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 · OM POWER TRANSMISSION LTD · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
OM POWER TRANSMISSION LTD Discounted cash flow · base FY26
OM POWER TRANSMISSION LTD
Value per share, this model₹190
CMP 2026-09-10₹170.00
Difference11.8%
Growth the CMP implies1.3%/yr
This note states the assumptions and the arithmetic of one model of OM POWER TRANSMISSION 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
8% a year
FY26 —% · 5-yr CAGR —%
EBITDA margin
12.7%
FY26 12.7% · 5-yr average 12.7%
Depreciation · capex, % of revenue
0.2% · 1%, fading to 1.2× depreciation
FY26 0.2% · 1.0%
Working capital, % of added revenue · tax
25.3% · 22.3%
93 working-capital days · effective 22.3%
Discount rate
11.00%
1-yr beta 0.25
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹45 · ₹0 · ₹0 cr
FY26 net debt ₹45 cr
Shares
3.42 crore
3.42 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
449
485
524
566
611
660
growth %
—
8.0
8.0
8.0
8.0
8.0
EBITDA
57
62
67
72
78
84
Depreciation
(1)
(1)
(1)
(1)
(1)
(1)
NOPAT
44
47
51
55
59
64
less capex
(5)
(5)
(4)
(4)
(3)
(2)
less working-capital build
—
(9)
(10)
(11)
(11)
(12)
Free cash flow to firm
—
34
38
42
46
51
Present value
32
32
32
32
32
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 · OM POWER TRANSMISSION LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
162
PV of the terminal value (77% of EV)
535
Enterprise value
696
less net debt
(45)
less non-controlling interest
0
add non-operating investments
0
Equity value
651
÷ 3.42 crore shares
₹190
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
197
212
231
254
282
10.5%
181
193
209
227
249
11.0%
167
177
190
205
223
11.5%
154
164
174
187
202
12.0%
144
152
161
171
184
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
