&
?GCO
G R 0 U P
28 February 2026
Corporate Presentation
Member of
Dow Jones Sustainability Indices
Powered by the S&P GobaICGA
gggm *0*5
SET@
nnTiNG
TRIS MAA
fifiC
01 02 03 04
Outlook &
Strategy
Project
Updates
Financial Performance
COMPANY HIGHLIGHTS
"Energizing Today For A Brighter Tomorrow"
Financial Performance
Japan Credit Rating
"A" credit rating with
RE big lot phase 2
Linden Cogen
Completion of the
Apex Clean Energy
2025 Year ended
"Stable" outlook from JCR 11 Projects : 448.10 MW
acquisition additional 10% interest in Linden
Early COD of 2 Additional projects
Profit Sharing in 2025 was 7,823 MB,
decreased by 26% YoY
Operating Profit in 2025 was 4,439 MB, decreased by 52% YoY
Net Profit in 2025 was
EGCO has been assigned an "A" credit rating with a "Stable" outlook by Japan Credit Rating Agency, Ltd. (JCR), one of Japan's leading credit rating agencies
The rating is supported by EGCO's well-diversified domestic and international
EGCO Group has been selected for 11 solar projects with a total capacity of 448.10 MW from ERC's 2nd round under the "RE Big Lot" program
The projects will enter into PPAs with a contract term of 25 years under the Feed-in
EGCO completed the acquisition of an additional 10% interest in Linden Cogeneration, a 980 MW natural gas-fired cogeneration facility in New Jersey on
12 December 2025
Following the completion of the investment, EGCO's ownership interest in Linden
Coldwater Solar 150 MW
COD on
14 November 2025
Bowman Wind
209 MW
COD on
19 December 2025
4,727 MB, decreased by
13% YoY
power portfolio, generating stable cash flows under long-term PPAs
Tariff (FiT) scheme
PPAs signing are in preparation with the target in Q2/2026
TopCo increased to 38%
Expected to contribute more profit in 2026 supported by higher capacity payment
In Q4/2025, APEX successfully sold
additional 3 projects totaling of 285 MW
3
EGCO AT A GLANCE
Shareholders Structure
Company Information
Business Type
Resources/Energy & Utilities
Market Capital
THB 65,018 million as of 28 February 2026
Index
SET50 / SET50FF / SET100 / SET100FF / SETCLMV / SETESG
Credit Rating
SET ESG Ratings
AA
CG Report
Recognition
The 1st independent power producer in Thailand
TRIS rating : "AA" with Stable outlook
JCR rating : "A" with Stable outlook
NVDR
Foreign Investors
5.41%
4.17%
526million shares
25.41%
Thai Investors 41.07%
As of February 28, 2026
23.94%
TEPDIA
5 Business Line
The 1 power generating company in Thailand Listed on
DJSI Emerging Markets Index in Electric Utilities sector For 5th consecutive years
st
1
2
3
6,844 MWe
As of 28 February 2026
57%
34%
8%
1%
Overseas
Thai IPP Thai SPP Thai VSPP
Independent Power Producer (IPP) Small Power Producer (SPP)
Very Small Power Producer (VSPP)
4
5
Overseas Power Producer
Other Businesses : Fin Tech, O&M, Innovation business, Management service, Oil pipeline, Industrial estate, Coal mining, LNG shipper, Water supply facility,
Tank rental, Jetty management service, Logistics 4
EGCO BUSINESS OVERVIEW
EGCO operates/invests in 3 key areas covering the value chain
Upstream
Midstream
Downstream
