3-Scenario Framework
📊 Base Case (50% Probability)
- Key Variables: Wheel set supply normalizes by Q2 FY27; railway tenders awarded in H1 FY27; Foundry exports hit 15,000 metric tons; private wagon demand grows 10–15% YoY.
- Outcome: Revenue grows 12–15% YoY (Rs. 3,800–4,000 crore); EBITDA margins expand to 10–11% (operating leverage, mix shift). OCF turns positive; debt/EBITDA improves. Valuation implication: In line with consensus; rerate on execution visibility.