3-Scenario Framework
📊 Base Case (50% Probability)
- Key Variables: Q4 construction catch-up; INR 20Bn land sales; data center leasing progresses.
- Outcome: OCF at INR 70Bn; net debt stable at 0.28x; EBITDA margin 32%. Topline +20% YoY; EPS +15% on operational leverage.