Asset of the company Consideration = 282/337.74 = 83.5% 4. Share Value = Not used because the acquired asset is real estate Remarks: NTA = Net Tangible Asset is calculated from total asset subtract

assets5 (%) 43.2% -47.0% Debt to equity (times) 0.3 0.3 Asset turnover (times) 0.8 0.4 Remark:  Financial ratios were calculated based on The Stock Exchange of Thailand’s formula. MANAGEMENT OUTLOOK The

% Debt to equity (times) 0.3 0.4 Asset turnover (times) 0.7 0.4 Remark:  Financial ratios were calculated based on The Stock Exchange of Thailand’s formula. MANAGEMENT OUTLOOK The COVID-19 pandemic has

than 2.5 times as stated in loan and debenture agreement. * The operational results were calculated based on the consolidated financial statements which consist of the Expressway Business, Rail Business

(%) n/a n/a 69% Effective rent rate (THB/sq.m.) n/a n/a 515 Offer signed (%) n/a 89% 92% Note: 1 Effective rent rate is calculated by excluding rent rate from Boonrawd Group since Boonrawd Group paid rent

(2) Calculated based on total revenue from sales and service per total operating days of the same branch In the 3rd quarter of 2018 and 2019, the Group’s other income increased from THB 5.7 Mn to THB

2018. * The operational results were calculated based on the consolidated financial statements which consist of the Expressway Business, Rail Business, Commercial Development Business, the manufacture

18,334,854,000) calculated from the principle of CNY 25,000,000 and annual interest rate 2.05% of five-year duration. This transaction comply with the Notification of the Board of Governors of the Stock Exchange

plant for the first quarter of 2022 slightly increase by 2.6% when comparing to the first quarter of 2021 and according to the formula of gross profit margin which calculated by taking gross margin

of such transaction invested by CPNREIT is estimated Baht 48,560 million or equivalent to 28.84%, calculated using the basis of the total value of consideration, which represents the highest