Supply
88%
of operating profit from
operating assets YE/2025
Power Business
Customer Solution & Startup
Subsidiary
Industrial Estate: ERIE • Management Service: QMS
IPP
SPP
VSPP
Overseas
LNG Shipper License
KEGCO
(KN4)
CWF • BPU
KLU • EGCO Cogen
Replacement
Solarco
TWF
SPP2
SPP3
SPP4
SPP5
QPL
O&M Power Plant Maintenance
: ESCO, PEPOI
JV Investment
IPP
SPP
VSPP Overseas
Coal Mining
Oil Pipeline • Water supply
KPG
GEC
GPS
XPCL
Linden Cogen
Gangdong
: MME
: TPN
facility: CDI
BLCP
NED
NT1PC
NTPC
SBPL
Yunlin
Marcus Hook
Milford
Dighton
Downeast Wind
CDI - KCE
CDI - KPE
CDI - Solar projects
O&M Power Plant Maintenance: E&E, RES
Fin Tech: Peer Power
Tank rental: • Jetty
Logistics:
APEX
Wheatsborough
Innovation Business
CDI
management
service: CDI
CDI
PAJU ES
Solar
: Innopower
5
EGCO Group's Portfolio 6,844 MWe
Xayaburi
XPCL
(1,280MW, 12.5%)
Bolikhamxay
NT1PC
E&E
48Power Plants
Operating
Under Construction
6,788 MWe
56 MWe
GPS
(26MW, 60%)
Nakhon Sawan / Chai Nat / Phetchabun
(645MW, 25%)
(O&M, 40%)
12Other Related Power Business
Fin Tech, Innovation Business, LNG shipper
Oil pipeline, Coal mining, Industrial estate
O&M, Management service
Water supply facility, Tank rental, Jetty service, Logistics
NED
(63MW, 67%)
Lop Buri
Solarco
Suphan Buri /
Nakorn Pathom
Laos
Roi Et
Khammouan
SPP5
(8MW, 100%)
NTPC
(1,070MW, 35%)
Gyeonggi
Paju ES
(1,823MW, 49%)
Seoul
Taiwan
Yunlin
(57MW, 49%)
TPN
(Oil Pipeline, 44.60%)
Saraburi
Thailand
Chaiyaphum
Si Sa Ket
SPP3
(8MW, 100%)
SPP4
(6MW, 100%)
South Korea
Gangdong
(20MW, 49%)
(640MW, 26.56%)
Taiwan Strait
SPP2
KPG
TWF
(7MW, 100%)
CWF
(80MW, 100%)
Marcus Hook
Maine
(8MW, 100%) (1,468MW, 50%)
Downeast Wind
Rayong
EGCO Cogen
BLCP
ESCO
ERIE
Solar
Wheatsborough
(912 MW, 50%)
(126 MW, 49%)
BPU
Ratchaburi
Replacement
(1,347MW, 50%)
(O&M, 100%)
(IE, 100%)
Biomass Natural Gas
Coal
Solar (125 MW, 49%)
Ohio
Pennsylvania
USA
Massachusetts
Dighton
(187 MW, 50%)
New Jersey
Milford
(205 MW, 50%)
(215MW, 100%)
Nakhon Si Thammarat
KEGCO (KN4)
(930MW, 100%)
Bangkok
(74MW, 80%)
Peer Power
(Fintech, 24%)
Innopower
(Innovation, 30%)
RES
(O&M, 60%)
Wind Farm
APEX
Virginia
Linden Cogen
YGP
Yala
Pathum Thani
KLU
Offshore Wind Farm Hydro
Fuel Cell
(1,903 MW, 17.46%) * 15 projects
(980 MW, 38%)
South Sumatra
MME
(20MW, 50%)
(102MW, 100%)
Quezon
As of 28 February 2026
Battery Storage Other Business Project Under
CDI - KPE
(63 MW, 30%)
CDI - Solar projects
(7.61 MW, 30%)
CDI - KCE
Indonesia
West Java
(Coal Mining, 40%)
CDI - RPU / KTI / Logistics
Philippines
QPL
(400MW, 100%)
PEPOI
(O&M, 100%)
SBPL
(455MW, 49%)
QMS
(Management, 100%)
Construction
(84 MW, 30%)
(Tank and Jetty Service / Water supply / Logistics, 30%) 6
EGCO POWER PLANT PORTFOLIO
USA
1,480 MWe
1,025 MWe
455 MWe
Including under construction projects
ISO-NE NYISO
PJM
Thailand
2,926 MWe
2,040 MWe
673 MWe
213 MWe
Laos
696 MWe
696 MWe
South Korea
903 MWe
893 MWe
10 MWe
Taiwan
170 MWe
170 MWe
48Power Plants
Philippines
623 MWe
623 MWe
Operating
Under Construction
Total
6,788 MWe
56 MWe
Indonesia
46 MWe
44 MWe
2 MWe
As of 28 Feดbruary 2026
*MWe stands for Megawatt Equity 7
