3-Scenario Framework
📊 Base Case (50% Probability)
- Key Variables: Freight tenders materialize in Q1 FY’27 (800–1,000 wagons/month); metro production hits 18–20 cars/month by FY’27; 1–2 high-speed rail contracts secured.
- Outcome: Revenue CAGR of 18–22%, with Passenger Rail Systems contributing 60%+ of EBITDA by FY’28. Margins expand to 13–14% as backward integration kicks in; shipbuilding IPO adds INR1,000–1,500 crore valuation upside.