Watchlist Manager

Watchlist

Price: 144.6 PHP -2.3%

Market Cap: 762.4B PHP

Have any thoughts about
BDO Unibank Inc?

Write Note

Income Statement

Net Interest Income

Non Interest Income

Currency: PHP

		Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024
Revenue
Net Interest Income		49 629	51 225	52 296	53 620	55 516	56 961	59 177	61 625	63 624	65 624	68 595	72 504	76 954	81 753	85 486	89 118	93 487	98 292	103 856	109 250	115 253	119 891	125 141	129 360	131 255	133 700	132 744	131 749	131 427	131 346	133 237	136 351	141 884	149 232	158 711	169 277	178 573	186 387	191 949	196 459	195 337
Interest Income		61 888	63 583	65 174	67 213	69 972	72 127	74 957	77 802	79 934	82 037	85 041	89 108	94 178	99 795	105 438	111 864	119 512	129 040	139 617	149 390	156 741	160 572	162 473	162 038	159 714	157 031	151 798	147 514	145 578	144 879	146 649	149 807	156 616	0	0	0	0	240 196	131 857	202 110	271 349
Interest Expense		12 259	12 358	12 878	13 593	14 456	15 166	15 780	16 177	16 310	16 413	16 446	16 604	17 224	18 042	19 952	22 746	26 025	30 748	35 761	40 140	41 488	40 681	37 332	32 678	28 459	23 331	19 054	15 765	14 151	13 533	13 412	13 456	14 732	19 839	27 040	36 430	45 978	53 809	61 126	67 862	76 012
Non Interest Income		29 181	29 487	31 603	31 685	31 553	31 840	31 350	38 400	40 642	41 613	47 670	44 786	46 784	47 206	49 919	50 915	52 320	51 293	56 831	58 654	60 407	60 621	61 462	62 594	59 773	55 210	63 232	61 777	65 271	61 354	63 367	67 824	72 350	72 135	76 279	76 928	77 187	84 017	86 758	91 050	90 054
Revenue		78 810 N/A	80 712 +2%	83 899 +4%	85 305 +2%	87 069 +2%	88 801 +2%	90 527 +2%	100 025 +10%	104 266 +4%	107 237 +3%	116 265 +8%	117 290 +1%	123 738 +5%	128 959 +4%	135 405 +5%	140 033 +3%	145 807 +4%	149 585 +3%	160 687 +7%	167 904 +4%	175 660 +5%	180 512 +3%	186 603 +3%	191 954 +3%	191 028 0%	188 910 -1%	195 976 +4%	193 526 -1%	196 698 +2%	192 700 -2%	196 604 +2%	204 175 +4%	214 234 +5%	221 367 +3%	234 990 +6%	246 205 +5%	255 760 +4%	270 404 +6%	278 707 +3%	287 509 +3%	285 391 -1%
Pre-Tax Income
Loan Loss Provision		(5 760)	(5 114)	(4 989)	(4 694)	(3 918)	(3 000)	(2 659)	(2 774)	(3 051)	(3 815)	(4 411)	(4 814)	(5 477)	(6 537)	(6 914)	(7 172)	(7 636)	(6 286)	(5 772)	(5 733)	(5 038)	(6 166)	(7 140)	(25 612)	(25 746)	(30 240)	(30 911)	(14 587)	(16 854)	(17 063)	(17 876)	(18 507)	(18 786)	(16 366)	(15 816)	(14 958)	(14 882)	(16 396)	(16 568)	(15 997)	(15 819)
