Scenarios
Base / Bull / Bear.
Three presets, or roll your own. Y5 recomputes from city pace, take-rate and insurance attach.
Cities live by Y56
216
Marketplace take rate10%
5%18%
Insurance attach rate4%
0%12%
Y5 revenue
₹130.7 Cr
Base ₹130.7 Cr
Y5 EBITDA
₹16.9 Cr
Base ₹16.9 Cr
Y5 margin
12.9%
Base 12.9%
Y5 GMV
₹561 Cr
Base ₹561 Cr