Unilever Indonesia Tbk PT
IDX:UNVR

Watchlist Manager
Unilever Indonesia Tbk PT Logo
Unilever Indonesia Tbk PT
IDX:UNVR
Watchlist
Price: 2 710 IDR -2.17% Market Closed
Market Cap: 103.4T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-14%
5Y
-18%
10Y
-2%
Operating Income
+
3Y
-36%
5Y
-47%
10Y
-37%
Net Income
+
3Y
-38%
5Y
-50%
10Y
-39%

Earnings Waterfall
Unilever Indonesia Tbk PT

Revenue
35.3T IDR
Cost of Revenue
-18.2T IDR
Gross Profit
17.1T IDR
Operating Expenses
-11.9T IDR
Operating Income
5.2T IDR
Other Expenses
-1.5T IDR
Net Income
3.7T IDR

Income Statement
Unilever 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
Revenue
7 015 181
N/A
7 342 532
+5%
7 532 958
+3%
7 839 404
+4%
8 123 625
+4%
8 343 924
+3%
8 526 265
+2%
8 594 787
+1%
8 984 822
+5%
9 142 120
+2%
9 409 560
+3%
9 994 711
+6%
9 992 135
0%
10 319 737
+3%
10 635 442
+3%
11 051 428
+4%
11 335 241
+3%
11 725 559
+3%
11 974 415
+2%
12 269 407
+2%
12 544 901
+2%
13 157 872
+5%
13 988 428
+6%
14 697 126
+5%
15 577 811
+6%
16 272 879
+4%
16 913 320
+4%
17 334 974
+2%
18 246 872
+5%
18 737 479
+3%
19 213 756
+3%
19 419 165
+1%
19 690 239
+1%
20 385 631
+4%
21 231 819
+4%
22 327 472
+5%
23 469 218
+5%
24 404 960
+4%
25 364 603
+4%
26 491 064
+4%
27 303 248
+3%
28 274 754
+4%
29 374 095
+4%
29 984 335
+2%
30 757 435
+3%
31 906 987
+4%
32 909 530
+3%
33 822 139
+3%
34 511 534
+2%
35 199 870
+2%
35 730 592
+2%
35 968 407
+1%
36 484 030
+1%
37 058 798
+2%
38 428 020
+4%
39 038 798
+2%
40 053 732
+3%
40 911 199
+2%
40 571 904
-1%
41 165 790
+1%
41 204 510
+0%
41 105 444
0%
41 124 536
+0%
41 522 503
+1%
41 802 073
+1%
41 720 070
0%
42 075 573
+1%
42 631 560
+1%
42 922 563
+1%
43 410 864
+1%
43 237 339
0%
43 018 250
-1%
42 972 474
0%
42 102 076
-2%
41 377 234
-2%
40 545 331
-2%
39 545 959
-2%
40 101 480
+1%
40 832 573
+2%
41 055 718
+1%
41 218 881
+0%
40 985 694
-1%
40 047 479
-2%
40 185 346
+0%
38 611 401
-4%
38 086 087
-1%
37 363 306
-2%
35 522 999
-5%
35 138 643
-1%
34 524 104
-2%
34 299 286
-1%
35 334 546
+3%
Gross Profit
Cost of Revenue
(3 646 380)
(3 769 809)
(3 825 585)
(3 870 389)
(3 906 550)
(3 944 570)
(3 985 751)
(4 092 872)
(4 315 329)
(4 469 951)
(4 713 255)
(5 035 390)
(5 066 362)
(5 261 113)
(5 325 022)
(5 518 254)
(5 704 438)
(5 856 540)
(6 008 856)
(6 145 057)
(6 247 189)
(6 512 524)
(6 953 791)
(7 373 716)
(7 946 674)
(8 480 366)
(8 831 073)
(9 003 101)
(9 200 878)
(9 172 320)
(9 333 422)
(9 324 620)
(9 485 274)
(9 904 130)
(10 257 004)
(10 856 259)
(11 462 805)
(11 980 595)
(12 532 047)
(13 008 945)
(13 384 669)
(13 797 432)
(14 231 111)
(14 609 213)
(14 974 826)
(15 796 917)
(16 460 908)
(17 056 265)
(17 274 835)
(17 262 778)
(17 494 403)
(17 478 805)
(17 827 530)
(18 180 251)
(18 807 609)
(19 027 406)
(19 571 804)
(19 823 791)
(19 667 956)
(19 934 444)
(19 969 232)
(20 005 356)
(20 013 503)
(20 481 697)
(20 638 181)
(20 700 725)
(20 636 512)
(20 585 030)
(20 536 849)
(20 527 790)
(20 724 588)
(20 447 948)
(20 439 806)
(20 008 284)
(19 776 011)
(19 812 218)
(19 785 323)
(20 471 409)
(20 986 102)
(21 355 357)
(21 884 804)
(21 661 924)
(20 742 281)
(20 316 019)
(19 058 255)
