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 · SETCO AUTOMOTIVE LTD · 22 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
SETCO AUTOMOTIVE LTD Discounted cash flow · base FY25
SETCO AUTOMOTIVE LTD
Value per share, this model₹(5)
CMP 2026-09-21₹17.19
Difference(127.8)%
Growth the CMP implies31.9%/yr
This note states the assumptions and the arithmetic of one model of SETCO AUTOMOTIVE LTD, built on its filed FY25 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% a year
FY25 14.1% · 5-yr CAGR 8.8%
EBITDA margin
15.1%
FY25 15.1% · 5-yr average 2.1%
Depreciation · capex, % of revenue
4.5% · 1.5%, fading to 1.2× depreciation
FY25 4.5% · 1.5%
Working capital, % of added revenue · tax
15.2% · 25.17%
55 working-capital days · effective 25.2%
Discount rate
11.00%
1-yr beta 0.18
After FY30
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹1,096 · ₹0 · ₹0 cr
FY25 net debt ₹1,096 cr
Shares
13.38 crore
13.38 crore today
Source: SEBI results XBRL as filed with BSE/NSE, exchange prices; the reader's assumptions.
Projected cash flow to the firm
₹ crore
FY25
FY26
FY27
FY28
FY29
FY30
Revenue
719
819
934
1,065
1,214
1,384
growth %
14.1
14.0
14.0
14.0
14.0
14.0
EBITDA
109
124
141
161
183
209
Depreciation
(32)
(37)
(42)
(48)
(55)
(62)
NOPAT
57
65
74
84
96
110
less capex
(11)
(12)
(23)
(37)
(54)
(75)
less working-capital build
—
(15)
(17)
(20)
(23)
(26)
Free cash flow to firm
—
74
76
76
75
71
Present value
70
65
58
52
45
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 · SETCO AUTOMOTIVE LTD · 22 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
290
PV of the terminal value (72% of EV)
742
Enterprise value
1,032
less net debt
(1,096)
less non-controlling interest
0
add non-operating investments
0
Equity value
(64)
÷ 13.38 crore shares
₹(5)
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
(2)
3
10
18
28
10.5%
(8)
(4)
2
8
16
11.0%
(13)
(9)
(5)
1
7
11.5%
(17)
(14)
(10)
(6)
(1)
12.0%
(21)
(18)
(15)
(11)
(7)
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
