Need an investment idea? Check out S2O Stock Screener. It allows to generate a list of stocks of a particular interest in a matter of seconds!

Market Price

10.39 

0.00 0.0%

as of Mar 21 '23

52 Week Range:

0.29 10.71


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Banpu Public Company Limited engages in the coal mining and power businesses. It holds 50% interest in a 1,434 MW coal-fired power plant in Map Ta Phut Industrial Estate, Rayong Province, Thailand; and 100% interest in Temple 1 gas-fired power plant with a generation capacity of 768 MW located in Texas, the United States. The company also manages five coal mines in Kalimantan comprising Indominco, Jorong, Kitadin-Embalut, Trubaindo, and Bharinto, which produce a range of bituminous and sub-bituminous thermal coals in Indonesia. In addition, it operates the Gaohe coal mine in Shanxi Province and Hebi mine in Henan Province; operates and manages 3 coal-fired combined heat and power plants with a capacity of 539 megawatts in China; and owns various coal mines located in New South Wales, Australia. Further, the company operates various coal project in Mongolia; thermal power plants in Lao PDR; wind farm in Vietnam; and solar farms in Japan. Additionally, it provides solar rooftop solutions and installation for industries and large businesses; energy storage solutions; electric vehicle and fleet management services; consultation services on customized energy management system; and renewable energy ecosystem for clean energy. The company also involved in the power and steam production, purchase, and trading business; provident fund management; solar power generation; logistics; sales and marketing activities; natural gas business; investment in power and renewable energy; and research and development business. It also provides coal mining and trading; and business consultancy services, as well as fuel trading services. The company was formerly known as Ban Pu Coal Company Limited and changed its name to Banpu Public Company Limited in July 1993. Banpu Public Company Limited was founded in 1983 and is headquartered in Bangkok, Thailand.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Equity (BVPS) 0.41
0.43
0.41
0.43
0.39
0.33
0.34
0.36
0.36
0.26
0.27
growth rate 4.9% -4.7% 4.9% -9.3% -15.4% 3.0% 5.9% 0.0% -27.8% 3.9%
Earnings BIT 297.85
283.99
128.77
182.96
481.32
511.36
137.26
-25.41
555.77
growth rate -4.7% -54.7% 42.1% 163.1% 6.2% -73.2% -100.0% 100.0%
Avg.PE 37.31
12.64
12.07
12.07
12.07
12.07
growth rate -66.1% -4.5% 0.0% 0.0% 0.0%
ROA 9.40
4.19
1.43
1.17
-0.64
0.70
3.07
2.46
-0.23
-0.62
2.99
growth rate -55.4% -65.9% -18.2% -100.0% 100.0% 338.6% -19.9% -100.0% 0.0% 100.0%
ROE 28.77
12.22
4.36
3.84
-2.25
2.40
9.71
7.95
-0.79
-2.49
13.67
growth rate -57.5% -64.3% -11.9% -100.0% 100.0% 304.6% -18.1% -100.0% 0.0% 100.0%
ROIC 14.63
7.14
3.12
2.83
0.96
2.76
5.51
4.70
1.73
1.05
5.30
growth rate -51.2% -56.3% -9.3% -66.1% 187.5% 99.6% -14.7% -63.2% -39.3% 404.8%
Cur. Ratio 1.67
1.67
1.22
1.35
0.97
0.89
1.01
0.82
0.87
0.71
0.88
growth rate 0.0% -27.0% 10.7% -28.2% -8.3% 13.5% -18.8% 6.1% -18.4% 23.9%
Quick Ratio 1.29
1.32
0.83
1.01
0.66
0.65
0.74
0.65
0.60
0.54
0.65
growth rate 2.3% -37.1% 21.7% -34.7% -1.5% 13.9% -12.2% -7.7% -10.0% 20.4%
Leverage 2.96
2.87
3.24
3.36
3.74
3.17
3.15
3.30
3.57
4.52
4.61
growth rate -3.0% 12.9% 3.7% 11.3% -15.2% -0.6% 4.8% 8.2% 26.6% 2.0%
Balance Sheet Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Acct.Receivable 597.00
531.65
354.79
245.17
280.41
441.09
493.93
393.50
455.03
