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 · ROSSELL INDIA LIMITED · 9 October 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
ROSSELL INDIA LIMITED Discounted cash flow · base FY24
ROSSELL INDIA LIMITED
Value per share, this model₹(5)
CMP, 8 Oct 2026₹51.50
Difference(109.4)%
Growth the CMP implies—
This note states the assumptions and the arithmetic of one model of ROSSELL INDIA LIMITED, built on its filed FY24 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
3.5% a year
FY24 3.7% · 5-yr CAGR —%
EBITDA margin
10.3%
FY24 10.3% · 5-yr average 15.8%
Depreciation · capex, % of revenue
3.8% · 4.4%, fading to 1.2× depreciation
FY24 3.8% · 4.4%
Working capital, % of added revenue · tax
54.7% · 16.6%
200 working-capital days · effective 16.6%
Discount rate
11.00%
1-yr beta 0.64
After FY29
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹191 · ₹0 · ₹0 cr
FY24 net debt ₹191 cr
Shares
3.77 crore
3.77 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY24
FY25
FY26
FY27
FY28
FY29
Revenue
367
379
393
407
421
435
growth %
3.7
3.5
3.5
3.5
3.5
3.5
EBITDA
38
39
40
42
43
45
Depreciation
(14)
(14)
(15)
(15)
(16)
(17)
NOPAT
20
21
21
22
23
24
less capex
(16)
(17)
(17)
(18)
(19)
(20)
less working-capital build
—
(7)
(7)
(8)
(8)
(8)
Free cash flow to firm
—
11
12
12
12
12
Present value
11
10
9
8
8
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 · ROSSELL INDIA LIMITED · 9 October 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
46
PV of the terminal value (74% of EV)
127
Enterprise value
173
less net debt
(191)
less non-controlling interest
0
add non-operating investments
0
Equity value
(18)
÷ 3.77 crore shares
₹(5)
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
(3)
(0)
4
9
15
10.5%
(7)
(4)
(1)
3
8
11.0%
(10)
(8)
(5)
(2)
2
11.5%
(13)
(11)
(8)
(6)
(2)
12.0%
(15)
(13)
(11)
(9)
(6)
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
