0.62 8) Debt Service Coverage Ratio (Times) 7.63 1.67 9) Book Value per Share (Baht) 41.23 40.47 * Not included the change in lease receivable (Million Baht) 2,672.48 2,919.97 ** Restated *** Data for 12

) 0.5 0.4 0.5 Others 3,418 1.2% 3,433 1.2% Interest Coverage (times) 14 13 12 Current Assets 34,841 12% 34,905 12% Debt Service Coverage Ratio (times) 3.4 2.6 2.9 Spectrum license 107,524 38% 111,749 38

THB) 1,927 3,044 6) EBITDA to Total Assets (%) 1.84 3.01 7) Debt to Equity Ratio (Times) 0.78 0.66 8) Debt Service Coverage Ratio (Times) 4.12 0.75 9) Book Value per Share (THB) 40.77 41.11 * Not

10.21 4) Return on Assets ** (%) 7.80 8.33 5) EBITDA * (Million THB) 2,870 2,834 6) EBITDA to Total Assets (%) 2.82 2.77 7) Debt to Equity Ratio (Times) 0.75 0.70 8) Debt Service Coverage Ratio (Times

** (%) 10.77 10.79 4) Return on Assets ** (%) 8.41 8.53 5) EBITDA * (Million Baht) 2,340 2,611 6) EBITDA to Total Assets (%) 2.39 2.53 7) Debt to Equity Ratio (Times) 0.65 0.72 8) Debt Service Coverage Ratio

) 13 14 14 Network and PPE 125,510 43% 123,841 34% Debt Service Coverage Ratio (times) 4.2 2.6 2.7 Right of use 0 0.0% 62,934 17% Return on Equity 51% 42% 42% Intangible asset 5,468 1.9% 5,475 1.5

Coverage (times) 14 14 16 Network and PPE 122,518 35% 119,278 33% Debt Service Coverage Ratio (times) 2.6 3.3 3.7 Right of use 58,723 17% 57,145 16% Return on Equity 40% 40% 36% Intangible asset 7,123 2.0

32% Debt Service Coverage Ratio (times) 2.7 3.7 4.8 Right of use 58,723 17% 54,691 15% Return on Equity 42% 36% 36% Intangible asset 7,123 2.0% 9,315 2.5% Figures from P&L are annualized YTD. Defer tax

42,155 12% 33,762 9.5% Current Ratio (times) 0.4 0.5 0.4 Spectrum license 110,219 31% 134,802 38% Interest Coverage (times) 13.4 16 16 Network and PPE 122,518 35% 116,704 33% Debt Service Coverage Ratio

Spectrum license 131,775 37% 128,813 36% Interest Coverage (times) 16 16 16 Network and PPE 117,844 33% 115,800 33% Debt Service Coverage Ratio (times) 3.7 4.5 4.6 Right of use 50,574 14% 48,827 14% Return