B.Grimm Power Public Company Limited (BGRIM-R.BK)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | THB bn | 44 | 47 | 62 | 57 | 56 | 55 | 54 | 57 |
| Operating profit | THB bn | 7 | 8 | ||||||
| Net profit | THB bn | 4 | 3 | -1 | 2 | 2 | 2 | 2 | 2 |
| EPS reported | THB | 0.29 | 0.58 | ||||||
| Operating cashflow per share | THB | 4.32 | 2.81 | ||||||
| Capex per share | THB | 2.50 | 3.54 | ||||||
| FCF per share | THB | 1.82 | -0.73 | ||||||
| Free cash flow | THB bn | 5 | -2 | ||||||
| Net debt | THB bn | 94 | 110 | ||||||
| Book value equity | THB bn | 33 | 35 | ||||||
| Book value per share | THB | 12.83 | 13.35 | ||||||
| Number of shares | m | 2,606.9 | 2,606.9 | ||||||
| DPS (TTM paid) | THB | 0.41 | 0.41 |
Financial summary
Financials in THB| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 48.62 | 61.07 | ||||||
| P/B LTM | x | 1.10 | 1.06 | ||||||
| P/S LTM | x | 0.66 | 0.67 | ||||||
| P/FCF LTM | x | 7.76 | -19.22 | ||||||
| EV/EBITDA LTM | x | 10.21 | 9.81 | ||||||
| EV/Sales LTM | x | 2.43 | 3.00 | ||||||
| Earnings Yield LTM | % | +2.06% | +1.64% | ||||||
| FCF Yield | % | +12.88% | -5.20% | ||||||
| Quality | |||||||||
| ROE | % | +5.01% | +7.05% | ||||||
| ROIC | % | +3.53% | +3.56% | ||||||
| Operating margin | % | +13.51% | +13.86% | ||||||
| Gross margin | % | +18.38% | +19.20% | ||||||
| FCF/Sales | % | +8.55% | -3.51% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +11.54% | +123.08% | ||||||
| Sales Growth YoY | % | -0.83% | -2.49% | ||||||
| Net Income Growth YoY | % | +7.62% | +54.92% | ||||||
| FCF Growth | % | +28.36% | - | ||||||
| Operating Profit Growth | % | -7.03% | -6.24% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +3.05% | +2.09% | ||||||
| Dividend Growth | % | -4.19% | -4.19% | ||||||
| Payout Ratio | % | +148.28% | +133.29% | ||||||
| FCF/Debt | x | 0.04 | -0.01 | ||||||
| Net Debt/EBITDA | x | 7.41 | 8.16 | ||||||
| EBIT/Net interest | x | 1.51 | 1.46 | ||||||
| Net debt/market cap | % | +3.22% | +2.51% | ||||||
| Net debt/Equity | x | 2.82 | 3.17 | ||||||
| Gross debt/equity | x | 3.61 | 3.77 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
B.Grimm Power Public Company Limited is an energy firm actively involved in the full spectrum of new power plant projects, from their initial development and financing to construction and ongoing management. Its operations span across Thailand, Laos, Cambodia, the Philippines, and Vietnam. The company is structured into two main divisions: Electricity Generation and Other Services. The Electricity Generation segment focuses on producing and distributing power to both government bodies and industrial consumers. Concurrently, the Other Services division provides crucial maintenance and operational support for power facilities. B.Grimm Power leverages a diverse array of energy sources for electricity production, including co-generation, solar, hydroelectric, wind, hybrid systems, and waste-to-energy technologies. As of December 31, 2021, the company oversaw 53 power plants with a substantial combined installed capacity of 3,254 megawatts. Founded in 1878, B.Grimm Power is headquartered in Bangkok, Thailand.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
B.Grimm Power Public Company Limited (BGRIM-R.BK)
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
B.Grimm Power Public Company Limited is an energy firm actively involved in the full spectrum of new power plant projects, from their initial development and financing to construction and ongoing management. Its operations span across Thailand, Laos, Cambodia, the Philippines, and Vietnam. The company is structured into two main divisions: Electricity Generation and Other Services. The Electricity Generation segment focuses on producing and distributing power to both government bodies and industrial consumers. Concurrently, the Other Services division provides crucial maintenance and operational support for power facilities. B.Grimm Power leverages a diverse array of energy sources for electricity production, including co-generation, solar, hydroelectric, wind, hybrid systems, and waste-to-energy technologies. As of December 31, 2021, the company oversaw 53 power plants with a substantial combined installed capacity of 3,254 megawatts. Founded in 1878, B.Grimm Power is headquartered in Bangkok, Thailand.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free