**Current EBITDA Margin: 21.2% (Q1 2025)**
Your EBITDA margin has declined 4.1 percentage points from FY2024's 25.3%. The key drivers:
📉 **HGBT Price Impact** (-2.1pp): Government-regulated gas pricing at $6.5-7/MMBtu has compressed trading margins as procurement costs rose.
📉 **LNG Procurement** (-1.5pp): JKM spot prices at $14.2/MMBtu have significantly increased regasification input costs, despite the 39.4% volume growth.
📉 **OpEx Increase** (-0.9pp): Maintenance and labor costs up due to Cirebon-Semarang construction and SCADA digitalization.
📈 **Partially offset** by volume growth (+0.3pp) and regasification growth (+0.8pp).
**Recommendation:** Run the HGBT scenario simulator at $6.0/MMBtu to assess downside risk ahead of 2026 pricing review.
*Sources: SAP Financial Module, HGBT Pricing Database, JKM Market Feed*
Sources: SAP Financial Module, HGBT Pricing Database, JKM Market Feed