Weighted Average Cost of Capital (WACC) WACC Formula: WACC = E/V * Ke + Kd * (1 + Tc) = wd rd + we re Where; Ke = Cost of equity Kd = Cost of Debt E = Equity D = Interest bearing debt V = E+D Tc = Corporate

TASCO: TIPCO ASPHALT PUBLIC COMPANY LIMITED TC: TROPICAL CANNING (THAILAND) PUBLIC COMPANY LIMITED TCAP: THANACHART CAPITAL PUBLIC COMPANY LIMITED TCC: THAI CAPITAL CORPORATION PUBLIC COMPANY LIMITED TCCC

TAPAC: TAPACO PUBLIC COMPANY LIMITED TASCO: TIPCO ASPHALT PUBLIC COMPANY LIMITED TATG: THAI AUTO TOOLS AND DIE PUBLIC COMPANY LIMITED TBN: TBN Corporation Public Company Limited TC: TROPICAL CANNING