3-Scenario Framework
📊 Base Case (50% Probability)
Key Variables: Supply chain normalizes by late FY27; NOC/SOC hits 70% utilization by FY28.
Outcome: Revenue grows 12–15% CAGR to ₹850–900 crore FY27, with EBITDA margins recovering to 7–9% on services mix improvement. EPS ₹2.50–3.00 as government/pharma contracts scale.