MNC Kapital Indonesia Tbk PT
IDX:BCAP

Watchlist Manager
MNC Kapital Indonesia Tbk PT Logo
MNC Kapital Indonesia Tbk PT
IDX:BCAP
Watchlist
Price: 55 IDR 1.85% Market Closed
Market Cap: Rp2.3T
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+32%
5Y
+55%
10Y
+195%
Operating Income
+
3Y
+41%
5Y
+78%
10Y
+705%
Net Income
+
3Y
-29%
5Y
+2 203%
10Y
+361%

Earnings Waterfall
MNC Kapital Indonesia Tbk PT

Income Statement
MNC Kapital Indonesia Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 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 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
1 645
2 458
3 757
5 518
6 046
8 493
9 084
9 332
9 837
16 658
21 206
25 796
20 640
28 878
29 762
27 763
17 817
21 116
18 227
19 283
25 104
28 453
36 766
47 472
56 551
76 180
84 598
86 989
81 798
66 729
59 958
56 911
58 275
57 595
53 964
51 343
48 726
49 589
54 309
62 448
74 118
88 420
102 418
122 072
141 366
164 664
188 221
203 491
137 946
159 717
159 460
176 443
813 539
811 559
1 128 984
1 270 154
859 693
1 060 440
921 199
953 207
963 534
944 865
910 982
867 115
841 720
854 174
886 146
922 602
933 160
920 061
889 729
863 604
903 740
891 533
891 591
880 991
794 941
764 461
730 570
707 561
737 625
793 962
856 343
949 608
987 098
1 024 279
1 083 659
1 122 763
1 201 334
1 271 590
0
0
Revenue
47 535
N/A
49 849
+5%
56 159
+13%
61 388
+9%
49 153
-20%
68 725
+40%
51 535
-25%
42 607
-17%
71 821
+69%
77 181
+7%
94 071
+22%
99 301
+6%
103 659
+4%
89 467
-14%
94 297
+5%
115 479
+22%
117 938
+2%
158 750
+35%
175 349
+10%
198 792
+13%
248 979
+25%
269 065
+8%
274 842
+2%
267 777
-3%
213 920
-20%
147 763
-31%
214 718
+45%
209 947
-2%
193 838
-8%
340 364
+76%
221 126
-35%
234 839
+6%
290 881
+24%
317 280
+9%
417 334
+32%
438 866
+5%
341 333
-22%
356 997
+5%
386 824
+8%
513 410
+33%
667 780
+30%
677 422
+1%
765 460
+13%
718 132
-6%
717 552
0%
793 473
+11%
797 373
+0%
868 739
+9%
1 038 931
+20%
1 139 887
+10%
1 229 166
+8%
1 296 468
+5%
1 953 738
+51%
1 985 441
+2%
2 397 298
+21%
2 579 004
+8%
2 287 344
-11%
2 509 038
+10%
2 399 175
-4%
2 471 667
+3%
2 386 245
-3%
2 412 852
+1%
2 500 662
+4%
2 581 046
+3%
2 661 759
+3%
2 717 026
+2%
2 682 824
-1%
2 754 588
+3%
2 737 029
-1%
2 724 990
0%
2 615 051
-4%
2 467 077
-6%
2 657 232
+8%
2 676 969
+1%
2 731 241
+2%
2 810 409
+3%
2 735 142
-3%
2 779 081
+2%
2 840 091
+2%
2 892 716
+2%
2 849 448
-1%
2 854 468
+0%
2 883 589
+1%
2 965 119
+3%
2 954 296
0%
2 984 777
+1%
3 058 590
+2%
3 186 722
+4%
3 326 470
+4%
3 473 291
+4%
3 666 740
+6%
3 819 498
+4%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(327)
(1 196)
(6 419)
(10 634)
(15 994)
(21 450)
(28 324)
(34 102)
(39 789)
(48 269)
(51 066)
(57 400)
(60 830)
(54 702)
(53 476)
(41 592)
(35 899)
(36 083)
(29 729)
(32 905)
(35 133)
(37 625)
(39 939)
(39 767)
