3-Scenario Framework
📊 Base Case (50% Probability)
Key Variables: Private capex recovers in 2H2026 (government projects execute), QCO costs normalize by Q3, data center/hyperscale demand sustains (10–12% backlog).
Outcome: Revenue grows 8–10% YoY, PBT margin stabilizes at 16–17% (Labour Code offset by volume), EPS grows 10–12%. FCF improves (backlog conversion), dividend grows 5–7%. Stock trades as “secular growth + cyclical optionality”.