EGCO POWER PLANT PORTFOLIO
Power Generation Business
As of 28 February 2026, EGCO currently has 48 power plants with total of 6,844 MWe (operating and under construction projects)
Power Business by Type
Under Construction
Thailand | 43% | |
USA | 21% | 1,424 |
South Korea | 13% | 903 |
Thermal 1,296 MWe
BLCP, QPL, SBPL
19%
Combined-Cycle
4,002 MWe
Renewable
1,546 MWe
23%
6,844
MWe
58%
NED, SPP2, SPP3, SPP4, SPP5,
YGP, GPS, TWF, CWF, Solarco,
KEGCO, KPG, PAJU ES,
BPU, KLU,
Linden Cogen,
CDI - KCE, CDI - KPE,
Marcus Hook, Milford, Dighton EGCO Cogen Replacement
(Overseas)
1%
34% IPP
Overseas
56%
6,844 MWe
(56 MWe
under construction)
8%
1% SPP
VSPP
Overseas 57%
Domestic 43%
Gangdong, NTPC, NT1PC, XPCL, Yunlin, CDI-Solar projects
APEX; Mulligan Solar, Great Pathfinder Wind, Angelo Solar, Big Elm Solar, Timbermill Wind, Great Kiskadee Storage, Downeast Wind, Prosperity Wind,
Under Construction: APEX
2,926
Power Business by Offtake
Industrial User 160 MWe
Laos 10% 696
2%
Philippines
Power Pool 1,567 MWe 23%
Taiwan
Indonesia
Under Construction - Overseas
9% 623
2% 170
1% 46
1% 56 (APEX)
75% PPA 5,117 MWe
6,844
MWe
Wheatsborough Solar, Angelo Battery Storage, Coldwater Solar, Bowman Wind
8
01 02
03 04
Outlook & Strategy
Project
Updates
Company
Overview
KEY FINANCIAL HIGHLIGHTS
Profit Sharing
Operating Profit
Net Profit
7,823 MB
-26% YoY
4,439 MB
-52% YoY
4,727 MB
-13% YoY
In 2025, the company recorded the profit sharing of 7,823 MB, decreased by 2,764 MB or 26% YoY
Lower electricity sales unit price from PAJU ES
Lower electricity sales unit price and higher fuel cost from BLCP
Longer maintenance period from NT1PC compared to the previous year
In 2025, the company recorded the operating profit of 4,439 MB, decreased by 4,844 MB or 52% YoY
Lower electricity sales unit price of QPL under the new PSA contract
Lower profit sharing from PAJU ES, BLCP, and NT1PC
In 2025, the company recorded the net profit of 4,727 MB, decreased by 685 MB or 13% YoY
Lower operating profit from subsidiary, joint venture companies and unrealized loss from FX and impairment
However, gain on divestment from RISEC and BRWF
10
OPERATING PROFIT OF OPERATING ASSETS : BREAKDOWN YE/2025
(Excluding holding company)
Total in YE/2025 10,455 MB* By Fuel Type 10,455 MB*
Unit: Million Baht (MB)
Domestic 23% or 2,396 MB
Overseas 77% or 8,059 MB
Conventional 6,159
59%
Unit: Million Baht (MB)
Hydro 1,763
Other Business 1,242
QPL 1,002
10%
12%
17%
Renewable 3,054
Others 1,242
12%
29%
SBPL 912 9%
PAJU ES 890 9%
KPG 885 8%
KEGCO 754 7%
COMPASS 657 6%
-10% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
By Business Line 10,455 MB*
Unit: Million Baht (MB)
LINDEN 553 5%
RE (Overseas) | 537 | 5% | ||
GEC, Cogen, KLU, BPU | 449 | 4% | ||
RE (Domestic) | 389 | 4% |
3%
BLCP 117 1%
Overseas (77%)
Domestic (23%)
PP 6,619
Others 1,440
IPP 1,756
APEX | 305 | VSPP | 4 | 0% | |||
SPP 834
-2%
14%
17%
8%
Others -198
63%
-15% -10% -5%
0% 5% 10% 15%
-10% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
*Note: Operating Profit = Profit before FX, Deferred Tax, TFRIC 4, Impact of Financial Instruments and Impairment
