Please kindly help this questions :

Questions This below is a sample case only (the data is for business case purposes): Questions: Nabati have #1 sales in the world for flat wafer category 1. If we plan to have another 1 billion Strong presence in most Asian countries, with dominant market share of more than 50% in our focus countries. USD in sales income in the next 3 years Financial information: Turn over 1 Bio USD Note: all financial data for business case purpose only from a new category, what is your Net income 10% suggestion? CAGR 30% - Propose FS projects and investments. DER 1,5 Comparison with other categories. >50% of our income from overseas - Nabati valuation combined with Nabati's loan is mostly in IDR, with a cost of funds of around 8%. Nabati's headquarters are in Indonesia, and the tax rate is 22%. existing category in 2025. We are supported by a worldwide RnD company. 2. If Nabati obsesses to expand to the One of our strengths is mastering FMCG direct distribution in several Asian countries. CSD market and become a top 3 market leader, Please describe the Data simulation for new business options: 1. Noodle four-year strategic roadmap and Market share = 7 Bio USD | Net Income = 15% | CAPEX per 5 Mio USD, Output = 50 Mio USD | perfect competition projection. 2. Sweet Tea Market share = 5 Bio USD | Net Income = 8% | CAPEX per 5 Mio USD, Output = 50 Mio USD | perfect competition 3. From those data, what kind of 3. Carbonate Soft Drink improvement would you propose to Market share = 70 Bio USD | Net Income = 20% | CAPEX per 5 Mio USD, Output = 80 Mio USD I monopolistic competition improve our profitability? (only coca-cola & pepsi co.) Note: All financial data is for business case purposes only