Financial Information

IR Contact

Financial Information

Revenue

UNIT : USD Million

EBITDA

UNIT : USD Million
Statement of Income 2023 2024 2025
Sales revenues 5,083 5,148 5,278
Gross profit 1,417 1,248 1,198
EBITDA 1,487 1,330 1,191
Net profit from operation (1) 179 83 22
Net profit (2) 160 -24 -61
Note: Note: (1) Profit from operations before non-recurring items, (2) Profit attributable to owners of the parent
Operating Performance 2023 2024 2025
Coal business
Sales volume (Million tonnes) 34.5 37.2 39.7
Average selling price (US$/tonne) 111.1 100.2 79.2
Natural gas business
Sales volume (Bcf) 313.7 288.4 305.0
Average local price (US$/Mcf) 2.41 2.08 2.93
Power business : Combine Heat & Power Plants
Sales volume (GWh) 990 933 920
Steam volume (Million tonnes) 6.43 6.33 6.04
Average power tariff (RMB/kwh) 0.4 0.41 0.41
Temple I&II gas-fired power plant*
Sales volume (GWh) 5,416 7,360 7,648
Equivalent availability factor (%) 83 88 89
Capacity factor (%) 57.0 57.0 59.0
Note: Note: *Banpu Group invested in Temple II power plant on 11 July 2023
Balance Sheet 2023 2024 2025
Total assets 13,000 12,399 13,979
Total liabilities 8,172 7,698 9,048
Total shareholder’s equity 4,828 4,701 4,930
Financial Ratios 2023 2024 2025
Gross profit margin 28% 24% 23%
EBITDA margin 29% 26% 23%
Net debt to equity ratio (x) 0.90 0.79 0.98

Revenue

UNIT : USD Million

EBITDA

UNIT : USD Million
Statement of Income 1Q25 2Q25 3Q25 4Q25
Sales revenues 1,284 1,237 1,358 1,399
Gross profit 284 253 280 381
EBITDA 268 303 296 324
Net profit from operation (1) 23 -11 35 -25
Net profit (2) -14 -28 33 -51
Note: Note: (1) Profit from operations bafeore non-recurring items, (2) Profit attributable to owners of the parent
Operating Performance 1Q25 2Q25 3Q25 4Q25
Coal business
Sales volume (Million tonnes) 8.9 9.7 10.1 11.0
Average selling price (US$/tonne) 81.9 76.8 76.9 78.7
Natural gas business
Sales volume (Bcf) 69 74 76 87
Average local price (US$/Mcf) 3.28 2.82 2.63 2.99
Power business: Combined Heat & Power Plants
Sales volume (GWh) 372 140 128 279
Steam volume (Million tonnes) 2.33 0.95 0.95 1.81
Average power tariff (RMB/kwh) 0.40 0.44 0.44 0.39
Temple I&II gas-fired power plant
Sales volume (GWh) 1,588 1,913 2,246 1,902
Equivalent availability factor (%) 86 86 98 84
Capacity factor (%) 50 50 69 58
Balance Sheet 1Q25 2Q25 3Q25 4Q25
Total assets 12,457 12,832 13,394 13,979
Total liabilities 7,815 8,177 8,467 9,048
Total shareholder’s equity 4,642 4,715 4,927 4,930
Financial Ratios 1Q25 2Q25 3Q25 4Q25
Gross profit margin 22% 20% 21% 27%
EBITDA margin 21% 24% 22% 23%
Net debt to equity ratio (x) 0.83 0.87 0.93 0.98
Year
Document Name
Download
Q1/2022

Managements Discussion and Analysis of the consolidated financial statements for first quarter ending 31 March 2022

Q2/2022

Managements Discussion and Analysis of the consolidated financial statements for second quarter ending 30 June 2022

Q3/2022

Managements Discussion and Analysis of the consolidated financial statements for third quarter ending 30 September 2022

Q4/2022

Managements Discussion and Analysis of the consolidated financial statements for fourth quarter ending 31 December 2022

Q1/2021

Managements Discussion and Analysis of the consolidated financial statements for first quarter ending 31 March 2021

Date
Document Name
Download
16 February 2025
Banpu Fact Sheet 1Q25
15 November 2024
Banpu Fact Sheet 3Q24
21 August 2024
Banpu Fact Sheet 2Q24
17 May 2024
Banpu Fact Sheet 1Q24
27 February 2024
Banpu Fact Sheet 4Q23

Barge

A barge is a flat-bottomed boat, built mainly for river and canal transport of heavy goods.

Belt Conveyor

A looped belt on which coal or other materials can be carried and which is generally constructed of flame-resistant material or of reinforced rubber or rubber-like substance.