Operating Profit = operating profit of operating asset - holding company (YE/2025: 4,439 = 10,455 - 6,016) 11
OPERATING PROFIT OF OPERATING ASSETS
(Excluding holding company) Decreased by 35.1% YoY mainly due to lower QPL contribution from scheduled maintenance and lower electricity tariff under the new PSA
Operating Profit Breakdown by Business Type* Operating Profit Breakdown by Power Plant Type*
Unit: Million Baht (MB) Unit: Million Baht (MB)
-35.1% YoY
16,120
-35.1% YoY
16,120
6%
6%
-60.9% YoY
-23.2% QoQ
4,128
2,101
15%
66%
10,455
75%
Profit Sharing of investment in JV
4,128
-60.9% YoY
-23.2% QoQ
10,455
73%
Others VSPP SPP
IPP
111%
58%
1,614
34%
Operating
Profit of
2,101 1,614
65%
8% 5%
22%
63%
17%
8%
12%
4%
42%
-11%
67%
33%
25%
subsidiaries
16%
54%
27%
-1%
21%
7% 10%
62%
Overseas
Q4/24 Q3/25 Q4/25 2024 2025 Q4/24 Q3/25 Q4/25 2024 2025
*Note: Operating Profit = Profit before FX, Deferred Tax, TFRIC 4, Impact of Financial Instruments and Impairment Operating Profit = operating profit of operating asset - holding company (YE/2025: 4,439 = 10,455 - 6,016)
12
Unit: Million Baht (MB)
Net Profit
2025
Operating Instruments
Financial
Deferred Impact from Impact from
Profit
Tax Exchange
Gain on 2025
Income
Rate
Lease
Income
Impairment Divestment Net Profit
OPERATING PROFIT AND NET PROFIT
Operating Profit
Unit: Million Baht (MB)
-
4,439
(270)
(4,574)
9,283
(469)
(1,087)
51
(94)
(756)
2,643 4,727
4,439
2024
Change of Operating Performance
Change
of AP
Under 2025
Construction
Operating Profit in 2025 was 4,439 MB, decreased by 4,844 MB or 52% from 2024 mainly due to:
Decrease in change of operating performance mainly from :
Lower QPL contribution from scheduled maintenance and lower electricity prices under the new PSA
Lower electricity sales from PAJU ES
Longer maintenance period from NT1PC
Decrease in change of AP from IPPs
Net Profit in 2025 was 4,727 MB. The significant details are as follows:
Unrealized loss from foreign exchange mainly from NTD depreciation against EUR and THB appreciation against USD
Loss from impairment on CWF
Gain on Divestment from RISEC and BRWF
13
CONSOLIDATED FINANCIAL POSITION
BALANCE SHEET
Unit: Million Baht (MB)
Total assets
-8.0%
Total liabilities and equity
-8.0%
Cash and cash equivalent
Other current assets Lease receivable
Property, plant and equipment
15%
10%
6%
18%
241,063
35,438
24,868
14,156
44,635
221,707
30,482 | 14% |
19,389 | 8% |
12,923 | 6% |
37,473 | 17% |
7%
7,571 | 23,110 | |||
7,623 | ||||
103,077 | ||||
83,401 | ||||
8,240 | ||||
7,527 | ||||
3% | 104,640 | 100,046 | ||
3%
43%
4%
241,063
17,535
221,707
10% Current portion of long-term loan from financial institutions
4% Other current liabilities
38% Long-term loan
3% Other non-current liabilities
Other non-current assets 51%
121,966
121,440
55% 4
45%
Total equity
31 Dec 2024 31 Dec 2025 31 Dec 2024 31 Dec 2025
Total assets as of 31 Dec 2025 were 221,707 MB, decreased by 19,356 MB or 8.0% from 31 Dec 2024. The details are as follows:
Current assets decreased by 10,434 MB mainly from cash and cash
