Banpu Power PCL Ratios and Metrics

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 12, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	34,439	38,401	32,916	44,192	49,983	52,421
Market Cap Growth	55.86%	16.67%	-25.52%	-11.58%	-4.65%	13.91%
Enterprise Value	46,003	74,524	69,334	80,475	73,117	60,602
PE Ratio	4.13	12.69	18.85	8.31	8.71	16.76
PS Ratio	1.33	1.38	1.27	1.56	2.04	7.73
PB Ratio	0.60	0.72	0.60	0.81	0.95	1.06
P/FCF Ratio	50.89	192.87	-	16.11	223.85	-
P/OCF Ratio	27.13	54.03	-	11.77	79.25	-
EV/Sales Ratio	1.78	2.68	2.69	2.84	2.98	8.93
EV/EBITDA Ratio	5.84	15.45	30.00	10.00	44.99	1111.69
EV/EBIT Ratio	7.17	23.81	135.16	12.45	177.80	-
EV/FCF Ratio	67.97	374.29	-	29.34	327.46	-
Debt / Equity Ratio	0.39	0.72	0.72	0.70	0.40	0.44
Debt / EBITDA Ratio	4.64	7.92	16.98	4.76	12.81	244.02
Debt / FCF Ratio	33.08	191.90	-	13.96	95.07	-
Net Debt / Equity Ratio	0.18	0.58	0.58	0.52	0.32	0.38
Net Debt / EBITDA Ratio	2.19	6.41	13.62	3.56	10.53	345.27
Net Debt / FCF Ratio	15.57	155.14	-36.61	10.45	76.65	-30.09
Quick Ratio	1.22	0.76	0.98	1.22	0.72	0.52
Current Ratio	1.50	0.94	1.20	1.40	1.24	0.90
Asset Turnover	0.29	0.29	0.26	0.32	0.32	0.11
Return on Equity (ROE)	16.68%	6.54%	3.14%	11.98%	12.01%	6.93%
Return on Assets (ROA)	2.33%	2.04%	0.33%	4.58%	0.34%	-0.49%
Return on Capital Employed (ROCE)	4.70%	3.90%	0.60%	7.30%	0.60%	-0.80%
Earnings Yield	24.18%	7.88%	5.30%	12.04%	11.48%	5.96%
FCF Yield	1.97%	0.52%	-2.61%	6.21%	0.45%	-1.19%
Dividend Yield	4.42%	-	6.16%	6.43%	5.21%	4.84%
Payout Ratio	20.13%	55.39%	122.17%	40.11%	39.83%	63.35%
Buyback Yield / Dilution	-	-	-	-	-	0.05%
Total Shareholder Return	4.42%	-	6.16%	6.43%	5.21%	4.88%