Bangkok Union Insurance PCL (BKK:BUI)
Thailand · Delayed Price · Currency is THB 12.20
0.00 (0.00%)
Sep 3, 2026, 4:36 PM ICT
BKK:BUI Income Statement
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Premiums & Annuity Revenue | 1,308 | 1,312 | 1,279 | 943.75 | 1,061 | 864.86 |
Total Interest & Dividend Income | 30.38 | 29.46 | 28.74 | 25.68 | 22.86 | 17.38 |
Gain (Loss) on Sale of Investments | -6.76 | -9.93 | 0.76 | 2.48 | 1.91 | -2.75 |
Non-Insurance Activities Revenue | 74.38 | 73.33 | 72.25 | 70.41 | 68.88 | 68.39 |
Other Revenue | - | - | - | 31.05 | 58.83 | 49.97 |
| 1,406 | 1,404 | 1,381 | 1,073 | 1,213 | 997.85 | |
Revenue Growth | 1.77% | 1.69% | 28.66% | -11.54% | 21.60% | 8.72% |
Policy Benefits | 1,150 | 1,213 | 1,082 | 338.92 | 467.53 | 285.03 |
Policy Acquisition & Underwriting Costs | - | - | - | 213.46 | 264.78 | 210.31 |
Selling, General & Administrative | - | - | - | 113.41 | 87.78 | 101.86 |
Non-Insurance Activities Expense | 33.75 | 34.39 | 35.68 | 35.99 | 51.13 | 47.6 |
Other Operating Expenses | 75.87 | 66.65 | 56.41 | 201.72 | 269.51 | 208.64 |
Total Operating Expenses | 1,260 | 1,314 | 1,174 | 903.5 | 1,141 | 853.42 |
Operating Income | 146.45 | 90.32 | 207.28 | 169.88 | 72.63 | 144.43 |
Interest Expense | -2.62 | -2.61 | -2.25 | - | - | - |
Earnings From Equity Investments | 3.41 | 0.56 | -0.99 | - | - | - |
Other Non Operating Income (Expenses) | 3.8 | 3.69 | 0.7 | - | - | - |
Pretax Income | 151.04 | 91.95 | 204.74 | 169.88 | 72.63 | 144.43 |
Income Tax Expense | 31.99 | 20.97 | 39.32 | 31.21 | 12.54 | 52.02 |
Net Income | 119.05 | 70.98 | 165.42 | 138.67 | 60.09 | 92.41 |
Net Income to Common | 119.05 | 70.98 | 165.42 | 138.67 | 60.09 | 92.41 |
Net Income Growth | -10.21% | -57.09% | 19.29% | 130.76% | -34.97% | 609.71% |
Shares Outstanding (Basic) | 54 | 53 | 48 | 45 | 45 | 45 |
Shares Outstanding (Diluted) | 54 | 53 | 48 | 45 | 45 | 45 |
Shares Change | 10.52% | 11.18% | 5.59% | -0.00% | -0.00% | - |
EPS (Basic) | 2.19 | 1.33 | 3.45 | 3.06 | 1.32 | 2.04 |
EPS (Diluted) | 2.19 | 1.33 | 3.45 | 3.06 | 1.32 | 2.04 |
EPS Growth | -18.75% | -61.40% | 12.98% | 130.76% | -34.97% | 609.71% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 138.84 | 172.95 | -55.03 | -0.89 | 115.33 | 126.61 |
Free Cash Flow Per Share | 2.56 | 3.25 | -1.15 | -0.02 | 2.54 | 2.79 |
Dividend Per Share | 0.182 | 0.182 | 2.546 | 0.218 | 0.331 | 0.661 |
Dividend Growth | -92.86% | -92.86% | 1066.59% | -33.98% | -50.02% | 300.00% |
Operating Margin | 10.41% | 6.43% | 15.01% | 15.83% | 5.99% | 14.47% |
Profit Margin | 8.46% | 5.05% | 11.98% | 12.92% | 4.95% | 9.26% |
Free Cash Flow Margin | 9.87% | 12.31% | -3.98% | -0.08% | 9.50% | 12.69% |
EBITDA | 149.53 | 92.56 | 209.3 | 171.41 | 90.73 | 163.42 |
EBITDA Margin | 10.63% | 6.59% | 15.15% | 15.97% | 7.48% | 16.38% |
D&A For EBITDA | 3.08 | 2.24 | 2.01 | 1.52 | 18.11 | 18.99 |
EBIT | 146.45 | 90.32 | 207.28 | 169.88 | 72.63 | 144.43 |
EBIT Margin | 10.41% | 6.43% | 15.01% | 15.83% | 5.99% | 14.47% |
Effective Tax Rate | 21.18% | 22.80% | 19.21% | 18.37% | 17.26% | 36.02% |
Revenue as Reported | - | - | - | 1,074 | 1,213 | 998.33 |