Boom Stacker

A stacker is a large machine used in bulk material handling. Its function is to pile bulk material such as limestone, ores and cereals on to a stockpile.

Clean Coal Technology

A number of innovative, new technologies designed to use coal in a more efficient and cost-effective manner while enhancing environmental protection. Several promising technologies include: fluidized-bed combustion, integrated gasification combined cycle, limestone injection multi-stage burner, enhanced flue gas desulfurization (or “scrubbing”), coal liquefaction and coal gasification.

Coal Blending

Coal from various mines and/or different local stockpiles are blended together to create a new batch to meet customer specifications

Coal Gasification

Coal gasification is the process of producing syngas

Coal Reserve

A Coal Reserve is the economically mineable part of a Measured or Indicated coal resource. It includes diluting materials and allowances for losses which may occur when the material is mined. Appropriate assessments, which may include feasibility studies, have been carried out, and include consideration of the modification by realistically assumed mining, metallurgical, economic, marketing, legal, environmental, social and governmental factors. These assessments demonstrate at the time of reporting that extraction could reasonably be justified. Coal reserves are subdivided in order of increasing confidence into Probable coal reserves and Proved coal reserves.

Coal Resource

Coal Resource is a concentration or occurrence of coal for which there are reasonable prospects for eventual economic extraction. The location, quantity, quality, geological characteristics and continuity of a Coal Resource are known, estimated or interpreted from specific geological evidence and knowledge. Coal Resources are subdivided in order of increasing geological confidence into Inferred, Indicated and Measured categories.

Coal Washing

The process of separating undesirable materials from coal based on differences in densities. Pyritic sulfur, or sulfur combined with iron, is heavier and sinks in water; coal is lighter and floats.

Coking Coal

coal is used to create coke, one of the key inputs for the production of steel.

Cost Insurance & Freight Discharging Port (CIF)

Method of selling cargo where seller pays for loading costs, ocean freight and insurance.

Crusher

A machine for crushing rock or other materials.

Demurrage Charges

The term demurrage originated in vessel chartering and refers to the period when the charterer remains in possession of the vessel after the period normally allowed to load and unload cargo (laytime).

Dumping Area

A disposal site for the overburden or dirt

Finished Coal (FC)

Coal that been processed.

Free On Board Loading Port (FOB)

Method of selling cargo excluding ocean freight and insurance, but including loading costs.

Hauling Road

The horizontal transport of ore, coal, supplies, and waste.

Heating Value

The heating value of coal varies from coal field to coal field. (Kcal/kg)

Longwall Mining

A mining method. Longwall mining uses mechanical shearers to cut coal away whilst hydraulic-powered supports hold up the roof of the mine.

Moisture

Moisture in coal

Mt

Million tonnes

Mtpa

Million tonnes per annum

Open–Cut (Open-Pit)

In surface mining the layers of rock or soil overly a coal seam are first removed after which the coal is extracted from the exposed seam

Overburden

Waste material overlying a coal seam

Port Stockyard

The Coal stock area at the port before load onto the ship

Run-of-Mine Coal (ROM)

Raw material as it exists in the mine; average grade or quality.

Seam (Bed)

A stratum or bed of coal.

Ship Loader

A huge machine used for loading bulk solid materials like iron ore, coal, fertilizers, grains into ships for transportation by sea

Stripping Ratio

Ratio of overburden to be moved for every corresponding quantity of ROM coal mined, usually expressed as m3/t

Sulfur

A naturally occurring mineral that is found mostly near hot springs and volcanic craters.

Thermal Coal (Steam Coal)

A type of coal that primarily used as a solid fuel to produce heat for electricity generation

tph

Tonnes per annum

Vessel

A merchant ship specially designed to transport bulk cargo, usually transport on End to End destination, the capacity vary between 10,000 – 100,000 tons per shipment.

Washed Coal

Washing coal generally describes a water based process where the denser material (rocks and high ash coal particles) are separated and removed from the coal. The coal generally is processed through water separation machines

Coal Power Plant

A power station that generates electricity by the burning of coal

Combined Heat and Power Plant

The simultaneous production of electricity with the recovery and utilisation heat. Cogeneration is a highly efficient form of energy conversion and it can achieve primary energy savings of approximately 40% by compared to the separate purchase of electricity from the national electricity grid and a gas boiler for onsite heating.

Feed-in-tariff

A policy mechanism designed to accelerate investment in renewable energy technologies

Godo Kaisha (GK)

A type of business organization in Japan modeled . It is a type of corporation having a simplified internal structure like that of a partnership distinguished by offering limited

Independent Power Producer (IPP)

An entity, which is not a public utility, but which owns facilities to generate electric power for sale to utilities and end users.

