In 1QFY27, Phoenix Mills (PHNX) reported rental income of INR5.9b, up 17% YoY, while retail EBITDA stood at INR6.2b, up 17% YoY. We bake in a 10% CAGR in rental income to reach INR25.9b over FY26-28E.