3-Scenario Framework
📊 Base Case (50% Probability)
- Key Variables: Tariffs resolved by H2 FY26, PCB Phase 1 demand on track, Elcome WC improves to 70 days.
- Outcome: Export growth at 40% YoY, PCB contributes INR 200 crore revenue by FY28, Elcome adds INR 30 crore EBITDA. Topline: INR 5,000 crore; EBITDA Margin: 10%; EPS: +20% YoY.