Mine-mouth Power Plant

A coal burning electricity generating plant that is built close to a coal mine.

Thermal Power Plant

A power plant with the prime mover is stam driven

Tokumei Kumiai structure (TK)

A Japanese Commercial Code contract (TK Agreement) under which one or more silent investors (TK Investors) contribute assets to a business operator in Japan (TK Operator).

Transmission Line

Conductor electrical energy to serve the destination transmission electrical energy to serve the destination.

Barrel (Bbl)

This is the standard measurement for quantities of oil. One barrel of oil is equal to 42 gallons.

Completing

The activities that take place after the initial drilling of a well, and are used for bringing a well on to production. This involves cementing, perforating, fracking, and more. Together, in the Chaffee Corner area, drilling and completion costs average ~$6.0MM.

Drilling

This process entails using a drilling rig to drill the vertical or horizontal wellbore for the future extraction of hydrocarbons.

Economic Reserves

The quantity of reserves that are technically and economically recoverable under existing conditions and operating methods are deemed to be Economic Reserves.

Estimated Ultimate Recovery

The estimated cumulative amount of oil or gas forecasted for a single well. Typically, this production will occur over 40 to 50 years.

Held By Production (HBP)

Acreage is HBP when there is a producing well on the underlying Oil and Gas Lease. In this event, the Oil and Gas Lease will not expire, as long as the well continues to produce hydrocarbons.

Horizontal Well

A well drilled vertically to a given depth, then gradually curved until the wellbore is horizontal, so as to intersect a producing formation across thousands of horizontal feet.

Hydraulic Fracturing

The process of pumping water, sand and chemicals into a drill wellbore in order to fracture impermeable rock. This fracturing then allows hydrocarbons, previously considered inaccessible, to flow towards the wellbore for production.

Joint Working Interest

Two or more parties each own an undivided fraction of the working interest in a single lease.

Lease Operating Expenses (LOE)

Lease Operating Expenses are measured as a function of costs per thousand cubic feet (mcf) of gas produced.

Mcf

Gas is measured in number of cubic feet. Thousands of cubic feet, or Mcf, is the standard measurement for quantities of gas. Production can be measured in Mmcfd, meaning million cubic feet of natural gas produced per day

Non-operator

Non-operators pay their proportionate share to the operator. This involves all of the rest of the joint working interest owners, other than the operator.

Oil and Gas Lease

Prior to drilling activities, an Oil and Gas Lease must be retrieved from the mineral owner. Mineral owners are paid an upfront Lease Bonus, in addition to a royalty percentage from any productive well.

Operator

The operator is the company whose name is on the well and manages the day-to-day operations. The operator is one and only one of the joint working interest owners.

Permeability

Permeability entails the connections between pore spaces within the rock.

Porosity

Porosity is defined as the pore space within the rocks.

Proved Developed Reserves (PDP)

Proved Developed Reserves are expected to be extracted through existing wells and equipment, and are actively being produced.

Proved Undeveloped Reserves (PUD)

Proved Undeveloped Reserves are expected to be extracted through new wells on undrilled acreage, however, this undrilled acreage must be “proved” to a reasonable extent.

Reservoir

A reservoir is defined by four features. These four features are the accumulation of hydrocarbons via a present source rock, organic material that is “cooked” into hydrocarbons, porosity and permeability, and an impervious cap rock.

Single Well Economics

Single Well Economics measure the economics of a single oil or gas well. These economics account for relevant acquisition costs, drilling and completion costs, and production over the 40 to 50 year life of the well

Vertical Well

A well drilled directly above the producing target, straight down.

Solar Farm
Ponder Solar Farm
Texas

Operational

Capacity
(1Q26)

2.5
MW
Banpu Ownership : 100%
Gas-fired Power Plant (HELE/CCGT)
Temple I CCGT Power Plant
Texas

Operational

Installed
capacity
(1Q26)

768
MW
Banpu Ownership : 100%
Temple II CCGT Power Plant
Texas

Operational

Installed
capacity
(1Q26)

755
MW
Banpu Ownership : 100%
Shale Gas Site
Marcellus Shale
Pennsylvania

Operational

Reserves
(2025)

0.6
Tcfe 1P reserves
Banpu Ownership : 65.94%
Barnett Shale
Texas

Operational

Reserves
(2025)

5.5
Tcfe 1P reserves
Banpu Ownership : 65.94%
CCUS Project
Barnett Zero Project
Texas

Operational

Annual CO2
storage capacity
(2025)