(38 510)
(34 241)
(25 583)
(19 598)
(12 050)
(10 521)
(15 395)
(19 543)
(20 045)
(17 907)
(15 113)
(20 447)
(20 301)
(19 405)
(17 834)
(8 187)
(6 876)
(5 744)
(6 810)
(23 753)
(28 446)
(30 612)
(36 913)
(25 944)
(24 519)
(24 731)
(20 185)
(17 250)
(16 493)
(17 022)
(40 193)
(60 468)
(74 242)
(92 000)
(86 054)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
128 207
N/A
220 291
+72%
298 847
+36%
330 700
+11%
341 005
+3%
365 375
+7%
485 087
+33%
633 678
+31%
637 634
+1%
717 192
+12%
667 068
-7%
660 152
-1%
732 644
+11%
742 672
+1%
815 263
+10%
997 339
+22%
1 103 988
+11%
1 193 083
+8%
1 266 739
+6%
1 920 833
+52%
1 950 308
+2%
2 359 673
+21%
2 539 065
+8%
2 247 577
-11%
2 470 528
+10%
2 364 934
-4%
2 446 084
+3%
2 366 647
-3%
2 400 802
+1%
2 490 141
+4%
2 565 651
+3%
2 642 216
+3%
2 696 981
+2%
2 664 917
-1%
2 739 475
+3%
2 716 582
-1%
2 704 689
0%
2 595 646
-4%
2 449 243
-6%
2 649 045
+8%
2 670 093
+1%
2 725 497
+2%
2 803 599
+3%
2 711 389
-3%
2 750 635
+1%
2 809 479
+2%
2 855 803
+2%
2 823 504
-1%
2 829 949
+0%
2 858 858
+1%
2 944 934
+3%
2 937 046
0%
2 968 284
+1%
3 041 568
+2%
3 146 529
+3%
3 266 002
+4%
3 399 049
+4%
3 574 740
+5%
3 733 444
+4%
Operating Income
Operating Expenses
(29 758)
(31 684)
(32 847)
(32 694)
(29 925)
(34 429)
(38 064)
(41 668)
(42 881)
(48 793)
(53 782)
(60 000)
(57 617)
(56 898)
(55 824)
(54 187)
(58 751)
(63 488)
(68 994)
(76 151)
(88 350)
(97 246)
(109 107)
(120 018)
(133 211)
(131 691)
(126 071)
(120 381)
(108 030)
(112 377)
(119 525)
(134 377)
(151 453)
(166 647)
(189 875)
(204 831)
(237 277)
(269 103)
(302 374)
(351 746)
(391 860)
(425 807)
(471 443)
(515 049)
(503 063)
(543 388)
(562 338)
(577 782)
(813 694)
(912 630)
(995 599)
(1 075 891)
(1 059 140)
(1 138 630)
(1 220 953)
(1 353 156)
(1 386 929)
(1 409 801)
(1 531 615)
(1 602 649)
(2 356 467)
(2 294 141)
(2 205 647)
(2 148 833)
(1 536 129)
(1 638 347)
(1 682 073)
(1 694 848)
(1 581 973)
(1 649 277)
(1 620 708)
(1 587 088)
(1 577 180)
(1 521 951)
(1 538 472)
(1 551 241)
(1 743 009)
(1 626 304)
(1 680 027)
(1 767 773)
(1 802 859)
(1 704 726)
(1 691 293)
(1 671 953)
(1 787 164)
(1 770 892)
(1 758 833)
(1 845 032)
(1 893 488)
(1 968 240)
(2 092 983)
(2 196 524)
Selling, General & Administrative
(28 064)
(29 773)
(30 722)
(30 432)
(27 686)
(31 803)
(35 318)
(38 824)
(40 028)
(45 684)
(52 194)
(59 091)
(53 801)
(57 764)
(55 824)
(54 187)
(54 807)
(62 550)
(67 084)
(73 245)
(84 400)
(93 105)
(104 728)
(115 346)
(128 275)
(125 978)
(119 725)
(113 454)
(100 514)
(104 761)
(111 706)
(126 340)
(143 015)
(153 213)
(170 726)
(177 117)
(198 633)
(213 477)
(234 934)
(262 719)
(282 707)
(304 719)
(328 958)
(341 240)
(353 547)
(345 010)
(351 837)
(372 138)
(470 381)
(557 833)
(648 474)
(753 700)
(781 755)
(853 034)
(912 352)
(970 512)
(1 033 881)
(1 067 217)
