)
(23)
(24)
(26)
NOPAT
22
24
26
28
31
33
less capex
0
0
(6)
(14)
(22)
(32)
less working-capital build
—
(18)
(20)
(21)
(23)
(25)
Free cash flow to firm
—
25
21
16
10
3
Present value
24
18
12
7
2
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 · KOKUYO CAMLIN LIMITED · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
64
PV of the terminal value (34% of EV)
32
Enterprise value
96
less net debt
(163)
less non-controlling interest
0
add non-operating investments
0
Equity value
(67)
÷ 10.03 crore shares
₹(7)
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
(6)
(6)
(6)
(5)
(5)
10.5%
(7)
(7)
(6)
(6)
(5)
11.0%
(7)
(7)
(7)
(6)
(6)
11.5%
(7)
(7)
(7)
(7)
(6)
12.0%
(8)
(8)
(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
