3-Scenario Framework
📊 Base Case (60% Probability)
- Auto Demand: SUV/LCV growth sustains at 15–18% (GST tailwind, replacement cycle), with premium mix stabilizing at 60%.
- EV Scaling: 80,000 EV units/year achieved by FY27 (9S/9E demand), with PLI accruals at 10–12%; globalization limited to Australia/NZ.
- Implication: Revenue CAGR of 12–15%, EBIT margins at 10–11%, and ROE sustained at 18–20%.