Models
SYSTEMATIX CORP SERVICE LSYSTMTXCCapital Markets
₹18per share · Base Model Note
Revenue growth, the horizon and scenarios are yours to change. Every other input is part of the Trader plan; saving, sharing a saved link and the live-formula workbook are part of the Institutional plan.
Scenario
Value per share, your model₹18implied FY26 P/E —× · EV/EBITDA 7.2×
Against CMP ₹72.53−75.4%close of 2026-09-10
Growth the CMP implies41.7%revenue, a year for 5 years, on your other inputs
Value after FY3189%share of enterprise value in the terminal
This figure is the arithmetic of your inputs and nothing else. MarketPing publishes no fair value, target or rating; the model is yours.
Where the methods land · ₹ per share · the dashed line is the CMP
DCF, rate ±1 · growth ±1your model across the sensitivity grid
₹14₹26
52-week rangetraded range, a fact not a value
₹52₹178
From enterprise to equity · ₹ crore
| PV of FY27–FY31 free cash flow | 24 |
| PV of terminal value | 195 |
| Enterprise value | 220 |
| less net debt | 24 |
| less non-controlling interest | 0 |
| add non-operating investments | 0 |
| Equity value | 244 |
| ÷ 13.65 crore shares | ₹18 |
89% of the value sits after FY31. Usual when return on capital sits near the cost of capital; the 5 explicit years carry little of it.
Free cash flow, filed and modelled · ₹ '000 crore
Filed, cash from operations − capexModelled free cash flow to firm
Sensitivity · ₹ per share
Down Across| WACC ↓terminal growth → | 4.0% | 4.5% | 5.0% | 5.5% | 6.0% |
|---|---|---|---|---|---|
| 10.00% | 18 | 20 | 22 | 24 | 26 |
| 10.50% | 17 | 18 | 20 | 21 | 23 |
| 11.00% | 16 | 17 | 18 | 19 | 21 |
| 11.50% | 15 | 15 | 16 | 18 | 19 |
| 12.00% | 14 | 14 | 15 | 16 | 17 |
The outlined cell is your model. Green figures sit above the CMP of ₹72.53; n/a marks a terminal growth at or above the discount rate. Steps: WACC and terminal growth ±0.5 point, growth ±2, margin ±1.
Distribution of outcomes · 4,000 draws · growth, margin and the discount rate vary together
| 10th · 50th · 90th percentile, ₹ per share | 15 · 18 · 22 |
| Draws below the CMP | 100% |
| Rank correlation with ebitda margin | +0.68 |
| Rank correlation with discount rate | −0.65 |
| Rank correlation with revenue growth | +0.25 |
Each driver is drawn from a PERT distribution between the lowest and highest value across your scenarios (or ±50% growth, ±20% margin when there is one scenario), with the discount rate ±1.5 points. Seeded, so the same inputs give the same picture.
Projected cash flow to the firm · ₹ crore
History Forward| ₹ crore | FY23 | FY24 | FY25 | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 73 | 137 | 139 | 146 | 153 | 161 | 169 | 178 | 187 |
| growth % | (18.8) | 89.0 | 1.7 | 4.9 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 |
| EBITDA | 3 | 64 | 35 | 30 | 32 | 34 | 35 | 37 | 39 |
| margin % | 4.8 | 46.6 | 25.1 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 |
| less depreciation | (1) | (2) | (3) | (5) | (5) | (5) | (5) | (6) | (6) |
| EBIT | 3 | 62 | 32 | 26 | 27 | 28 | 30 | 31 | 33 |
| less tax on EBIT | (10) | (11) | (11) | (12) | (12) | (13) | |||
| NOPAT | 16 | 16 | 17 | 18 | 19 | 20 | |||
| add depreciation | 1 | 2 | 3 | 5 | 5 | 5 | 5 | 6 | 6 |
| less capex | 0 | (12) | (3) | (23) | (24) | (21) | (17) | (12) | (7) |
| less working-capital build | — | 0 | 0 | 0 | 0 | 0 | |||
| Free cash flow to firm | (12) | 110 | (23) | — | (3) | 2 | 7 | 13 | 19 |
| Discount factor | 0.949 | 0.855 | 0.770 | 0.694 | 0.625 | ||||
| Present value | (3) | 1 | 5 | 9 | 12 |
History columns are the filed years (free cash flow there is cash from operations − capex, as filed); the base year and everything to its right come from the engine. Forward is the explicit horizon of the model itself: 3, 5 or 10 years, then flat.
The three statements, projected · ₹ crore · debt held at 0, dividends at 9.9% of profit
| ₹ crore | FY26 | FY27 | FY28 | FY29 | FY30 | FY31 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| EBIT | 26 | 27 | 28 | 30 | 31 | 33 |
| Interest at 8% on debt | 0 | 0 | 0 | 0 | 0 | |
| Profit before tax | 27 | 28 | 30 | 31 | 33 | |
| Profit after tax | 14 | 16 | 17 | 18 | 19 | 20 |
| Dividends | (1) | (2) | (2) | (2) | (2) | (2) |
| Balance sheet, year end | ||||||
| Cash | 24 | 19 | 19 | 24 | 35 | 52 |
| Working capital | 0 | 0 | 0 | 0 | 0 | 0 |
| Net block and other assets | 412 | 431 | 447 | 458 | 464 | 466 |
| Debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity | 314 | 329 | 344 | 361 | 378 | 396 |
| Balance check | 0 | (0) | 0 | 0 | 0 | 0 |
| Cash flow | ||||||
| From operations | 21 | 22 | 24 | 25 | 26 | |
| Investing (capex) | (24) | (21) | (17) | (12) | (7) | |
| Financing (dividends) | (2) | (2) | (2) | (2) | (2) | |
| Net change in cash | (5) | (0) | 5 | 11 | 17 | |
| Free cash flow to equity | (3) | 2 | 7 | 13 | 19 | |
Other liabilities are held at their FY26 level, so the check tests only what the model moves: cash, working capital, net block and other assets, debt and equity. A non-zero check would mean the three statements no longer tie.
Scenarios side by side · ₹ per share
| Scenario | Template | Growth | Margin | Rate | Terminal | ₹ / share | vs CMP |
|---|---|---|---|---|---|---|---|
| Base · editing | DCF | 5% | 20.8% | 11.00% | 5% | ₹18 | (75.4)% |
A scenario is a full set of inputs under a name. Keep Base as the filed history carried forward; add Bull and Bear by saving the current inputs under those names and moving the two or three assumptions you actually hold a view on. The distribution above draws each driver between the lowest and highest value across your scenarios, so three scenarios give it a real range; with one scenario it falls back to fixed bands.