3-Scenario Framework
📊 Base Case (50% Probability)
- Key Variables: Tariffs stabilize at 18%, semiconductor volume production begins FY’27, and BESS demand sustains.
- Outcome: Revenue grows 25–30% (FY’27), with gross margins at 34–35% and EBITDA margins expanding to 12–13%. U.S. manufacturing turns EBITDA-positive by H2 FY’27; ROCE stabilizes at 18–20%. PAT grows 50–60% YoY.