684.52
growth rate -11.0% -33.3% -30.9% 14.4% 57.3% 12.0% -20.3% 15.6% 50.4%
Acct.Payable 98.00
70.38
37.40
36.65
55.64
112.76
115.80
59.63
67.43
98.55
growth rate -28.2% -46.9% -2.0% 51.8% 102.7% 2.7% -48.5% 13.1% 46.2%
Cur.Assets 1,985.00
1,365.45
1,183.46
1,026.46
1,023.37
1,411.82
1,394.36
1,362.84
1,574.76
2,556.46
growth rate -31.2% -13.3% -13.3% -0.3% 38.0% -1.2% -2.3% 15.6% 62.3%
Total Assets 7,712.00
7,128.96
6,902.92
6,552.89
6,973.07
8,223.50
8,453.59
8,068.98
9,376.66
10,945.56
growth rate -7.6% -3.2% -5.1% 6.4% 17.9% 2.8% -4.6% 16.2% 16.7%
Cash 745.00
445.92
390.97
396.13
454.94
683.08
607.34
433.18
730.46
1,184.36
growth rate -40.2% -12.3% 1.3% 14.9% 50.2% -11.1% -28.7% 68.6% 62.1%
Inventory 255.00
198.26
205.86
159.70
109.85
159.79
177.83
158.57
131.01
158.23
growth rate -22.3% 3.8% -22.4% -31.2% 45.5% 11.3% -10.8% -17.4% 20.8%
Cur.Liabilities 1,065.00
1,241.70
1,002.06
1,049.58
1,154.16
1,399.69
1,709.08
1,559.53
2,210.77
2,908.19
growth rate 16.6% -19.3% 4.7% 10.0% 21.3% 22.1% -8.8% 41.8% 31.6%
Liabilities 4,666.00
4,620.39
4,517.30
4,487.73
4,235.13
5,012.78
5,279.07
5,434.07
6,561.63
7,842.70
growth rate -1.0% -2.2% -0.7% -5.6% 18.4% 5.3% 2.9% 20.8% 19.5%
LT Debt 2,880.00
2,744.20
2,965.70
2,943.51
2,641.05
3,129.39
3,068.15
3,459.30
3,768.14
4,210.66
growth rate -4.7% 8.1% -0.8% -10.3% 18.5% -2.0% 12.8% 8.9% 11.7%
Equity 2,168.29
2,046.60
1,751.44
2,201.32
2,610.54
2,559.66
2,028.49
2,075.57
2,372.16
growth rate -5.6% -14.4% 25.7% 18.6% -2.0% -20.8% 2.3% 14.3%
Common Shares 3,160.00
4,270.00
4,057.00
4,057.00
4,057.00
4,418.00
6,107.00
149.96
149.96
147.42
198.50
growth rate 35.1% -5.0% 0.0% 0.0% 8.9% 38.2% -97.5% 0.0% -1.7% 34.7%
Cash Flow Statement Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Capital Expenditures 336.00
208.73
214.73
207.65
201.59
267.59
273.18
297.49
629.08
281.29
growth rate -37.9% 2.9% -3.3% -2.9% 32.7% 2.1% 8.9% 111.5% -55.3%
Cash Dividends 123.44
96.12
91.81
71.82
82.81
112.48
115.62
63.76
55.85
growth rate -22.1% -4.5% -21.8% 15.3% 35.8% 2.8% -44.9% -12.4%
Cash From OA 302.00
27.06
193.69
254.26
142.11
367.57
411.68
123.98
210.73
809.40
growth rate -91.0% 615.7% 31.3% -44.1% 158.7% 12.0% -69.9% 70.0% 284.1%
FCF per Share 0.04
0.03
-0.04
0.01
0.01
-0.04
0.07
0.01
-0.02
growth rate -25.0% -100.0% 100.0% 0.0% -100.0% 100.0% -47.7% -100.0%
Sale Purchase of Stock 335.17
335.17
335.17
335.17
32.15
growth rate 0.0% 0.0% 0.0% -90.4%
FCF 435.00
-116.00
-181.00
-21.00
47.00
347.00
103.00
139.00
-174.00
-422.00
528.00
growth rate -100.0% 0.0% 0.0% 100.0% 638.3% -70.3% 35.0% -100.0% 0.0% 100.0%
Income Statement Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Sales 3,775.00
3,350.89
3,144.93
2,476.58
2,259.21
2,876.64
3,481.44
2,759.22
2,282.64
4,123.59
growth rate -11.2% -6.2% -21.3% -8.8% 27.3% 21.0% -20.7% -17.3% 80.7%
Op.Income 424.00
297.85
283.99
128.77
182.96
481.32
511.36
137.26
-25.41
555.77
growth rate -29.8% -4.7% -54.7% 42.1% 163.1% 6.2% -73.2% -100.0% 100.0%
IBT 244.01
250.70
81.92
166.24
476.85
504.02
124.73
-8.05
690.52
growth rate 2.7% -67.3% 102.9% 186.8% 5.7% -75.3% -100.0% 100.0%
Net Income 424.00
78.03
82.74
-42.78
47.48
233.58
205.48
-14.48
-55.74
303.93
growth rate -81.6% 6.0% -100.0% 100.0% 391.9% -12.0% -100.0% 0.0% 100.0%
EPS 0.20
0.06
0.02
0.02
-0.01
0.01
0.04
0.03
-0.01
0.04
growth rate -70.0% -66.7% 0.0% -100.0% 100.0% 300.0% -25.0% -100.0% 100.0%
Gross Profit 1,060.00
724.74
704.25
565.57
529.25
841.94
937.54
467.40
277.84
1,436.70
growth rate -31.6% -2.8% -19.7% -6.4% 59.1% 11.4% -50.2% -40.6% 417.1%