(1 190 923)
(1 236 852)
(1 993 109)
(1 913 540)
(1 820 623)
(1 798 826)
(1 138 418)
(1 228 833)
(1 241 050)
(1 237 674)
(1 152 805)
(1 160 412)
(1 131 107)
(1 078 161)
(1 059 936)
(1 078 825)
(1 150 037)
(1 226 529)
(1 271 902)
(1 311 878)
(1 330 220)
(1 390 483)
(1 355 232)
(1 342 462)
(1 312 886)
(1 274 346)
(1 333 151)
(1 312 870)
(1 320 455)
(1 248 039)
(1 178 048)
(1 133 289)
(1 074 452)
(1 094 608)
Depreciation & Amortization
(1 694)
(1 912)
(2 126)
(2 263)
(2 239)
(2 626)
(2 745)
(2 843)
(2 853)
(3 109)
0
0
(3 816)
0
0
0
(3 944)
(938)
(1 910)
(2 906)
(3 950)
(4 141)
(4 380)
(4 673)
(4 936)
(5 713)
(6 345)
(6 926)
(7 516)
(7 615)
(7 818)
(8 037)
(8 438)
(8 534)
(8 741)
(9 501)
(9 798)
(10 477)
(11 024)
(10 991)
(11 482)
(12 031)
(12 583)
(38 841)
(12 897)
(38 541)
(38 878)
(13 550)
(24 023)
(31 750)
(38 729)
(46 658)
(43 773)
(45 658)
(46 152)
(47 893)
(48 126)
(48 292)
(54 356)
(50 177)
(55 254)
(58 010)
(56 819)
(63 383)
(65 754)
(66 519)
(67 097)
(67 539)
(64 756)
(63 113)
(59 653)
(56 400)
(62 676)
(64 395)
(58 702)
(56 402)
(45 608)
(38 942)
(41 817)
(40 935)
(40 444)
(39 949)
(38 675)
(40 630)
(44 326)
(49 424)
(54 639)
(57 258)
(59 984)
(59 929)
(60 398)
(60 612)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
(1 588)
(909)
0
866
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4 900)
(10 407)
(18 213)
(28 847)
(45 148)
(56 417)
(78 036)
(97 671)
(109 057)
(129 904)
(134 969)
(136 619)
(159 837)
(171 624)
(192 095)
(319 290)
(323 047)
(308 396)
(275 533)
(233 612)
(239 938)
(262 449)
(334 751)
(304 922)
(294 292)
(286 336)
(315 620)
(308 104)
(322 591)
(328 205)
(286 624)
(331 957)
(342 995)
(373 926)
(389 635)
(364 412)
(425 752)
(429 948)
(452 527)
(454 568)
(378 731)
(329 733)
(268 310)
(425 499)
(275 484)
(307 990)
(336 355)
(407 183)
(322 315)
(339 732)
(356 977)
(409 687)
(408 598)
(383 739)
(539 735)
(655 456)
(775 022)
(958 133)
(1 041 304)
Operating Income
17 777
N/A
18 164
+2%
23 311
+28%
28 694
+23%
19 228
-33%
34 297
+78%
13 473
-61%
940
-93%
28 939
+2 979%
28 388
-2%
40 287
+42%
39 299
-2%
46 042
+17%
32 568
-29%
38 473
+18%
61 291
+59%
59 187
-3%
95 262
+61%
106 355
+12%
122 642
+15%
160 629
+31%
171 819
+7%
165 734
-4%
147 758
-11%
80 709
-45%
16 072
-80%
88 648
+452%
89 568
+1%
85 808
-4%
227 988
+166%
101 602
-55%
100 462
-1%
139 428
+39%
150 306
+8%
226 264
+51%
227 617
+1%
93 422
-59%
71 901
-23%
63 000
-12%
133 340
+112%
241 818
+81%
211 826
-12%
245 748
+16%
152 017
-38%
157 089
+3%
189 254
+20%
180 331
-5%
237 479
+32%
183 645
-23%
191 357
+4%
197 484
+3%
190 848
-3%
861 693
+352%
811 678
-6%
1 138 720
+40%
1 185 909
+4%
860 648
-27%
1 060 727
+23%
833 319
-21%
843 435
+1%
10 180
-99%
106 661
+948%
284 494
+167%
416 818
+47%
1 106 087
+165%
1 058 634
-4%
982 844
-7%
1 044 627
+6%
