Model the value-creation levers on profit, cash, leverage, covenant and equity value for Rico Auto — then run an agentic, web-grounded stress-test that benchmarks the plan against live Indian auto-component multiples, LME aluminium prices, repo/MCLR rates and growth.
The agent plans searches, queries DuckDuckGo for live sector multiples, LME aluminium prices, repo/MCLR rates and growth, then stress-tests your scenario against Rico Auto's record and the market. Illustrative model on real FY26 baseline figures.
| Metric | Today | Scenario | Δ | |
|---|---|---|---|---|
| Revenue | ₹2.48k Cr | → | ₹2.61k Cr | |
| Adj. EBITDA | ₹223 Cr | → | ₹289 Cr | +₹66 Cr |
| EBITDA margin | 9.0% | → | 11.1% | +2.1pt |
| Value-added mix | 22% | → | 27% | |
| Free cash flow | ₹96 Cr | → | ₹198 Cr | +₹102 Cr |
| Net leverage | 3.08x | → | 2.17x | -0.91x |
| Enterprise value | ₹2.68k Cr | → | ₹3.47k Cr | |
| Equity value | ₹1.99k Cr | → | ₹2.84k Cr | +₹849 Cr |