Company Deep Dive
Business segments breakdown, earnings transcript analysis, management credibility scoring, competitive landscape, and scenario modelling.
BGRIM.BK
Strong BuyHot AirB.Grimm Power Public Company Limited · Utilities · Thailand · $1.6B · Avg Vol: $17M/d
84
StockRankGet insider-trade alerts
Q
45
V
42
M
93
P/E (TTM)
36.8x
ROE
7.7%
D/E
2.6x
Dividend %
2.1%
COMPANY DESCRIPTION
B.Grimm Power Public Company Limited, together with its subsidiaries, engages in the development, financing, construction, and operation of green-field power plants in Thailand and internationally. The company operates through Electricity Generating and Other Businesses segments.
FINANCIAL SUMMARY (THB)
| Year | 2022 | 2023 | 2024 | 2025 | CAGR | TTM | 2026E | 2027E | Fwd CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 62.4B | 57.1B | 55.9B | 55.4B | -3.9% | 54.5B | 58.1B | 58.4B | 2.7% |
| EPS (THB) | -0.63 | 0.44 | 0.26 | 0.29 | -18.8% | 0.57 | 0.30 | 0.38 | 14.7% |
| Shares | 2.6B | 2.6B | 2.6B | 2.6B | 0.0% | 2.6B | — | — | — |
| Debt | 116.2B | 112.1B | 117.9B | 120.7B | 1.3% | 131.8B | — | — | — |
| Equity | 29.7B | 38.1B | 36.1B | 33.4B | 4.0% | — | — | — | — |
| Op CF | 7.9B | 13.8B | 6.7B | 16.8B | 28.5% | 11.9B | — | — | — |
| Inv CF | -18.1B | -12.5B | -15.7B | -8.4B | — | — | — | — | — |
| Fin CF | 13.5B | -2.0B | -647.2M | -3.9B | — | — | — | — | — |
Loading 1Y...
PRICE (1Y)+12.8%
SMA 50SMA 200
Close
$0.6391
RSI (14)
67.1
52W High
$0.6512
From 52W High
1.0%
SCORE BREAKDOWN
Quality
45
ROIC
6.1%48.5
ROE
7.7%47.8
GP/Assets
5.7%25.0
Op. Margin
11.2%37.5
FCF/Assets
9.2%93.7
Piotroski
657.7
Int. Cover
1.9x22.6
D/E Ratio
2.63x7.6
Current Ratio
1.19x57.9
Value
42
P/E (TTM)
36.8x17.1
EV/EBITDA
13.9x33.3
P/FCF
3.1x91.2
P/B
2.9x18.5
P/S
1.0x70.4
Div Yield
2.1%24.6
Momentum
93
52W High %
98%95.8
RS 6M
53%95.7
SMA 50/200
1.27x97.4
EPS Rev 4W
—N/A
EPS Rev 12W
—N/A
EPS Improve
+69%71.4
Q Growth
9774%100.0
FUNDAMENTALS
Market Cap
$1.6B
P/E (Forward)
21.9x
Gross Margin
19.2%
SECTOR PEERS
Closest peers in Utilities, ranked by industry match, size, and score similarity. Cross-listings of BGRIM.BK are excluded.
| Ticker | Company | Mkt Cap | StockRank | Signal |
|---|---|---|---|---|
| BGRIM.BK | B.Grimm Power Public Company Limited(you) | $1.6B | 84 | Strong Buy |
| GUNKUL.BK | Gunkul Engineering Public Company Limited | $1.4B | 86 | Strong Buy |
| BANPU.BK | Banpu Public Company Limited | $1.4B | 90 | Strong Buy |
| CKP.BK | CK Power Public Company Limited | $599M | 71 | Buy |
| ROJNA.BK | Rojana Industrial Park Public Company Limited | $357M | 92 | Strong Buy |
| EGCO.BK | Electricity Generating Public Company Limited | $2.1B | 34 | Sell |
| NNCL.BK | Nava Nakorn Public Company Limited | $108M | 100 | Strong Buy |
| UV.BK | Univentures Public Company Limited | $58M | 56 | Hold |
| GULF.BK | Gulf Development Public Company Limited | $28.4B | 35 | Hold |
| TTW.BK | TTW Public Company Limited | $1.3B | 89 | Strong Buy |
Peer medians: ROE 7.1% · P/E 12.9x · Gross margin 30.7%