1 134 609
+9%
1 055 412
-7%
974 938
-8%
862 155
-12%
1 071 865
+24%
1 148 142
+7%
1 187 025
+3%
1 252 358
+6%
968 380
-23%
1 124 331
+16%
1 129 452
+0%
1 088 030
-4%
1 020 645
-6%
1 125 223
+10%
1 167 565
+4%
1 272 981
+9%
1 149 882
-10%
1 197 392
+4%
1 282 735
+7%
1 301 497
+1%
1 372 514
+5%
1 430 809
+4%
1 481 757
+4%
1 536 920
+4%
Pre-Tax Income
Interest Income Expense
4 984
4 261
3 071
(669)
(2 904)
(5 359)
(5 409)
(5 628)
(7 321)
(9 265)
(15 132)
(16 112)
(19 519)
(33 902)
(45 773)
(22 414)
(16 621)
(3 903)
51 907
40 902
(20 423)
(43 112)
(84 392)
(103 278)
(51 197)
(33 453)
(39 139)
(41 216)
(60 110)
(97 208)
(99 702)
(100 953)
(51 191)
(50 712)
(48 632)
(48 015)
(43 114)
(43 219)
(45 075)
(51 839)
(62 924)
(74 928)
(90 019)
(101 702)
(114 860)
(142 365)
(163 813)
(187 358)
(122 894)
(114 793)
(115 901)
(131 714)
(813 539)
(802 120)
(1 122 916)
(1 267 903)
(859 693)
(1 060 440)
(921 199)
(953 207)
(963 534)
(944 865)
(910 982)
(867 115)
(841 720)
(854 174)
(886 146)
(922 602)
(933 160)
(920 061)
(889 729)
(863 604)
(903 740)
(891 533)
(891 591)
(880 991)
(794 941)
(764 461)
(730 570)
(707 561)
(737 625)
(793 962)
(856 343)
(949 608)
(987 098)
(1 024 279)
(1 083 659)
(1 122 763)
(1 201 334)
(1 271 590)
(1 310 257)
(1 341 611)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(17)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
(6 552)
0
0
0
(2 638)
0
0
0
(5 261)
0
0
0
(9 407)
0
0
0
(19 589)
0
0
0
(10 303)
(15 306)
(16 593)
(1 358)
(8 355)
(4 697)
(4 521)
(21 041)
(5 681)
(6 528)
(6 994)
(7 245)
(15 381)
(17 915)
(18 308)
(22 881)
0
(6 055)
(6 667)
(6 876)
(19 638)
(19 192)
0
0
(26 349)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
1 363
1 495
(291)
852
441
(317)
2 088
645
2 065
709
214
(424)
1 126
(5 113)
(5 991)
(5 080)
(137)
(3 510)
(4 446)
(5 241)
1 582
(6 470)
(5 426)
(13 056)
5 424
(7 215)
(13 372)
(10 649)
(131)
(46 696)
(39 729)
(34 238)
5 943
5 439
5 525
(13 330)
8 768
10 547
9 620
30 824
(3 973)
(5 529)
(1 399)
553
(1 633)
(6 136)
(7 633)
(13 714)
(5 346)
11 489
8 935
11 458
(79 151)
(80 307)
(143 667)
(54 109)
(32 401)
(149 801)
(35 445)
(38 395)
(27 365)
67 261
(91 439)
(220 956)
(83 878)
(131 297)
(60 044)
(36 855)
(119 137)
(50 881)
(25 095)
30 128
(83 511)
(168 003)
(195 985)
(262 485)
(6 392)
(175 541)
(178 014)
(147 307)
(4 941)
(42 555)
(26 929)
(22 636)
(6 169)
(14 374)
(6 918)
(7 070)
(6 898)
(6 812)
(7 054)
(7 240)
Pre-Tax Income
24 124
N/A
23 920
-1%
26 091
+9%
28 877
+11%
16 766
-42%
28 621
+71%
10 151
-65%
(4 044)
N/A
23 683
N/A
19 832
-16%
25 371
+28%
22 765
-10%
21 079
-7%
(6 447)
N/A
(13 291)
-106%
33 797
N/A
39 791
+18%
87 849
+121%
153 816
+75%
158 303
+3%
136 527
-14%
122 237
-10%
75 916
-38%
31 424
-59%
25 529
-19%
(24 596)
N/A
36 137
N/A
37 703
+4%
5 978
-84%
84 084
+1 307%
