1. Thailand Stocks

  2. •

    Energy

  3. •

    Oil & Gas Midstream
Prima Marine Public Company Limited

Prima Marine Public Company Limited

PRM.BK
Prima Marine Public Company LimitedTH flagStock Exchange of Thailand
9.10
THB
+0.05
- -
19.72BMarket Cap
Prima Marine Public Company Limited
PRM.BK
(Stock Exchange of Thailand)

Recent

price

9.10

P/E

ratio

- -

div

yld

- -

ROIC.AI

2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
1.39
1.56
2.15
2.09
1.79
2.14
2.37
2.35
3.09
3.23
3.72
3.87
3.94
Revenue per Share
0.16
0.15
0.39
0.33
0.28
0.41
0.61
0.56
0.89
0.85
0.9
0.96
0.92
Basic EPS, GAAP
- -
0.48
-0.73
0.47
0.26
-0.55
1.05
0.44
0.83
0.56
0.29
0.66
0.55
Free Cash Flow per Basic Share
- -
0.26
0.23
0.46
0.1
0.2
0.21
0.26
0.27
0.35
0.49
0.49
0.49
Dividend per Share
0.31
0.37
1.43
1.44
1.42
1.62
1.96
2.14
2.76
3.26
3.34
3.66
3.99
Book Value per Share
0.58
0.84
1.33
2.9
2.33
2.46
2.88
3.02
3.7
4.19
4.25
4.53
4.93
Tangible Book Value per Share
2,500
2,500
2,000
2,152
2,500
2,500
2,500
2,500
2,500
2,500
2,365
2,260
2,229
Basic Weighted Avg Shares
3,480
3,892
4,297
4,501
4,480
5,347
5,926
5,880
7,715
8,087
8,791
8,747
8,789
Sales/Revenue/Turnover
24.8
31.25
29
17.55
16.11
23.57
34.23
22.37
26.67
28.81
29.96
30.26
28.11
Operating Margin (%)
- -
360
469
658
502
640
735
952
1,216
1,300
1,434
1,701
1,747
Depreciation Expense
408
379
788
718
712
1,023
1,533
1,403
2,215
2,125
2,120
2,163
2,054
Net Income, GAAP
7.25
11.75
9.11
0.26
7.24
9.98
10.11
8.06
5.91
7.46
9.06
6.24
6.59
Effective Tax Rate (%)
11.71
9.73
18.33
15.95
15.89
19.14
25.87
23.86
28.71
26.28
24.12
24.72
23.37
Profit Margin (%)
-1,474
-2,753
-1,315
2,002
289
-143
661
1,020
1,783
2,009
1,131
782
692
Working Capital
2,055
455
3,518
2,920
2,243
3,837
3,062
5,465
6,960
5,619
6,989
6,495
6,733
LT Debt
1,446
2,112
2,660
6,247
6,970
7,280
8,324
9,110
10,812
12,039
11,732
11,925
12,659
Total Equity
- -
17.89
15.97
8.63
6.51
9.99
14.47
8.33
10.85
11.1
11.76
11.66
10.31
Return on Invested Capital (%)
- -
3.38
7.58
11.2
11.52
13.34
16.31
13.48
16.72
14.74
13.63
13.37
12.15
Return on Capital (%)
- -
44.72
41.62
24.08
21.4
26.94
34.32
27.38
36.14
28.24
26.43
26.76
23.78
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
3,060
2,666
2,617
LT Borrowings
4,011
3,897
4,108
LT Finance Leases
2,784
2,598
2,625
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
2,167
2,167
2,167
Market Capitalization
15,665
15,665
17,607

Working Capital

FRC

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
6,135
4,906
4,810
Cash, Cash Equivalents & STI
4,499
3,245
3,123
Accounts Receivable, Net
1,324
1,145
1,364
Inventories
214
197
240
Total Current Liabilities
5,182
4,124
4,118
Payables & Accruals
2,069
1,377
1,446
ST Debt
3,060
2,666
2,617
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
22.97%
7.71%
1.65%
Free Cash Flow
-96.18%
13.15%
117.86%
Net Income, GAAP
23.89%
9.42%
2%
Sales/Revenue/Turnover
8.83%
8.69%
-0.5%
Total Cash Common Dividend
19.66%
16.98%
-6.13%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
2,132
2,387
2,171
2,101
8,791
2025
2,069
2,217
2,323
2,138
8,747
2026
2,112
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.23
0.27
0.19
- -
0.9
2025
0.31
0.2
0.25
- -
0.96
2026
0.28
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
0.26
- -
- -
0.49
2025
- -
0.24
- -
- -
0.49
2026
- -
- -
- -
- -
- -
Similar Companies
Pembina Pipeline Corporation (PBNAF)
Enbridge Inc. (EBGEF)
NuStar Energy L.P. 9.00% CUM PFD C (NS-PC)
Friedrich Vorwerk Group SE (VH2.F)
Enbridge Inc. (ENB-PFA.TO)
Hunter Group ASA (HUNT.OL)
Business
Prima Marine Public Company Limited (PRM.BK), a Thailand-based provider of integrated marine transportation and storage services for petroleum and chemical products, operates oil and petrochemical tankers for shipping crude oil, refined oil products, semi-petroleum products, and liquefied petrochemicals; floating storage units (FSUs) for crude oil and fuel oil; offshore support vessels including anchor handling tugs, accommodation work barges, and vessels supporting petroleum exploration and production; and ship management services encompassing ship agency, crew recruitment, and transportation, primarily serving customers in Thailand, Singapore, and international markets. Founded in 1987 and headquartered at 80 Soi Bangna-Trad 30, Bangna-Trad Road, Bangna, Bangkok, the company is a subsidiary of Nathalin Group Co., Ltd. and maintains core business segments in trading, FSU, offshore support, and ship management, with a fleet of vessels valued at approximately THB 9.9 billion as of December 2024. In recent developments, Prima Marine completed the acquisition of V.C. Shipping and Services Co., Ltd. for THB 200 million in 2024 to enhance its integrated transportation solutions and expand its customer base among global petroleum producers; established a new subsidiary; purchased treasury shares worth THB 1.2 billion; and reported revenue of THB 8.8 billion for the year ended December 2024, reflecting ongoing fleet investments amid competitive market conditions.