Valuation Banpu Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-15			5-day change	1st Jan Change
14.60 ^THB	-0.68%		-4.58%	-

09-07	Banpu Public Company Limited Approves Interim Dividend, Payable on 25 September 2026	CI
08-10	Banpu Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2026	2027	2028
Market Cap ¹	59,124	-	-
Change	-	-	-
Enterprise Value (EV) ¹	243,249	247,357	264,282
Change	-	1.69%	6.84%
P/E	11.2x	12.1x	11.1x
PBR	0.51x	0.51x	0.53x
PEG	-	-1.63x	1.23x
Capitalization / Revenue	0.32x	0.33x	0.31x
EV / Revenue	1.33x	1.38x	1.4x
EV / EBITDA	7.04x	6.79x	6.79x
EV / EBIT	20.8x	18.7x	18.1x
EV / FCF	17.6x	14.4x	13.6x
FCF Yield	5.68%	6.94%	7.35%
Dividend per Share ²	0.7454	0.7197	0.73
Rate of return	5.11%	4.93%	5%
EPS ²	1.303	1.206	1.315
Distribution rate	57.2%	59.7%	55.5%
Net sales ¹	182,920	179,822	188,280
EBITDA ¹	34,539	36,435	38,902
EBIT ¹	11,680	13,216	14,631
Net income ¹	5,823	5,307	5,486
Net Debt ¹	184,124	188,233	205,158
Reference price ²	14.60	14.60	14.60
Nbr of stocks (in thousands)	4,049,622	-	-
Announcement Date	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA SHENHUA ENERGY COMPANY LIMITED	13.22x	2.12x	7.07x	5.67%	148B
SHAANXI COAL INDUSTRY COMPANY LIMITED	11.44x	1.29x	4.49x	4.77%	37.47B
COAL INDIA LIMITED	7.79x	1.21x	4.71x	6.51%	27.42B
CHINA COAL ENERGY COMPANY LIMITED	7.15x	0.98x	4.1x	4.8%	25.4B
YANKUANG ENERGY GROUP COMPANY LIMITED	7.18x	1.53x	5.22x	7.5%	24.59B
SHANXI LU'AN ENVIRONMENTAL ENERGY DEVELOPMENT CO., LTD.	14.04x	1.23x	4.72x	-	6.93B
Average	10.14x	1.39x	5.05x	5.85%	45.02B
Weighted average by Cap.	11.32x	1.73x	5.97x	5.71%