1–2 minutes
3-Scenario Framework
📊 Base Case (50% Probability)
- Key Variables: Bhopal Phase 1 on time; 50% success in metro/LHB tenders; Defense L1 conversions in H1 FY27.
- Outcome: Revenue grows 15%; EBITDA margins flat YoY (FX recovery offsets provisioning). Net debt/EBITDA ~2.5x. Implication: EPS grows 8–12%; multiple holds at 16–18x.