Subscribe

Banpu Power Public Company Limited (BPP-R.BK)

THB11.90 -0.10 (-0.83%)
TH SET Utilities Independent Power Producers
Address 1550, Thanapoom Tower 10400
Bangkok, TH
CEO Issara Niropas
IPO 2021-09-17
ISIN TH7462010R13

Explore sections of this company profile

Also trades on Stock Exchange of Thailand · BPP-R.BK (THB) Stock Exchange of Thailand · BPP.BK (THB)
Description

Banpu Power Public Company Limited specializes in the generation and distribution of electricity, operating across Thailand, China, Laos, Vietnam, Japan, and various international markets. The firm actively invests in both conventional and renewable energy projects. Its core activities include generating and marketing power from solar, wind, coal-fired, and natural gas sources, in addition to producing and supplying steam. By the end of 2021, the company's portfolio comprised 38 owned and operated power facilities and projects. Established in 1996, its corporate headquarters are located in Bangkok, Thailand. This entity operates as a subsidiary of Banpu Public Company Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
THB11.90 -0.10 (-0.83%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.32
Float Shares
577.79M
Free Float %
19.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.61% +1.72% +2.61% -7.09% -8.53% +16.83% +71.01% -13.87% -33.71% -43.81% -43.81%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
11.90
DCF (Unlevered) 40.62 +241.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
2.12
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
5 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Independent Power Producers: +3.4%
    +7.8% Q1'26: -28.3% (vs Q1'25)
  • EPS growth Independent Power Producers: -2.8%
    +73.7% Q1'26: +915.8% (vs Q1'25)
  • FCF margin FCF growth · Independent Power Producers: +37.9%
    -2.7% Q1'26: +10.6% (vs Q1'25)
  • EBIT margin Independent Power Producers: +18.7%
    +8.9% Q1'26: +160.5% (vs Q1'25)
  • ROIC Independent Power Producers: +4.3%
    +2.7% Q1'26: +37.6% (vs Q1'25)
  • Share dilution Independent Power Producers: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Independent Power Producers: 3.09×
    9.15× Q1'26: 0.67× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.06) × ERP
WACC = 48% × Ke + 52% × Kd (6.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 40.31 Current price: 11.90
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
5.54B
est: 5.69B (-2.7%)
6.42B
est: 6.60B (-2.7%)
6.32B
est: 7.02B (-9.9%)
5.69B
est: 5.50B (+3.4%)
5.51B
est: 5.58B (-1.3%)
6.78B
est: 5.69B (+19.2%)
24.50B
est: 24.78B (-1.1%)
30.44B
est: 25.30B (+20.4%)
25.83B
est: 30.65B (-15.7%)
27.85B
est: 17.06B (+63.3%)
17.02B
12.08B – 21.97B
-0.2% YoY
33.56B
29.45B – 37.67B
+97.2% YoY
EBITDA
1.91B
est: 1.21B (+58.4%)
1.54B
est: 1.40B (+9.8%)
1.04B
est: 1.49B (-30.2%)
497.40M
est: 1.17B (-57.4%)
1.16B
est: 1.18B (-1.7%)
1.09B
est: 1.21B (-10.0%)
1.99B
est: 5.26B (-62.2%)
10.47B
est: 5.37B (+95.1%)
6.82B
est: 6.13B (+11.4%)
4.18B
est: 3.41B (+22.5%)
3.40B
2.41B – 4.39B
-0.2% YoY
6.71B
5.89B – 7.53B
+97.2% YoY
EBIT
5.09B
est: 831.02M (+512.2%)
4.71B
est: 963.32M (+388.5%)
-393.45M
est: 1.02B (-138.4%)
-178.02M
est: 802.97M (-122.2%)