equivalents together with loan repayment and new project investment
Non-current assets decreased by 8,922 MB mainly from property, plant and equipment due to BRWF's divestment
Total liabilities as of 31 Dec 2025 were 121,661 MB, decreased by 14,761 MB or
10.8% from 31 Dec 2024. The details are as follows:
Current liabilities increased by 5,628 MB from reclassification of long-term loans from financial institutions to current portion
Non-current liabilities decreased by 20,389 MB mainly from repayment of long-term loans from financial institutions and reclassification of long-term loan to current liabilities
Total equity as of 31 Dec 2025 was 100,046 MB, decreased by 4,594 MB or 4.4%
from 31 Dec 2024
14
KEY CONSOLIDATED FINANCIAL RATIO
Current Ratio | Gross Profit Ratio | Net Profit per Share | ||||||||
Unit: Times | Unit: % | Unit: THB | ||||||||
2.39 | 2.40 | 22.55 | 24.32 | 19.56 | 10.28 | 8.98 | ||||
1.62 | ||||||||||
-15.93 | ||||||||||
2023 | 2024 | 2025 | 2023 | 2024 | 2025 | 2023 | 2024 | 2025 | ||
Debt to Equity Ratio | Operating Profit Ratio | Book Value per Share | ||||||||
Unit: Times | Unit: % | Unit: THB | ||||||||
1.31 | 1.30 | 1.22 | 22.24 | 25.40 | 23.98 | 199.30 | 198.25 | 189.55 | ||
2023 | 2024 | 2025 | 2023 | 2024 | 2025 | 2023 | 2024 | 2025 | ||
15
HISTORICAL DIVIDEND PAYMENT
EGCO's dividend payment policy: approximately 40% of the consolidated net profit after income tax
7.08%
5.70%
5.26%*
4.90%
4.13%
4.18%
3.48%
3.58%
3.82%
3.14%
3.01%
3.25%
3.50%
2.81%
Share Price
as of 28 Feb 2026
123.50 Baht/Share
Dividend
Yield (%)
9.50
Unit:
2.50
6.00
6.00
6.25
6.25
6.50
7.00
6.50
6.50
6.50
6.50
6.50
6.50
6.50
3.50
3.50
3.25
3.25
3.25
3.25
3.25
3.25
3.50
3.25
3.25
3.25
3.25
2.75
2.75
3.00
3.00
3.25
3.50
3.50
3.25
3.00
3.25
3.25
3.25
3.25
3.25
3.25**
Baht/Share
Special Payment
Second Payment
Interim
Payment
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
*Annualized dividend yield
**The second dividend payment of THB 3.25 per share from the net profit is subject to approval of the 2026 Annual General Meeting 16
Company
Overview
01 0203 04
Financial
Performance
Outlook &
Strategy
PT Chandra Daya Investasi (CDI)
"Infrastructure and Utility Business in Indonesia"
CDI : Business Overview
Business Type | An infrastructure and utility investment company with a portfolio of businesses, encompassing electricity generation and distribution, water supply, tank and jetty management, and logistic solutions |
Total Share | 124,829,374,700 shares |
IPO Price | 190 IDR/Share |
IPO Fund Raise | IDR 2.37 trillion for the 10% stake |
Market Price | 1,050 IDR/Share (As of 28 February 2026) |
Market Capitalization (100%) | IDR 131.07 trillion or THB 255.47 billion (As of 28 February 2026) (given 0.001949 THB/IDR) |
Use of Funds | Expand infrastructure and support rapid business growth
|
Public
60%
30%
10%
CDI Group officially listed on the Indonesia Stock Exchange
(IDX) under the ticker symbol "CDIA" on 9 July 2025
Water supply facility
Logistics
Power business
Tank and jetty management
4 Main Businesses
18
