Market View

Market Consensus

Source: Asia Plus Securities, Bualuang Securities/Morgan Stanley, Credit Suisse, DBS Vickers,
KGI Securities, Macquarie Securities/Kasikorn Securities, Thanachart Securities, HSBC,
Krungsri Securities, Deutsche Bank, Country Group Securities, Maybank Kim Eng, KT Zmico Securities

As of May 2013

Year End Revenue (Bt.Mil) EBITDA (Bt.Mil) Core EPS (Bt/share) Dividend Yield (%) EV / EBITDA (times)
2013E 19,809 10,190 1.34 1.2% 24.5
2014E 23,117 12,051 1.61 1.5% 20.7

Analyst Rating

Source: Asia Plus Securities, Bualuang Securities/Morgan Stanley, Credit Suisse, DBS Vickers,
KGI Securities, Macquarie Securities/Kasikorn Securities, Thanachart Securities, HSBC,
Krungsri Securities, Deutsche Bank, Country Group Securities, Maybank Kim Eng, KT Zmico Securities

As of May 2013