Models
LIPPI SYSTEMS LTD.BSE 526604Industrial Manufacturing
₹122per 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₹122implied P/B 3.41× on FY26 book
Against CMP ₹219.00−44.4%close of 2026-09-10
Cost of equity8.73%risk-free + beta × equity risk premium
Book equity, FY26₹36per share · excess returns add ₹86
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 | 25 | 29 | 33 | 38 | 44 |
| Net income at 15.1% ROE | 4 | 4 | 5 | 6 | 7 |
| Cost of equity charge at 8.73% | (2) | (3) | (3) | (3) | (4) |
| Excess return | 2 | 2 | 2 | 2 | 3 |
| Present value | 2 | 2 | 2 | 2 | 2 |
| Closing book equity | 29 | 33 | 38 | 44 | 51 |
| Book equity today | 25 |
| PV of 5 years of excess return | 9 |
| PV of the terminal excess return, 5% flat | 52 |
| add non-operating investments | 0 |
| Equity value | 85 |
| ÷ 0.70 crore shares | ₹122 |
Where the methods land · ₹ per share · the dashed line is the CMP
52-week rangetraded range, a fact not a value
₹23₹281
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | Excess return | ROE 15.1% | — | 8.73% | 5% | ₹122 | (44.4)% |
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.