4.32B
est: 813.90M (+430.7%)
3.48B
est: 830.66M (+318.6%)
7.09B
est: 3.62B (+96.0%)
8.89B
est: 3.69B (+140.8%)
5.03B
est: 4.17B (+20.4%)
2.49B
est: 2.32B (+7.1%)
2.32B
1.64B – 2.99B
-0.2% YoY
4.57B
4.01B – 5.13B
+97.2% YoY
Net Income
4.14B
est: 4.50B (-8.0%)
4.15B
est: 4.63B (-10.3%)
3.81B
est: 4.55B (-16.2%)
2.97B
est: 4.09B (-27.3%)
3.70B
est: 3.18B (+16.6%)
3.13B
est: 3.43B (-8.7%)
5.74B
est: 5.73B (+0.2%)
5.32B
est: 4.68B (+13.7%)
1.75B
est: 3.30B (-47.1%)
3.03B
est: 3.69B (-17.9%)
3.87B
3.25B – 4.49B
+5.0% YoY
4.27B
3.59B – 4.95B
+10.2% YoY
SGA
1.10B
est: 638.59M (+72.4%)
1.17B
est: 740.25M (+57.9%)
1.23B
est: 786.85M (+56.2%)
1.75B
est: 617.03M (+183.5%)
945.71M
est: 625.43M (+51.2%)
1.10B
est: 638.31M (+72.8%)
1.89B
est: 2.78B (-32.1%)
2.25B
est: 2.84B (-20.5%)
1.95B
est: 2.84B (-31.4%)
2.05B
est: 1.58B (+30.1%)
1.58B
1.12B – 2.03B
-0.2% YoY
3.11B
2.72B – 3.49B
+97.2% YoY
EPS
1.74
est: 1.48 (+17.9%)
1.36
est: 1.52 (-10.5%)
1.25
est: 1.49 (-16.3%)
0.97
est: 1.34 (-27.6%)
1.21
est: 1.04 (+16.1%)
1.03
est: 1.12 (-8.4%)
1.88
est: 1.88 (+0.0%)
1.75
est: 1.54 (+14.0%)
0.57
est: 1.08 (-47.4%)
0.99
est: 1.21 (-18.2%)
1.27
1.07 – 1.47
+5.0% YoY
1.40
1.18 – 1.62
+10.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-19 A+ 4/5 1/5 5/5 5/5 4/5 5/5 4/5
2026-05-18 B 3/5 1/5 2/5 4/5 3/5 3/5 4/5
2026-05-15 B 3/5 1/5 2/5 4/5 3/5 3/5 4/5
2026-05-14 B 3/5 1/5 2/5 4/5 3/5 3/5 4/5
2026-05-13 B+ 3/5 1/5 2/5 4/5 3/5 4/5 4/5
2026-05-12 B+ 3/5 1/5 2/5 4/5 3/5 4/5 4/5
2026-05-11 B+ 3/5 1/5 2/5 4/5 3/5 4/5 4/5
2026-05-08 B 3/5 1/5 2/5 4/5 3/5 3/5 4/5
2026-05-07 B 3/5 1/5 2/5 4/5 3/5 3/5 4/5
2026-05-06 B 3/5 1/5 2/5 4/5 3/5 3/5 4/5
2026-05-05 B+ 3/5 1/5 2/5 4/5 3/5 4/5 4/5
2026-04-30 B 3/5 1/5 2/5 4/5 2/5 4/5 4/5
2026-04-29 B 3/5 1/5 2/5 4/5 2/5 4/5 4/5
2026-04-28 B 3/5 1/5 2/5 4/5 2/5 4/5 4/5
2026-04-27 B 3/5 1/5 2/5 4/5 2/5 4/5 4/5
2026-04-24 B 3/5 1/5 2/5 4/5 2/5 3/5 4/5
2026-04-23 B 3/5 1/5 2/5 5/5 2/5 3/5 4/5
2026-04-22 B 3/5 1/5 2/5 5/5 2/5 3/5 4/5
2026-04-21 B 3/5 1/5 2/5 5/5 2/5 3/5 4/5
2026-04-20 B 3/5 1/5 2/5 5/5 2/5 3/5 4/5
2026-04-17 B 3/5 1/5 2/5 5/5 2/5 3/5 4/5
2026-04-16 B 3/5 1/5 2/5 5/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
4.52B
OE per share TTM
1.48
Owner's Yield
12.57%
Maintenance CapEx ratio
9,685.65%
Maint CapEx / Avg PPE
139.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
2.49M
Shares Outstanding
3.05B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Kirana Limpaphayom Executive Director 580.8K
Sinon Vongkusolkit Executive Director 580.8K male
Somruedee Chaimongkol Executive Director 580.8K female
Issara Niropas Chief Executive Officer & Director 580.8K male
Voravudhi Linananda Executive Director 580.8K male
Saraluck Prateepakornchai Head of Investor Relations female
Teerapat Wongraveekul Chief Financial Officer male
Ponpranod Didsayabutra Senior Vice President of Power Business USA
Kankhachee Meecharoen Head of Corporate Communications female
Nachanok Trairatwaroon Head of Internal Audit female
Pilun Pochanart Senior Vice President of Power Business - China male
Dechapong Yuwaprecha Senior Vice President of Strategic Planning & Business Support male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits