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 · SEDEMAC MECHATRONICS LTD · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
SEDEMAC MECHATRONICS LTD Discounted cash flow · base FY26
SEDEMAC MECHATRONICS LTD
Value per share, this model₹347
CMP 2026-09-10₹2,919.70
Difference(88.1)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of SEDEMAC MECHATRONICS 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
20.5%
FY26 20.5% · 5-yr average 20.5%
Depreciation · capex, % of revenue
6% · 13.1%, fading to 1.2× depreciation
FY26 6.0% · 13.1%
Working capital, % of added revenue · tax
9% · 31%
33 working-capital days · effective 31.0%
Discount rate
11.00%
1-yr beta 0.41
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹43 · ₹0 · ₹0 cr
FY26 net debt ₹43 cr
Shares
4.42 crore
4.42 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
1,058
1,143
1,234
1,333
1,440
1,555
growth %
—
8.0
8.0
8.0
8.0
8.0
EBITDA
217
234
253
273
295
319
Depreciation
(63)
(69)
(74)
(80)
(86)
(93)
NOPAT
106
114
124
133
144
156
less capex
(139)
(150)
(144)
(135)
(125)
(112)
less working-capital build
—
(8)
(8)
(9)
(10)
(10)
Free cash flow to firm
—
26
46
69
96
127
Present value
24
39
53
67
79
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 · SEDEMAC MECHATRONICS LTD · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
262
PV of the terminal value (83% of EV)
1,314
Enterprise value
1,577
less net debt
(43)
less non-controlling interest
0
add non-operating investments
0
Equity value
1,534
÷ 4.42 crore shares
₹347
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
360
389
425
468
523
10.5%
329
353
383
417
460
11.0%
302
323
347
376
410
11.5%
279
297
317
341
369
12.0%
259
275
292
312
335
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
