Financial model
· auto-generated from 3 source documents
₹ Crore
FY24A
FY25A
FY26E
FY27E
Revenue
134.7
152.1
164.4
168.4
172.9
178.1
186.4
196.5
EBITDA
33.8
39.2
42.4
43.4
44.6
45.9
48.1
50.7
Revenue growth
8.1%
10.7%
13.7%
EBITDA margin
25.8%
CapEx % of revenue
5.2%
Working capital days
64
Exit multiple
9.5×