3-Scenario Framework
📊 Base Case (50% Probability)
- Key variables: Cyclical recovery in vehicle demand (10–15% HCV/LCV growth), 5–10 bps Q4 cost of funds reduction, CSEL NCLs decline to 4.5% by FY27.
- Outcome: NIM stabilizes at 8.0–8.1%; AUM grows 20–22%. Vehicle finance NCLs improve to 1.7%, CSEL to 4.5%. ROA reaches 3.3%, ROE at 19–20%. Interim dividend sustained at 65%.