Banpu Power PCL (BKK:BPP)
Thailand · Delayed Price · Currency is THB 11.40
+0.10 (0.88%)
Feb 10, 2026, 4:36 PM ICT
Banpu Power PCL Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 26,292 | 25,827 | 28,380 | 24,501 | 6,784 | 5,506 | |
Revenue Growth (YoY) | 4.09% | -9.00% | 15.83% | 261.13% | 23.23% | -3.19% |
Selling, General & Admin | 1,860 | 1,945 | 2,254 | 1,887 | 1,103 | 949.65 |
Provision for Bad Debts | 216.03 | 98.61 | - | - | - | - |
Other Operating Expenses | 22,900 | 23,270 | 19,659 | 22,203 | 6,172 | 3,744 |
Total Operating Expenses | 24,976 | 25,314 | 21,913 | 24,090 | 7,275 | 4,694 |
Operating Income | 1,316 | 512.99 | 6,466 | 411.23 | -490.5 | 811.85 |
Interest Expense | -2,578 | -2,983 | -2,047 | -890.75 | -245.71 | -236.09 |
Interest Income | 337.55 | 354.68 | 246.16 | 357.27 | 381.46 | 374.44 |
Net Interest Expense | -2,240 | -2,628 | -1,801 | -533.49 | 135.75 | 138.35 |
Income (Loss) on Equity Investments | 3,661 | 3,866 | 5,009 | 6,350 | 2,974 | 3,565 |
Currency Exchange Gain (Loss) | 47.45 | -95.3 | -36.3 | -26.82 | 374.54 | 148.07 |
Other Non-Operating Income (Expenses) | 750.61 | 2,008 | -2,798 | -6.2 | 237.25 | -2.99 |
EBT Excluding Unusual Items | 3,536 | 3,664 | 6,840 | 6,194 | 3,232 | 4,661 |
Gain (Loss) on Sale of Investments | -1,621 | -1,621 | - | - | - | -577.14 |
Pretax Income | 1,915 | 2,043 | 6,840 | 6,194 | 3,232 | 4,084 |
Income Tax Expense | 226.46 | 331.79 | 402.46 | 44.89 | 57.2 | 300.49 |
Earnings From Continuing Ops. | 1,689 | 1,711 | 6,438 | 6,150 | 3,174 | 3,783 |
Minority Interest in Earnings | 271.94 | 35.38 | -1,119 | -410.89 | -47.31 | -80.54 |
Net Income | 1,961 | 1,746 | 5,319 | 5,739 | 3,127 | 3,702 |
Net Income to Common | 1,961 | 1,746 | 5,319 | 5,739 | 3,127 | 3,702 |
Net Income Growth | -23.46% | -67.17% | -7.31% | 83.52% | -15.54% | 24.71% |
Shares Outstanding (Basic) | 3,048 | 3,048 | 3,048 | 3,048 | 3,048 | 3,049 |
Shares Outstanding (Diluted) | 3,048 | 3,048 | 3,048 | 3,048 | 3,048 | 3,049 |
Shares Change (YoY) | - | - | - | - | -0.05% | -0.06% |
EPS (Basic) | 0.64 | 0.57 | 1.75 | 1.88 | 1.03 | 1.21 |
EPS (Diluted) | 0.64 | 0.57 | 1.75 | 1.88 | 1.03 | 1.21 |
EPS Growth | -23.46% | -67.17% | -7.31% | 83.52% | -15.50% | 24.78% |
Free Cash Flow | 85.55 | -859.6 | 2,743 | 223.29 | -625.42 | 221.12 |
Free Cash Flow Per Share | 0.03 | -0.28 | 0.90 | 0.07 | -0.20 | 0.07 |
Dividend Per Share | 0.550 | 0.600 | 0.800 | 0.700 | 0.650 | 0.650 |
Dividend Growth | -21.43% | -25.00% | 14.29% | 7.69% | - | - |
Profit Margin | 7.46% | 6.76% | 18.74% | 23.42% | 46.09% | 67.25% |
Free Cash Flow Margin | 0.33% | -3.33% | 9.67% | 0.91% | -9.22% | 4.02% |
EBITDA | 3,027 | 2,311 | 8,048 | 1,625 | 54.51 | 1,172 |
EBITDA Margin | 11.51% | 8.95% | 28.36% | 6.63% | 0.80% | 21.29% |
D&A For EBITDA | 1,710 | 1,798 | 1,582 | 1,214 | 545.01 | 360.33 |
EBIT | 1,316 | 512.99 | 6,466 | 411.23 | -490.5 | 811.85 |
EBIT Margin | 5.01% | 1.99% | 22.78% | 1.68% | -7.23% | 14.75% |
Effective Tax Rate | 11.82% | 16.24% | 5.88% | 0.73% | 1.77% | 7.36% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.