Subscribe

Prima Marine Public Company Limited (PRM.BK)

THB9.20 +0.10 (+1.10%)
TH SET Energy Oil & Gas Midstream
Address 80 Soi Bangna-Trad 30 10260
Bangkok, TH
CEO Prompong Chaisrisawatsuk
Website primamarine.co.th
IPO 2017-09-14
ISIN TH8170010004

Explore sections of this company profile

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

Prima Marine Public Company Limited specializes in maritime logistics, offering sea transport for petroleum products and operating offshore accommodation barges across Thailand and Singapore. The company expertly manages the movement and storage of a diverse range of hydrocarbons, encompassing crude oil, refined petroleum, semi-processed, and liquefied petroleum products, in addition to various chemical substances. Its fleet comprises modern oil tankers, floating storage and offloading (FSO) units, and anchor handling tugs (AHTs), all crucial for supporting offshore oil and gas exploration and production activities. Furthermore, Prima Marine provides professional recruitment and comprehensive vessel management solutions. Established in Bangkok, Thailand, in 2007, the company operates as a subsidiary of Nathalin Co., Ltd.

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
THB9.20 +0.10 (+1.10%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11M
Beta
0.47
Float Shares
683.80M
Free Float %
31.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.13% +5.92% +1.70% +16.23% +39.84% +29.71% +58.41% +44.35% +23.45% +11.88% +11.88%
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
9.20
DCF (Unlevered) 17.42 +89.3%
DCF (Levered) 16.19 +76.0%