183,000
t/yr
Cotton Cove Project
Texas

Operational

Annual CO2
storage capacity
(2025)

32,000
t/yr
CCUS Project
Eagle Ford Project
Southern Texas

Under Development

Annual CO2
storage capacity
(2025)

~90,000
t/yr
East Texas Project
Eastern Texas

Under Development

Annual CO2
storage capacity
(2025)

~70,000
t/yr
BESS Project
Megamouth BESS
Texas

Under Development

Capacity
(2025)

100
MW
200
MWh
Banpu Ownership : 100%
BESS Project
Iwate Tono BESS
Iwate

Operational

Capacity
(1Q26)

15
MW
58
MWh
Banpu Ownership : 75%
BESS Project
Aizu BESS
Fukushima

Under Development

Capacity
(2025)

26
MW
104
MWh
Banpu Ownership : 100%
Tsuno BESS
Miyazaki

Under Development

Capacity
(2025)

26
MW
104
MWh
Banpu Ownership : 70%
Kamigumi-Tokyo BESS
Tokyo

Under Development

Capacity
(2025)

2
MW
8
MWh
Banpu Ownership : 49%
Nikko BESS
Tochigi ​

Under Development

Capacity
(2025)

40
MW
160
MWh
Banpu Ownership : 100%
Hiyoshibaru BESS
Oita​

Under Development

Capacity
(2025)

20
MW
80
MWh
Banpu Ownership : 30%
Solar Power Plant
Olympia Solar
Gunma, Ibaraki and Tochigi

Operational

Capacity
(1Q26)

10
MW
Banpu Ownership : 40%
Yamagata Solar​
Yamagata

Operational

Capacity
(1Q26)

20
MW
Banpu Ownership : 100%
Kesennuma Solar
Miyagi

Operational

Capacity
(1Q26)

20
MW
Banpu Ownership : 100%
Shirakawa Solar​
Fukushima

Operational

Capacity
(1Q26)

10
MW
Banpu Ownership : 100%
Wind Project
Vinh Chau – Phase 1
Soc Trang Province

Under Development

Capacity
(2025)

30
MW
Banpu Ownership : 100%
Solar Power Plant
Nhon Hai Solar
Ninh Thuan Province

Operational

Capacity
(1Q26)

35
MW
Banpu Ownership : 100%
Wind Power Plant
El Wind Mui Dinh
Ninh Thuan Province

Operational

Capacity
(1Q26)

37.60
MW
Banpu Ownership : 100%
Coal Mine
Tsant Uul Mine
South Gobi Province

Operational

Production
(1Q26)

0.57
Mt

Reserves
(2025)

~63.5
Mt
Banpu Ownership : 100%
Coal Project
Unst Khudag Project
Central Gobi Province

Under Development

Reserves
(2025)

540.9
Mt
Banpu Ownership : 100%
Solar Farm
Beryl Solar Farm (BSF)
New South Wales

Operational

Capacity
(1Q26)

110.9
MW
Banpu Ownership : 100%
Manildra Solar Farm (MSF)
New South Wales

Operational

Capacity
(1Q26)

55.9
MW
Banpu Ownership : 100%
Port
NCIG Coal Terminal Port (Newcastle)

Operational

Coal export loading

Coal Mine
Airly Mine
New South Wales

Operational

Production
(1Q26)

0.1
Mt

Reserves
(2025)

13.5
Mt
Banpu Ownership : 100%
Springvale Mine
New South Wales

Operational

Production
(1Q26)

0.7
Mt

Reserves
(2025)

5.3
Mt
Banpu Ownership : 100%
Clarence Mine
New South Wales

Operational

Production
(1Q26)

0.3
Mt

Reserves
(2025)

24.7
Mt
Banpu Ownership : 100%
Mandalong Mine
New South Wales

Operational

Production
(1Q26)

0.5
Mt

Reserves
(2025)

43.9
Mt
Banpu Ownership : 100%
Myuna Mine
New South Wales

Operational

Production
(1Q26)

0.2
Mt

Reserves
(2025)

11.5
Mt
Banpu Ownership : 100%
Angus Place Mine
New South Wales

Care & Maintenance

On care & maintenance

Banpu Ownership : 100%
BESS Project
Wooreen BESS (WESS)
Latrobe Valley

Under Development

Capacity
(2025)

350
MW
1,400
MWh
Banpu Ownership : 50%
Kerang BESS
Latrobe Valley

Under Development

Capacity
(2025)

103
MW
206
MWh
Banpu Ownership : 100%
Coal Project
Newstan Extension Project
New South Wales

Under Development

Reserves
(2025)

