ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
ORION TECH - DRIVERS & ASSUMPTIONS
2
3
Year 1Year 2Year 3
4
REVENUE DRIVERS
5
Unit Volume Growth (%)0%10%15%
6
Price per Unit (₹)100105110
7
8
COST DRIVERS
9
COGS Margin (% of Revenue)40%38%38%
10
11
CAPEX DRIVERS
12
CapEx (% of Revenue)10%8%8%
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100