3-Scenario Framework
📊 Base Case (50% Probability)
- Key Variables: Average summer, EMP order book stabilizes (8–10% CAGR), price hikes partially successful (5–7% net realization).
- Outcome: Revenue grows 8–10% YoY in FY27; UCP margins hold at 8.5%, EMP margins at 6.5–7%. EPS grows 5–8% YoY, supported by cost controls and selective project execution. ROCE remains 25%+. Exports contribute 5–7% of revenue by FY29, trailing the 15% target.