3-Scenario Framework
📊 Base Case (50% Probability)
Key Variables: Sanand on track + copper stable (LME $9,000) + export 20%.
- Topline: INR11,000 crore (18% growth) with Sanand contributing INR2,700 crore.
- EBITDA Margin: 11.2% (export mix + EHV ramp).
- Implication: 20% CAGR validated; ROCE 15%+ by FY29.