Our Key assumption Change

รายการ (Item)	FY22	FY23	FY24	FY25F	FY26F	FY27F
International PSC (Bt)
- New	730	730	730	730	780	830
- Old	—	—	—	730	730	730
- Change (%)	—	—	—	—	6.8	13.7
Domestic PSC (Bt)
- New	130	130	130	130	180	230
- Old	—	—	—	130	130	130
- Change (%)	—	—	—	—	38.5	76.9
Passenger service charges (Bt m)
- New	5,267	17,882	24,607	25,992	29,722	34,255
- Old	—	—	—	25,992	26,336	27,648
- Change (%)	—	—	—	—	12.9	23.9
Gross margin (%)
- New	-17.7	52.1	58	55.3	55.8	57.7
- Old	—	—	—	55.3	53.1	53.5
- Change (ppt)	—	—	—	—	2.7	4.2
Normalized profit (Bt m)
- New	-11,288	9,247	19,515	18,036	19,437	23,427
- Old	—	—	—	17,965	15,643	16,978
- Change (%)	—	—	—	0.4	24.3	38