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 · SAVITA OIL TECHNOLO. LTD · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
SAVITA OIL TECHNOLO. LTD Discounted cash flow · base FY26
SAVITA OIL TECHNOLO. LTD
Value per share, this model₹121
CMP 2026-09-10₹716.00
Difference(83.0)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of SAVITA OIL TECHNOLO. 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
14.5% a year
FY26 14.4% · 5-yr CAGR —%
EBITDA margin
5.6%
FY26 5.6% · 5-yr average 7.6%
Depreciation · capex, % of revenue
0.6% · 0.7%, fading to 1.2× depreciation
FY26 0.6% · 0.7%
Working capital, % of added revenue · tax
23.6% · 25.6%
86 working-capital days · effective 25.6%
Discount rate
11.00%
1-yr beta 1.28
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(131) · ₹0 · ₹0 cr
FY26 net debt ₹(131) cr
Shares
6.86 crore
6.86 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
4,363
4,995
5,719
6,549
7,498
8,586
growth %
14.4
14.5
14.5
14.5
14.5
14.5
EBITDA
245
280
320
367
420
481
Depreciation
(27)
(30)
(34)
(39)
(45)
(52)
NOPAT
163
186
213
244
279
319
less capex
(30)
(35)
(40)
(46)
(54)
(62)
less working-capital build
—
(149)
(171)
(196)
(224)
(257)
Free cash flow to firm
—
32
36
41
46
52
Present value
30
31
31
32
33
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 · SAVITA OIL TECHNOLO. LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
157
PV of the terminal value (78% of EV)
545
Enterprise value
702
less net debt
131
less non-controlling interest
0
add non-operating investments
0
Equity value
833
÷ 6.86 crore shares
₹121
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
125
133
142
154
168
10.5%
117
123
131
140
152
11.0%
109
115
121
129
138
11.5%
103
108
113
120
127
12.0%
98
102
107
112
118
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
