About Banpu Public Company Limited (BNPJY) — Dividend Analysis 2026
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.
Is BNPJY a good dividend investment in 2026?
BNPJY offers a 6.37% forward yield with a 50% payout ratio. Strand Safety Score: 30/100 (High Risk). The 5-year dividend CAGR of 100% demonstrates strong, consistent growth that outpaces inflation.
BNPJY DRIP calculator — what's the difference?
With DRIP on a $10,000 investment over 10 years, your BNPJY portfolio grows to $18.98M vs $11.54M without reinvestment. This is the compound interest effect in action.
BNPJY dividend growth history & forecast
BNPJY has grown its dividend by 0% over the last year and 100% annually over 5 years. At this pace, an investor who holds for 10+ years will see their yield on cost grow substantially above the current 6.37%.
Company generates negative FCF ($-122M) — borrowing to pay dividends
Debt Leverage0.0× Debt/EBITDA
30 / 30 pts
30/30
Debt/EBITDA 0.0× — low leverage, balance sheet is strong
Earnings Momentum-0.1B → -0.0B → +0.2B
0 / 30 pts
0/30
Company is reporting net losses — dividend sustainability is in question
OVERALL ASSESSMENT
Dividend sustainability questionable — consider alternative income stocks.
STRAND SCORE
30
/100
Strand Safety Score™ is proprietary to DividendFlow. Inputs: FCF, Debt/EBITDA, Net Income from SEC filings via FMP. Not financial advice. N/A for ETFs, pre-revenue companies, and tickers without income statements.
🌍 BNPJY Yield by Country & Account Type
Real after-tax yield depends on where you live and how you hold BNPJY.
Gross yield
6.37%
Tax rate
15.00%
After-tax yield
5.41%
Real yield (−CPI)
2.61%
Account/Country
Tax Rate
After-tax Yield
Real Yield
$10K Annual Income
🇺🇸 Roth IRA / 401k
0%
6.37%
3.57%
$637 / yr
🇺🇸 US Taxable (15%) ✓
15%
5.41%
2.61%
$541 / yr
🇺🇸 US Taxable (20%)
20%
5.10%
2.30%
$510 / yr
🇬🇧 UK ISA
0%
6.37%
3.57%
$637 / yr
🇬🇧 UK Taxable
8.75%
5.81%
3.01%
$581 / yr
🇨🇦 TFSA
0%
6.37%
3.57%
$637 / yr
🇨🇦 CA Taxable
25%
4.78%
1.98%
$478 / yr
🇦🇺 Super (pension)
15%
5.41%
2.61%
$541 / yr
🇦🇺 AU Taxable
30%
4.46%
1.66%
$446 / yr
🇩🇪 DE Taxable
26.375%
4.69%
1.89%
$469 / yr
🇫🇷 FR Taxable
30%
4.46%
1.66%
$446 / yr
Real yield = after-tax yield minus US CPI of 2.8%. 12-month CPI (US BLS via FMP economic-indicators). Click any row to select. US withholding tax (30%, reducible by treaty) applies to non-US residents holding US stocks in taxable accounts.
🎯 BNPJY Income Goal & Break-Even
Dividend Break-Even
5yr
Years for dividends to fully repay your BNPJY investment of $1.60/share (🇺🇸 US Taxable (15%) · 15.00% tax)
$10K invested · 10 Years
Dividends earned (DRIP)
$1.69M
Lost to inflation (2.8% CPI)
−$2.5K
Real purchasing power gain
$1.69M
12-month CPI (US BLS via FMP economic-indicators).
How much do I need to invest in BNPJY for:
Shares needed
277,225
Capital required
$443,560
Monthly income
$2,000
Based on current dividend of $0.10/share/yr · 🇺🇸 US Taxable (15%) · static projection (no growth assumed).
📅 BNPJY Dividend Payment Schedule
BNPJY pays quarterly — 4 times per year. Next ex-div: TBD.
Jan
Feb
Mar
💰
Apr
May
Jun
💰
Jul
Aug
Sep
💰
Oct
Nov
Dec
💰
10 shares
$0.22 / payment
$0.87 / year after tax
100 shares
$2.16 / payment
$8.66 / year after tax
1,000 shares
$21.64 / payment
$86.57 / year after tax
📊 BNPJY vs Energy Benchmarks
How BNPJY compares to typical Energy averages.
Benchmark: Energy
Dividend Yield▲+1.77% vs sectorBetter
BNPJY
6.37%
avg
4.60%
5Y Dividend CAGR▲+94.20% vs sectorBetter
BNPJY
100.00%
avg
5.80%
Payout Ratio▲-2.00% vs sectorBetter
BNPJY
50.00%
avg
52.00%
Benchmarks: S&P 500 sector averages (2024–2026). Sources: Morningstar, Bloomberg, NAREIT. 5Y CAGR for BNPJY sourced from FMP /financial-growth endpoint — real data, not estimates.
🏛️ BNPJY Insider Activity
No recent SEC filings reported in the last 90 days.
📅
Next Earnings Report: 2026-05-14(in 43 days)
🔬
Financial Health Scores
Altman Z-Score
0.76
🔴 Distress Zone — elevated dividend cut risk
Safe: >3.0 · Grey: 1.81–3.0 · Distress: <1.81
Piotroski F-Score
5/9
⚠️ Moderate fundamentals
Strong: 7–9 · Moderate: 4–6 · Weak: 0–3
Altman Z-Score predicts bankruptcy risk. Piotroski F-Score measures financial strength across 9 criteria. High scores → lower dividend cut risk. Data via FMP financial statements.
📊 About This Data
Dividend yields, payout ratios, and financial metrics are sourced from Financial Modeling Prep (FMP) and cross-referenced with SEC EDGAR filings. Data is cached and updated every 24 hours via our nightly refresh. DRIP projections are forward-looking estimates, not guarantees.
Educational purposes only. Not financial advice. DividendFlow is not a registered investment advisor. Projections generated by the BNPJY dividend calculator are estimates based on historical data and user inputs. Actual future returns, stock prices, and dividend payments will vary. Dividends can be cut or suspended at any time. All investments carry risk, including the loss of principal. Please consult a qualified financial professional before making any investment decisions. Full disclaimer →