B.Grimm Power PCL (BKK:BGRIM)

B.Grimm Power PCL Ratios and Metrics

Market cap in millions THB. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Nov 19, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	39,364	50,835	71,038	103,624	105,579	126,435
Market Cap Growth	-36.55%	-28.44%	-31.45%	-1.85%	-16.50%	-7.62%
Enterprise Value	151,178	160,255	167,528	198,989	179,241	192,431
PE Ratio	55.70	74.17	62.24	-	56.29	71.28
PS Ratio	0.71	0.91	1.24	1.66	2.26	2.87
PB Ratio	0.79	0.98	1.35	2.46	2.59	3.22
P/FCF Ratio	4.34	16.06	11.32	-	-	-
P/OCF Ratio	2.80	6.83	5.17	13.10	10.74	18.65
EV/Sales Ratio	2.72	2.87	2.93	3.19	3.84	4.37
EV/EBITDA Ratio	11.73	12.01	13.01	21.70	15.07	15.45
EV/EBIT Ratio	20.30	19.91	21.20	44.50	25.53	26.73
EV/FCF Ratio	16.65	50.61	26.70	-	-	-
Debt / Equity Ratio	2.33	2.28	2.13	2.77	2.44	2.13
Debt / EBITDA Ratio	9.09	8.72	8.60	12.60	8.30	6.66
Debt / FCF Ratio	12.84	37.23	17.87	-	-	-
Quick Ratio	1.14	1.06	2.23	2.08	2.87	1.01
Current Ratio	1.49	1.47	3.07	2.49	3.23	1.11
Asset Turnover	0.31	0.31	0.33	0.39	0.33	0.35
Return on Equity (ROE)	6.52%	6.07%	7.78%	-2.16%	8.53%	9.63%
Return on Assets (ROA)	2.59%	2.81%	2.84%	1.75%	3.14%	3.57%
Return on Capital (ROIC)	2.79%	3.01%	3.05%	1.87%	3.33%	4.01%
Return on Capital Employed (ROCE)	4.90%	5.40%	5.00%	3.00%	5.10%	6.90%
Earnings Yield	3.88%	3.06%	2.66%	-1.20%	2.15%	1.72%
FCF Yield	23.06%	6.23%	8.83%	-3.65%	-1.28%	-7.68%
Dividend Yield	3.31%	2.28%	1.39%	0.17%	1.11%	1.00%
Payout Ratio	102.13%	115.67%	63.04%	-	69.13%	62.80%
Buyback Yield / Dilution	-174.94%	-	-	-	-	-
Total Shareholder Return	-171.63%	2.28%	1.39%	0.17%	1.11%	1.00%

Source: S&P Global Market Intelligence. Utility template. Financial Sources.