PT Chandra Daya Investasi (CDI)
"Infrastructure and Utility Business in Indonesia"
Existing Operations
Under Construction & Development
Ground-mounted solar Floating solar
project in KCE's power plant area project in a reservoir of KTI Phase 2 (Expect to COD in 2026)
Increase
in capacity of KPE power plant phase 2
Planning to build
additional reservoir and water treatment plants
Developments of storage tank, pipeline systems and supporting
facilities to support CAP's CA-EDC plant
a production capacity of 400,000 tons per year for solid caustic soda
500,000 tons per year for ethylene dichloride
Expanded to land logistics through the
acquisition of SCG Barito Logistics
Planning to scale
up the shipping management and land logistic business focusing on Indonesia's logistics industry
vessels
(Under construction)
vessels (Target acquisition in 2026)
Power business (KCE)
Total installed Capacity (KCE, KPE)
Solar projects
MW / MWe MW / MWe
Water supply facility (KTI)
Sole water supplier for industrial in KIEC area and area nearby
Reservoir 5.4 million m³
Water Supplier - Gresik's SPAM Plant 1,000 lps Capacity 3,600 lps - Sumbawa 89 lps (Desalination plant)
Tank and jetty management service (RPU)
An integrated intermediary tank rental service along with Jetty management service
Jetties and
Tanks
Logistics (CSI / MIM / SBL)
Marine logistics
land logistics
Chemical and Gas Vessels
(5,000 - 8,600 DWT each)
Trucks
(Aim to acquire 145 more in 2026)
Data as of 31 December 2025 19
Apex Clean Energy (APEX)
Project Information
"A private utility-scale renewable development company in U.S."
Business Overview | Hybrid Renewable IPP (Developer and Owner) |
Shareholding by EGCO | 17.46% (Indirect). Co -Investment with Ares Infrastructure & Power |
APEX Portfolio (Capacity Equity)
Unit: MW
Solar-Under Development
75 Projects (15,817 MW)
Standalone Storage
-Under Development
22 Projects
(4,630 MW)
Under Construction
3 Projects (318 MW)
87%
13%
(Dec 2025)
(2 projects) (1 project)
278 MW 40 MW
196 Projects
54,101 MW
Operating Projects
12 Projects
1,585
MW
Wind-Under Development
84 Projects (31,751 MW)
(1) APEX holds 25% of total installed capacity
(2) APEX holds 40% of total installed capacity
(3) APEX holds 51% of total installed capacity
Mulligan Solar (1)
Angelo Solar Coldwater Solar Timbermill Wind
Prosperity Wind
18 MW
195 MW
150 MW
189 MW
300 MW
Great Kiskadee Storage (2) 40 MW
Wheatsborough Solar (3) 64 MW
Big Elm Solar 200 MW
Great Pathfinder (1) 56 MW
Downeast Wind (3) 64 MW
Bowman Wind 209 MW Angelo Battery Storage 100 MW
APEX - Sold projects (MW)
Unit: MW Actual Sold Projects
3,000
2,500
2,000
1,500
1,000
500
-
920
Forecast Sold Projects
2,705 2,373
1,493
1,033 1,000 1,000
300
2021
- 79
2022 2023 2024 2025 2026F 2027F 2028F 2029F 2030F
Cumulative Net Operating Capacity (MW)
Unit: MW
6,000
5,000
4,000
3,000
2,000
1,000
-
Actual Net Operating
Forecast Net Operating
5,333
4,313
2,280
3,293
1,643
1,585
658
- 70
294
2021 2022 2023 2024 2025 2026F 2027F 2028F 2029F 2030F
*Note: Sold projects include under development, under construction and operation 20