(37 829)
N/A
(34 729)
+8%
83 877
N/A
89 726
+7%
166 562
+86%
164 912
-1%
50 721
-69%
34 532
-32%
23 026
-33%
91 286
+296%
169 240
+85%
124 843
-26%
147 338
+18%
43 625
-70%
25 215
-42%
22 838
-9%
(9 423)
N/A
13 525
N/A
55 405
+310%
81 998
+48%
83 850
+2%
63 716
-24%
(50 635)
N/A
(89 941)
-78%
(127 863)
-42%
(136 103)
-6%
(57 795)
+58%
(149 514)
-159%
(123 325)
+18%
(148 167)
-20%
(980 719)
-562%
(770 943)
+21%
(717 927)
+7%
(671 253)
+7%
180 489
N/A
73 163
-59%
36 654
-50%
85 170
+132%
82 312
-3%
84 470
+3%
60 114
-29%
28 679
-52%
84 614
+195%
88 606
+5%
99 449
+12%
108 882
+9%
167 047
+53%
184 329
+10%
220 868
+20%
233 162
+6%
278 079
+19%
288 706
+4%
284 293
-2%
300 737
+6%
156 615
-48%
158 739
+1%
192 158
+21%
171 664
-11%
164 282
-4%
152 407
-7%
164 446
+8%
188 069
+14%
Net Income
Tax Provision
1 056
(1 369)
1 786
1 947
993
2 462
(1 828)
(2 810)
(5 557)
(5 692)
(5 523)
(3 913)
247
1 003
2 751
1 221
(4 561)
(6 756)
(20 394)
(30 188)
(30 302)
(29 426)
(26 140)
(15 739)
(9 416)
(8 322)
1 262
3 805
919
2 497
4 201
3 548
6 410
4 907
2 240
1 431
(264)
(1 842)
(1 930)
(10 725)
(7 499)
(10 674)
(10 206)
(7 841)
(19 570)
(11 047)
(13 289)
(3 646)
(27 229)
(32 457)
(27 715)
(27 195)
12 299
17 755
28 534
24 958
18 854
43 482
33 452
46 921
243 090
182 246
170 293
157 332
(26 612)
8 040
19 848
17 711
(25 830)
(25 560)
(20 411)
(16 363)
(19 089)
(22 342)
(26 684)
(34 042)
(19 877)
(13 121)
(26 900)
(28 925)
(130 071)
(141 022)
(136 220)
(139 675)
(79 030)
(80 360)
(74 465)
(72 625)
(38 244)
(26 231)
(34 240)
(26 042)
Income from Continuing Operations
25 179
22 552
27 878
30 825
17 758
31 084
8 324
(6 852)
18 126
14 140
19 848
18 851
21 326
(5 444)
(10 540)
35 018
35 230
81 092
133 421
128 114
106 225
92 811
49 775
15 684
16 113
(32 918)
37 400
41 509
6 897
86 581
(33 627)
(31 180)
90 287
94 634
168 802
166 343
50 456
32 689
21 095
80 560
161 741
114 169
137 133
35 784
5 646
11 791
(22 713)
9 880
28 176
49 542
56 136
36 521
(38 336)
(72 186)
(99 329)
(111 145)
(38 941)
(106 032)
(89 873)
(101 246)
(737 629)
(588 697)
(547 634)
(513 921)
153 877
81 203
56 502
102 881
56 482
58 910
39 703
12 316
65 525
66 264
72 765
74 840
147 170
171 208
193 968
204 237
148 008
147 684
148 073
161 062
77 585
78 379
117 693
99 039
126 038
126 176
130 206
162 027
Income to Minority Interest
(16)
(64)
(89)
(118)
(10)
(108)
(83)
(54)
(1)
43
43
44
195
200
205
202
(1)
(8)
(14)
(13)
(3)
(3)
(3)
(3)
(1)
(1)
(2)
(1)
(1)
(3)
0
0
(3)
(1)
0
2
8
1
8
0
(3)
6
(4)
1
(5)
(5)
(7)
(4)
(3 014)
(4 259)
(5 314)
(7 605)
(4 913)
(6 872)
(6 636)
(5 037)
(6 772)
25 956
28 874
40 823
402 975
318 524
314 202
301 226
(34 042)
19 229
20 571
20 531
(9 695)
(9 582)
(9 160)
(6 531)
(3 447)
(2 631)
(4 665)
(5 211)
(4 989)
(7 670)
(10 305)
(16 956)
(11 634)
(13 679)
(11 944)
(16 750)
(21 657)
