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 · SHRICON INDUSTRIES LTD. · 11 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
SHRICON INDUSTRIES LTD. Discounted cash flow · base FY26
SHRICON INDUSTRIES LTD.
Value per share, this model₹624
CMP 2026-09-10₹184.00
Difference239.1%
Growth the CMP implies(4.1)%/yr
This note states the assumptions and the arithmetic of one model of SHRICON INDUSTRIES 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
30% a year
FY26 598.9% · 5-yr CAGR —%
EBITDA margin
48.6%
FY26 48.6% · 5-yr average (2249.2)%
Depreciation · capex, % of revenue
0.1% · 0.6%, fading to 1.2× depreciation
FY26 0.1% · 0.6%
Working capital, % of added revenue · tax
18.3% · 14.2%
67 working-capital days · effective 14.2%
Discount rate
11.00%
1-yr beta 0.3
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹(1) · ₹0 · ₹0 cr
FY26 net debt ₹(1) cr
Shares
0.12 crore
0.12 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
6
7
10
12
16
growth %
598.9
30.0
30.0
30.0
30.0
30.0
EBITDA
2
3
4
5
6
8
Depreciation
(0)
(0)
(0)
(0)
(0)
(0)
NOPAT
2
2
3
4
5
7
less capex
(0)
(0)
(0)
(0)
(0)
(0)
less working-capital build
—
(0)
(0)
(0)
(1)
(1)
Free cash flow to firm
—
2
3
4
5
6
Present value
2
2
3
3
4
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 · SHRICON INDUSTRIES LTD. · 11 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
14
PV of the terminal value (82% of EV)
62
Enterprise value
76
less net debt
1
less non-controlling interest
0
add non-operating investments
0
Equity value
77
÷ 0.12 crore shares
₹624
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
645
695
756
829
921
10.5%
593
634
684
743
815
11.0%
548
583
624
672
730
11.5%
509
539
574
614
661
12.0%
475
501
530
564
604
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
