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 · Unick Fix-A- Form and Printers · 22 September 2026Page 1 of 2
Model Note
Prepared by the reader · not a MarketPing document
Unick Fix-A- Form and Printers Discounted cash flow · base FY26
Unick Fix-A- Form and Printers
Value per share, this model₹(12)
CMP 2026-09-09₹43.02
Difference(128.2)%
Growth the CMP implies45.0%/yr
This note states the assumptions and the arithmetic of one model of Unick Fix-A- Form and Printers, 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
5% a year
FY26 5.2% · 5-yr CAGR 1.0%
EBITDA margin
11.4%
FY26 11.4% · 5-yr average 13.3%
Depreciation · capex, % of revenue
6.1% · 8.7%, fading to 1.2× depreciation
FY26 6.1% · 8.7%
Working capital, % of added revenue · tax
27.5% · 24.7%
100 working-capital days · effective 24.7%
Discount rate
11.00%
1-yr beta -0.39
After FY31
5% flat · mid-year discounting
—
Net debt · non-controlling interest · non-operating investments
₹20 · ₹0 · ₹0 cr
FY26 net debt ₹20 cr
Shares
0.55 crore
0.55 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
59
62
65
68
72
75
growth %
5.2
5.0
5.0
5.0
5.0
5.0
EBITDA
7
7
7
8
8
9
Depreciation
(4)
(4)
(4)
(4)
(4)
(5)
NOPAT
2
2
3
3
3
3
less capex
(5)
(5)
(5)
(5)
(5)
(6)
less working-capital build
—
(1)
(1)
(1)
(1)
(1)
Free cash flow to firm
—
0
0
1
1
1
Present value
0
0
0
1
1
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 · Unick Fix-A- Form and Printers · 22 September 2026Page 2 of 2
From enterprise to equity
PV of the 5 explicit years
2
PV of the terminal value (86% of EV)
11
Enterprise value
13
less net debt
(20)
less non-controlling interest
0
add non-operating investments
0
Equity value
(7)
÷ 0.55 crore shares
₹(12)
Source: the model.
Sensitivity, ₹ per share
WACC ↓ · terminal growth →
4.0%
4.5%
5.0%
5.5%
6.0%
10.0%
(11)
(9)
(7)
(4)
0
10.5%
(13)
(12)
(10)
(7)
(4)
11.0%
(15)
(14)
(12)
(10)
(8)
11.5%
(17)
(16)
(14)
(13)
(11)
12.0%
(18)
(17)
(16)
(15)
(13)
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
