3-Scenario Framework
📊 Base Case (50% Probability)
Key Variables: (1) HVDC execution on track (Mumbai commissioned, Barmer bid won); (2) Domestic transformer demand sustains (data center/rail tailwinds); (3) Exports hold at 25–30%.
Outcome: Revenue grows 18–22% YoY, driven by HVDC recognition (10–12% of revenue) and data center/industrial orders (15–20% YoY growth). PBT margins stabilize at 17–19% as labor code impacts fade and operational leverage offsets commodity pressures. Export revenue flat at 25–30%, with FX tailwinds offsetting trade volatility. CAPEX catches up in H2, supporting FY27 capacity.
Implication: Topline: +18–22% YoY; Bottomline: +15–18%; Margins: 17–19%.