3-Scenario Framework
📊 Base Case (50% Probability)
- Key Variables: (1) Fuze approval in April 2026, enabling ₹300 crore defence revenue in FY27; (2) OFC realisation rises another 10% to ₹1,160/fkm; (3) Tariff clarity unlocks $200M export orders in FY27.
- Outcome: Revenue reaches ₹3,500 crore (OFC) + ₹500 crore (telecom/defence) = ₹4,000 crore in FY27. EBITDA margins sustain at 19–21%, with PAT at ₹350–400 crore. Net debt stabilises at ₹1,500 crore as QIP proceeds deploy.