) 7.73 6.96 9) Book Value per Share (THB) 40.69 41.84 * Not included the change in lease receivable (Million THB) 822.80 418.18 ** Data for 12-month period Ratios Quarter 1

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

135.24 million was from the recognition on remeasurement to fair value of the derivative according to the adopted accounting policies for derivatives and hedge accounting. 2.5 Share of profit of associates

Service Coverage Ratio (Times) 0.75 9.21 9) Book Value per Share (Baht) 41.11 41.55 * Not included the change in lease receivable (Million Baht) 437.88 936.84 ** Data for 12-month period Ratios Quarter 2

) Information per share * Basic earnings per share (Baht) 0.05 0.05 0.00 Book value per share (Baht) 1.28 1.16 0.12 Management's Discussion and Analysis and operating results for the Year 2017 Page 9 / 10 In 2017

* (Million Baht) 9,218 9,324 6) EBITDA to Total Assets (%) 9.67 9.87 7) Debt to Equity Ratio (Times) 0.49 0.54 8) Debt Service Coverage Ratio (Times) 1.58 3.27 9) Book Value per Share (Baht) 43.63 42.98 * Not

Service Coverage Ratio (Times) 7.91 7.11 9) Book Value per Share (Baht) 43.66 42.00 * Not included the change in lease receivable (Million Baht) 2,028.12 1,597.68 ** Data for 12-month period Ratios Quarter

6.26 5) EBITDA * (Million Baht) 2,517 1,991 6) EBITDA to Total Assets (%) 2.61 2.13 7) Debt to Equity Ratio (Times) 0.51 0.53 8) Debt Service Coverage Ratio (Times) 6.09 5.18 9) Book Value per Share

%) 2,189 1,852 (15.4%) Earnings Per Share (Baht per share) 2.82 3.15 11.7% 8.66 8.54 (1.4%) 8.76 7.41 (15.4%) Revenue Structure AEONTS: Aeon Thana Sinsap (Thailand) Public Company Limited Credit Card In Q3

to 23,636 million baht, an increase of 815 million baht or 4% from the end of fiscal year 2022, Book value (attributable to the owners of the parent) as of August 31, 2023 was 94.5 baht per share