Non Interest Expense		(49 365)	(48 530)	(50 299)	(51 060)	(52 608)	(55 144)	(57 649)	(64 592)	(68 257)	(70 379)	(78 374)	(79 065)	(82 973)	(84 865)	(90 339)	(93 894)	(97 153)	(99 653)	(106 437)	(110 016)	(114 509)	(115 159)	(120 309)	(121 388)	(119 466)	(112 640)	(118 598)	(119 227)	(122 238)	(119 875)	(121 357)	(125 341)	(129 381)	(131 808)	(139 285)	(143 393)	(148 821)	(156 827)	(163 150)	(170 030)	(165 840)
Pre-Tax Income		23 685 N/A	27 068 +14%	28 611 +6%	29 551 +3%	30 543 +3%	30 657 +0%	30 219 -1%	32 659 +8%	32 958 +1%	33 043 +0%	33 480 +1%	33 411 0%	35 288 +6%	37 557 +6%	38 152 +2%	38 967 +2%	41 018 +5%	43 646 +6%	48 478 +11%	52 155 +8%	56 113 +8%	59 187 +5%	59 154 0%	44 954 -24%	45 816 +2%	46 030 +0%	46 467 +1%	59 712 +29%	57 606 -4%	55 762 -3%	57 371 +3%	60 327 +5%	66 067 +10%	73 193 +11%	79 889 +9%	87 854 +10%	92 057 +5%	97 181 +6%	98 989 +2%	101 482 +3%	103 732 +2%
Net Income
Tax Provision		(2 511)	(4 240)	(5 127)	(6 037)	(6 841)	(5 701)	(5 905)	(6 196)	(6 310)	(6 797)	(6 881)	(7 132)	(7 977)	(9 452)	(10 020)	(11 030)	(11 838)	(11 007)	(11 957)	(12 489)	(12 828)	(15 019)	(15 979)	(16 674)	(17 157)	(17 776)	(16 559)	(14 259)	(13 466)	(12 907)	(13 155)	(14 882)	(15 539)	(15 959)	(17 896)	(19 410)	(20 983)	(23 621)	(23 420)	(23 651)	(23 422)
Income from Continuing Operations		21 174	22 828	23 484	23 514	23 702	24 956	24 314	26 463	26 648	26 246	26 599	26 279	27 311	28 105	28 132	27 937	29 180	32 639	36 521	39 666	43 285	44 168	43 175	28 280	28 659	28 254	29 908	45 453	44 140	42 855	44 216	45 445	50 528	57 234	61 993	68 444	71 074	73 560	75 569	77 831	80 310
Income to Minority Interest		(20)	(23)	(32)	(34)	(34)	(39)	(40)	(38)	(27)	(12)	(12)	(5)	(31)	(35)	(16)	10	55	69	73	46	12	26	22	49	48	(8)	(38)	(73)	(75)	(64)	(77)	(132)	(178)	(180)	(178)	(138)	(119)	(149)	(159)	(175)	(182)
Net Income (Common)		20 815 N/A	22 466 +8%	23 113 +3%	23 141 +0%	23 329 +1%	24 578 +5%	23 935 -3%	26 086 +9%	26 282 +1%	25 895 -1%	26 247 +1%	25 934 -1%	26 940 +4%	27 730 +3%	27 777 +0%	27 608 -1%	28 896 +5%	32 369 +12%	36 255 +12%	39 373 +9%	42 958 +9%	43 855 +2%	42 858 -2%	27 990 -35%	28 368 +1%	27 907 -2%	29 530 +6%	45 040 +53%	43 725 -3%	42 451 -3%	43 800 +3%	44 974 +3%	50 011 +11%	56 715 +13%	61 815 +9%	67 899 +10%	70 548 +4%	73 004 +3%	75 003 +3%	77 249 +3%	79 721 +3%
EPS (Diluted)		5.55 N/A	5.99 +8%	6.17 +3%	6.17 N/A	6.21 +1%	6.23 +0%	6.27 +1%	6.15 -2%	6.52 +6%	6.5 0%	6.35 -2%	6.06 -5%	6.2 +2%	6.42 +4%	6.36 -1%	6.32 -1%	6.55 +4%	7.4 +13%	8.27 +12%	8.94 +8%	9.79 +10%	10.02 +2%	9.76 -3%	6.38 -35%	6.39 +0%	6.37 0%	6.73 +6%	10.27 +53%	9.97 -3%	9.58 -4%	9.98 +4%	8.54 -14%	9.5 +11%	10.66 +12%	11.74 +10%	12.89 +10%	13.27 +3%	13.74 +4%	14.23 +4%	14.65 +3%	15.12 +3%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 210,000+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.