51.5
Mt
Banpu Ownership : 100%
Neubecks Mine Project
New South Wales

Under Development

Reserves
(2025)

7.5
Mt
Banpu Ownership : 100%
Wallarah Mine Project
New South Wales

Under Development

Reserves
(2025)

7.8
Mt (equity basis)​
Banpu Ownership : 13.5%
Port
Bontang Coal Terminal
+ 4 ports

Operational

Export loading facility

Coal Project
NPR Mine Project
Central Kalimantan

Under Development

Reserves
(pre-development)

77.4
Mt
Banpu Ownership : 65.14%
Coal Mine
Indominco Mine
East Kalimantan

Operational

Production
(1Q26)

1.6
Mt

Reserves
(2025)

30.4
Mt
Banpu Ownership : 65.14%
Trubaindo Mine
East Kalimantan

Operational

Production
(1Q26)

0.7
Mt

Reserves
(2025)

50.2
Mt
Banpu Ownership : 65.14%
Bharinto Mine
North Barito

Operational

Production
(1Q26)

1.7
Mt

Reserves
(2025)

95.4
Mt
Banpu Ownership : 65.14%
Jorong Mine
South Kalimantan

Operational

Reserves
(2025)

2.3
Mt
Banpu Ownership : 65.14%
Graha Panca Karsa Mine (GPK)
East Kalimantan

Operational

Production
(1Q26)

0.5
Mt

Reserves
(2025)

99.1
Mt
Banpu Ownership : 65.14%
TIS Mine
East Kalimantan

Operational

Production
(1Q26)

0.1
Mt

Reserves
(2025)

7.2
Mt
Banpu Ownership : 65.14%
NPR Mine

Operational

Production
(1Q26)

0.1
Mt

Reserves
(2025)

77.4
Mt
Banpu Ownership : 65.14%
Thermal Power Plant
Hongsa Power Plant – HPC
Xayaboury Province

Operational

Installed Capacity
(1Q26)

1,878
MW
Banpu Ownership : 40%
Thermal Power Plant
BLCP Power Plant
Rayong Province

Operational

Installed Capacity
(1Q26)

1,434
MW
Banpu Ownership : 50%
Solar Project
Jinhu Qianfeng Solar
Jiangsu Province

Under Development

Capacity
(2025)

120
MW
Banpu Ownership : 10%
BESS Project
Jinhu Qianfeng BESS
Jiangsu Province

Under Development

Capacity
(2025)

10
MW
20
MWh
Banpu Ownership : 100%
Thermal Power Plants
Luannan CHP
Hebei Province

Operational

Capacity
(1Q26)

246
MW

Steam
(1Q26)

538
t/hr​
Banpu Ownership : 100%
Zhengding CHP
Hebei Province

Operational

Capacity
(1Q26)

139
MW

Steam
(1Q26)

370
t/hr​
Banpu Ownership : 100%
Zouping CHP
Shandong Province

Operational

Capacity
(1Q26)

223
MW

Steam
(1Q26)

600
t/hr​
Banpu Ownership : 70%
Shanxi Lu Guang (SLG) Power Plant​
Shanxi Province

Operational

Capacity
(1Q26)

1,320
MW
Banpu Ownership : 30%
Solar Power Plant
Huineng Solar
Shandong Province

Operational

Capacity
(1Q26)

21.51
MW
Banpu Ownership : 100%
Jinshan Solar
Shandong Province

Operational

Capacity
(1Q26)

28.95
MW
Banpu Ownership : 100%
Haoyuan Solar
Shandong Province

Operational

Capacity
(1Q26)

20.00
MW
Banpu Ownership : 100%
Hui'en Solar
Shandong Province

Operational

Capacity
(1Q26)

19.70
MW
Banpu Ownership : 100%
Deyuan Solar
Zhejiang Province

Operational

Capacity
(1Q26)

51.64
MW
Banpu Ownership : 100%
Xingyu Solar
Shandong Province

Operational

Capacity
(1Q26)

10.30
MW
Banpu Ownership : 100%
Jixin Solar
Jiangsu Province

Operational

Capacity
(1Q26)

25.22
MW
Banpu Ownership : 100%
Coal Mine
Gaohe Mine
Shanxi Province

Operational

Production
(1Q26)

2.6
Mt

Reserves
(2025)

72.9
Mt
Banpu Ownership : 45%
Hebi Mine
Henan Province

Operational

Production
(1Q26)

0.3
Mt

Reserves
(2025)

40.6
Mt
Banpu Ownership : 40%

IR Contacts