3-Scenario Framework
📊 Base Case (50% Probability)
- Key Variables: (1) AI mission executes as planned (₹17B strategic orders over 3 years); (2) ASICs remain niche (<10% of AI market).
- Outcome: 30–40% organic CAGR sustained; AI systems contribute 50–60% of revenue. Margins stabilize at 9–10% PAT (13–14% ex-strategic). PLI approvals add 100–150 bps to EBITDA. Implication: ₹20B+ topline by FY28; 15–20% EPS CAGR.