Quarterly Statements

Item Name Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Earnings BIT 73.22
148.88
243.66
262.14
392.50
growth rate 103.3% 63.7% 7.6% 49.7%
Balance Sheet Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Acct.Receivable 423.06
560.12
684.52
585.43
770.67
growth rate 32.4% 22.2% -14.5% 31.6%
Acct.Payable 78.94
85.64
98.55
98.90
114.55
growth rate 8.5% 15.1% 0.4% 15.8%
Cur.Assets 1,849.57
2,560.17
2,556.46
2,883.70
2,968.98
growth rate 38.4% -0.2% 12.8% 3.0%
Total Assets 9,684.54
10,468.05
10,945.56
11,483.14
12,240.86
growth rate 8.1% 4.6% 4.9% 6.6%
Cash 958.92
1,209.22
1,184.36
1,614.37
1,492.50
growth rate 26.1% -2.1% 36.3% -7.6%
Inventory 142.46
133.45
158.23
156.91
202.27
growth rate -6.3% 18.6% -0.8% 28.9%
Cur.Liabilities 2,711.14
2,823.09
2,908.19
2,783.39
3,181.92
growth rate 4.1% 3.0% -4.3% 14.3%
Liabilities 6,967.38
7,675.25
7,842.70
8,162.98
8,739.91
growth rate 10.2% 2.2% 4.1% 7.1%
LT Debt 3,661.76
4,194.69
4,210.66
4,629.04
4,663.35
growth rate 14.6% 0.4% 9.9% 0.7%
Equity 1,982.38
2,041.26
2,372.16
2,572.09
2,680.56
growth rate 3.0% 16.2% 8.4% 4.2%
Common Shares 147.42
198.50
198.50
198.50
198.50
growth rate 34.7% 0.0% 0.0% 0.0%
Cash Flow Statement Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Capital Expenditures 64.18
54.09
120.47
55.14
63.55
growth rate -15.7% 122.7% -54.2% 15.3%
Cash Dividends 24.73
31.13
50.88
50.88
50.88
growth rate 25.9% 63.5% 0.0% 0.0%
Cash From OA 202.17
191.17
285.28
144.27
337.50
growth rate -5.4% 49.2% -49.4% 133.9%
Sale Purchase of Stock
growth rate
FCF 137.99
137.08
164.81
89.13
273.95
growth rate -0.7% 20.2% -45.9% 207.4%
Income Statement Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Sales 799.32
1,161.49
1,427.02
1,255.85
1,773.01
growth rate 45.3% 22.9% -12.0% 41.2%
Op.Income 73.22
148.88
243.66
262.14
392.50
growth rate 103.3% 63.7% 7.6% 49.7%
IBT 110.23
213.72
244.01
465.50
638.70
growth rate 93.9% 14.2% 90.8% 37.2%
Net Income 42.27
106.48
104.45
310.54
371.81
growth rate 151.9% -1.9% 197.3% 19.7%
Gross Profit 212.39
454.89
586.02
504.85
799.93
growth rate 114.2% 28.8% -13.9% 58.5%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

C (60.62)

YOY Growth Grade:

F (13.03)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

Current EPS is negative, therefore value price cannot be calculated.

PE and EPS

Historical Current Forward
PE 11.56 11.56
EPS / Growth -0.01

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 3.4%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 3.4% 3.4% 3.4%
Future PE 0.01 6.15 6.15
Future EPS 0.00 0.00 0.00
Value Price
MOS %
0.00
-100.0%
0.00
-100.0%
0.00
-100.0%
MOS Price 0.00 0.00 0.00
IRT 99.00 99.00 99.00

Graham Number:

Current EPS is negative, therefore Graham Number cannot be calculated.
NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.