(21 460)
(23 969)
(22 747)
(33 665)
(35 727)
(37 842)
(28 770)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
(165)
0
0
0
577
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
25 163
N/A
22 487
-11%
27 788
+24%
30 706
+11%
17 749
-42%
30 976
+75%
8 241
-73%
(6 907)
N/A
17 960
N/A
14 017
-22%
19 725
+41%
18 729
-5%
22 098
+18%
(4 668)
N/A
(9 759)
-109%
35 798
N/A
35 229
-2%
81 085
+130%
133 408
+65%
128 101
-4%
106 222
-17%
92 809
-13%
49 774
-46%
15 683
-68%
16 112
+3%
(32 918)
N/A
37 399
N/A
41 508
+11%
6 896
-83%
86 578
+1 155%
(33 629)
N/A
(31 181)
+7%
90 284
N/A
94 632
+5%
168 802
+78%
166 345
-1%
50 465
-70%
32 690
-35%
21 103
-35%
80 559
+282%
161 738
+101%
114 176
-29%
137 130
+20%
35 788
-74%
5 641
-84%
11 787
+109%
(22 719)
N/A
9 876
N/A
25 162
+155%
45 283
+80%
50 822
+12%
28 916
-43%
(43 249)
N/A
(79 058)
-83%
(105 965)
-34%
(116 182)
-10%
(45 713)
+61%
(80 076)
-75%
(60 999)
+24%
(60 423)
+1%
(334 654)
-454%
(270 173)
+19%
(233 432)
+14%
(212 695)
+9%
119 835
N/A
100 432
-16%
77 073
-23%
123 412
+60%
46 787
-62%
49 328
+5%
30 543
-38%
5 785
-81%
62 078
+973%
63 633
+3%
68 100
+7%
69 629
+2%
142 181
+104%
163 538
+15%
183 663
+12%
187 281
+2%
136 374
-27%
134 005
-2%
136 129
+2%
144 312
+6%
55 928
-61%
56 919
+2%
93 724
+65%
76 292
-19%
92 373
+21%
90 449
-2%
92 364
+2%
133 257
+44%
EPS (Diluted)
2.84
N/A
2.53
-11%
3.13
+24%
3.46
+11%
2
-42%
3.5
+75%
0.93
-73%
-0.78
N/A
2.03
N/A
1.58
-22%
2.2
+39%
2.12
-4%
2.49
+17%
-0.52
N/A
-1.1
-112%
4.04
N/A
3.98
-1%
9.15
+130%
15.06
+65%
14.46
-4%
11.99
-17%
10.47
-13%
5.55
-47%
1.76
-68%
1.82
+3%
-3.72
N/A
4.17
N/A
4.69
+12%
0.78
-83%
9.77
+1 153%
-3.8
N/A
-3.53
+7%
10.19
N/A
10.67
+5%
19.04
+78%
18.77
-1%
5.7
-70%
3.68
-35%
2.35
-36%
9.04
+285%
17.91
+98%
11.95
-33%
13.83
+16%
3.7
-73%
0.58
-84%
1.22
+110%
-2.36
N/A
0.54
N/A
1.53
+183%
1.59
+4%
1.76
+11%
0.98
-44%
-1.46
N/A
-2.41
-65%
-3.21
-33%
-3.37
-5%
-1.31
+61%
-6.37
-386%
-0.96
+85%
-1.57
-64%
-8.74
-457%
-7.06
+19%
-6.06
+14%
-5.55
+8%
3.13
N/A
2.63
-16%
1.99
-24%
3.17
+59%
1.21
-62%
1.27
+5%
0.78
-39%
0.14
-82%
1.57
+1 021%
1.54
-2%
1.59
+3%
1.65
+4%
3.38
+105%
3.88
+15%
4.36
+12%
4.45
+2%
3.2
-28%
3.14
-2%
3.19
+2%
3.38
+6%
1.31
-61%
1.34
+2%
2.2
+64%
1.79
-19%
2.17
+21%
2.12
-2%
2.17
+2%
3.13
+44%

See Also

Summary
BCAP intrinsic value, competitors valuation, and company profile.
DCF Valuation
BCAP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BCAP stock valuation using valuation multiples.
Wall Street Estimates
BCAP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BCAP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 313,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

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

© 2026 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.