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.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 +1
Buy 4 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.17
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Oil & Gas Midstream: +6.6%
    -0.5% Q1'26: +2.1% (vs Q1'25)
  • ✓
    EPS growth Oil & Gas Midstream: +17.6%
    +6.7% Q1'26: -9.7% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Oil & Gas Midstream: +25.7%
    +21.5% Q1'26: -10.1% (vs Q1'25)
  • ✓
    EBIT margin Oil & Gas Midstream: +30.0%
    +29.1% Q1'26: +25.8% (vs Q1'25)
  • ✗
    ROIC Oil & Gas Midstream: +7.6%
    +11.7% ★ Q1'26: +10.9% (vs Q1'25)
  • ✓
    Share dilution Oil & Gas Midstream: +0.0%
    -4.6% ★ Q1'26: -5.4% (vs Q1'25)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Oil & Gas Midstream: 2.41×
    2.77× ★ Q1'26: 2.38× (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 (0.51) × ERP
WACC = 62% × Ke + 38% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 17.23 Current price: 9.20
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 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
2 Rev. Ana.
1 EPS Ana. 		Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
4.50B
est: 4.67B (-3.6%)
4.48B
est: 4.86B (-7.8%)
5.35B
est: 5.35B (0.0%)
5.93B
est: 5.96B (-0.5%)
5.88B
est: 5.99B (-1.9%)
7.72B
est: 7.37B (+4.7%)
8.09B
est: 8.41B (-3.8%)
8.79B
est: 8.96B (-1.9%)
8.75B
est: 8.88B (-1.5%)
9.54B
9.50B – 9.57B
+7.4% YoY
10.10B
10.08B – 10.12B
+5.9% YoY
10.70B
10.35B – 11.04B
+5.9% YoY
EBITDA
1.58B
est: 2.29B (-31.1%)
1.32B
est: 2.39B (-44.5%)
2.01B
est: 2.63B (-23.7%)
2.84B
est: 2.93B (-2.9%)
2.83B
est: 2.94B (-3.7%)
3.99B
est: 3.62B (+10.3%)
4.01B
est: 4.14B (-3.1%)
4.23B
est: 4.41B (-4.1%)
4.24B
est: 4.37B (-3.0%)
4.70B
4.68B – 4.71B
+7.4% YoY
4.97B
4.96B – 4.99B
+5.9% YoY
5.27B
5.10B – 5.44B
+5.9% YoY
EBIT
923.59M
est: 1.58B (-41.5%)
972.47M
est: 1.64B (-40.8%)
1.46B
est: 1.81B (-19.3%)
2.11B
est: 2.01B (+4.7%)
1.88B
est: 2.02B (-7.0%)
2.78B
est: 2.49B (+11.5%)
2.71B
est: 2.73B (-0.7%)
2.80B
est: 2.91B (-3.9%)
2.54B
est: 2.88B (-11.9%)
3.10B
3.09B – 3.11B
+7.4% YoY
3.28B
3.27B – 3.29B
+5.9% YoY
3.47B
3.36B – 3.59B
+5.9% YoY
Net Income
717.93M
est: 794.47M (-9.6%)
711.82M
est: 808.15M (-11.9%)
1.02B
est: 973.19M (+5.2%)
1.53B
est: 1.45B (+5.7%)
1.40B
est: 1.40B (+0.2%)
2.21B
est: 1.85B (+20.0%)
2.13B
est: 2.10B (+1.2%)
2.12B
est: 2.00B (+6.0%)
2.16B
est: 1.97B (+10.0%)
2.27B
2.15B – 2.29B
+15.6% YoY
2.40B
2.28B – 2.45B
+5.6% YoY
2.56B
2.55B – 2.57B
+6.7% YoY
SGA
345.05M
est: 356.32M (-3.2%)
349.40M
est: 370.70M (-5.7%)
435.36M
est: 407.91M (+6.7%)
485.53M
est: 454.51M (+6.8%)
498.10M
est: 457.11M (+9.0%)
563.34M
est: 561.96M (+0.2%)
586.05M
est: 628.35M (-6.7%)
609.39M
est: 669.53M (-9.0%)
648.33M
est: 663.57M (-2.3%)
712.72M
710.01M – 715.42M
+7.4% YoY
754.74M
752.99M – 756.50M
+5.9% YoY
799.30M
773.29M – 825.30M
+5.9% YoY
EPS
0.33
est: 0.34 (-1.7%)
0.28
est: 0.34 (-18.0%)
0.41
est: 0.41 (-0.3%)
0.61
est: 0.61 (-0.4%)
0.56
est: 0.59 (-5.3%)
0.89
est: 0.78 (+14.8%)
0.85
est: 0.93 (-8.6%)
0.90
est: 0.89 (+1.7%)
0.96
est: 0.87 (+10.3%)
0.98
0.95 – 1.01
+12.9% YoY
1.05
1.01 – 1.09
+6.7% YoY
1.13
1.13 – 1.14
+8.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-11 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-08 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-07 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-06 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-05-05 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-30 A 4/5 4/5 5/5 5/5 1/5 4/5 3/5
2026-04-29 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-28 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-27 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-24 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-23 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-22 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-21 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-20 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-17 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5
2026-04-16 A 4/5 5/5 5/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.37B
OE per share TTM
0.61
Owner's Yield
6.72%
Maintenance CapEx ratio
174.99%
Maint CapEx / Avg PPE
177.0%

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 Held by 4 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional Emerging Markets Sustainability Core 1 ETF DFSE 0.01% 32.2K 0.44%
2 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.00% 32.0K 0.65%
3 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 151.5K 0.39%
4 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 74.9K 0.28%

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
19.55M
Shares Outstanding
2.17B

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
Prompong Chaisrisawatsuk Chief Executive Officer & Executive Director 1M male
Surasak Chaiyen Executive Director 1M male
Suthasinee Muenlamay Executive Vice President of Investment 348.0K female
Viritphol Churaisin CFO and Director of Finance & Accounting 348.0K male
Kusuma Moowan Accounting Manager — female
Supattra Sertkratok Accounting Manager — female
Udornrat Sitthikorn Head of Compliance & Company Secretary — female
Sirimapan Phaichalerm Head of Internal Audit — female
Nipat Eamsiriwat Executive Vice President of Marketing — female
Pachara Rodsomboon Head of Investor Relations — male
Pakasit Kamsang Technical Director — 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

Related companies

Largest companies in Oil & Gas Midstream