Year,Revenue,EBITDA,EBITDA_Margin,CapEx,FCF,PV_FCF
FY26,424128822.44250005,24262663.0155,0.05720588116547853,1272386.4673275002,16924610.794297498,15386009.812997725
FY27,445335263.5646251,25475796.166275002,0.05720588116547853,1336005.7906938752,17770841.334012378,14686645.73058874
FY28,467602026.7428564,26749585.974588756,0.05720588116547853,1402806.0802285692,18659383.400712997,14019070.924652886
FY29,481630087.5451421,27552073.553826418,0.05720588116547853,1444890.2626354264,19219164.902734388,13126948.229447704
FY30,496078990.1714964,28378635.760441214,0.05720588116547853,1488236.970514489,19795739.849816423,12291596.978482852