(18 759 274)
(18 605 264)
(18 231 870)
(18 246 366)
(18 104 652)
(18 338 157)
(18 243 382)
Gross Profit
3 368 801
N/A
3 572 723
+6%
3 707 373
+4%
3 969 015
+7%
4 217 075
+6%
4 399 354
+4%
4 540 514
+3%
4 501 915
-1%
4 669 493
+4%
4 672 169
+0%
4 696 305
+1%
4 959 321
+6%
4 925 773
-1%
5 058 624
+3%
5 310 420
+5%
5 533 174
+4%
5 630 803
+2%
5 869 019
+4%
5 965 559
+2%
6 124 350
+3%
6 297 712
+3%
6 645 348
+6%
7 034 637
+6%
7 323 410
+4%
7 631 137
+4%
7 792 513
+2%
8 082 247
+4%
8 331 873
+3%
9 045 994
+9%
9 565 159
+6%
9 880 334
+3%
10 094 545
+2%
10 204 965
+1%
10 481 501
+3%
10 974 815
+5%
11 471 213
+5%
12 006 413
+5%
12 424 365
+3%
12 832 556
+3%
13 482 119
+5%
13 918 579
+3%
14 477 322
+4%
15 142 984
+5%
15 375 122
+2%
15 782 609
+3%
16 110 070
+2%
16 448 622
+2%
16 765 874
+2%
17 236 699
+3%
17 937 092
+4%
18 236 189
+2%
18 489 602
+1%
18 656 500
+1%
18 878 547
+1%
19 620 411
+4%
20 011 392
+2%
20 481 928
+2%
21 087 408
+3%
20 903 948
-1%
21 231 346
+2%
21 235 278
+0%
21 100 088
-1%
21 111 033
+0%
21 040 806
0%
21 163 892
+1%
21 019 345
-1%
21 439 061
+2%
22 046 530
+3%
22 385 714
+2%
22 883 074
+2%
22 512 751
-2%
22 570 302
+0%
22 532 668
0%
22 093 792
-2%
21 601 223
-2%
20 733 113
-4%
19 760 636
-5%
19 630 071
-1%
19 846 471
+1%
19 700 361
-1%
19 334 077
-2%
19 323 770
0%
19 305 198
0%
19 869 327
+3%
19 553 146
-2%
19 326 813
-1%
18 758 042
-3%
17 291 129
-8%
16 892 277
-2%
16 419 452
-3%
15 961 129
-3%
17 091 164
+7%
Operating Income
Operating Expenses
(2 048 646)
(2 154 953)
(2 250 638)
(2 405 313)
(2 467 955)
(2 558 407)
(2 669 338)
(2 589 548)
(2 630 295)
(2 620 125)
(2 563 124)
(2 735 058)
(2 895 371)
(3 008 249)
(3 172 668)
(3 251 215)
(3 195 433)
(3 293 796)
(3 293 070)
(3 401 280)
(3 520 352)
(3 640 189)
(3 827 234)
(3 899 887)
(4 200 039)
(4 270 943)
(4 493 301)
(4 625 405)
(4 831 103)
(5 101 029)
(5 377 742)
(5 627 967)
(5 662 340)
(5 933 776)
(6 042 109)
(6 285 012)
(6 551 003)
(6 722 545)
(7 043 986)
(7 155 476)
(7 393 217)
(7 598 231)
(7 916 339)
(8 285 450)
(8 605 980)
(9 008 542)
(9 234 605)
(9 513 841)
(9 319 814)
(9 547 899)
(9 955 955)
(10 230 923)
(10 704 555)
(10 863 761)
(11 143 761)
(11 238 014)
(11 751 537)
(11 840 919)
(11 744 322)
(11 883 053)
(11 713 440)
(11 723 006)
(11 657 088)
(8 675 216)
(8 780 914)
(8 749 623)
(8 757 681)
(11 770 841)
(11 910 869)
(12 422 285)
(12 417 871)
(12 763 051)
(12 998 267)
(12 707 922)
(12 769 159)
(12 506 665)
(11 944 623)
(11 406 838)
(11 597 102)
(11 592 037)
(11 984 714)
(12 727 889)
(12 612 514)
(12 876 982)
(12 914 583)
(12 692 569)
(12 708 218)
(12 520 888)
(12 298 109)
(12 074 420)
(11 873 079)
(11 908 910)
Selling, General & Administrative
(2 048 646)
(2 154 953)
(2 250 638)
(2 405 313)
(2 467 955)
(2 558 407)
(2 669 338)
(2 589 548)
(2 630 295)
(2 620 125)
(2 563 124)
(2 730 159)
(2 895 371)
(3 003 350)
(3 167 769)
(3 251 215)
(3 195 433)
(3 293 796)
(3 293 070)
(3 401 280)
(3 520 352)
(3 640 189)
(3 827 234)
(3 899 887)
(4 200 039)
(4 270 943)
(4 493 301)
(4 625 405)
(4 831 103)
(5 101 029)
(5 377 742)
(5 627 967)
(5 662 340)
(5 933 776)
(6 042 109)
(6 285 012)
(6 551 003)
(6 722 545)
(7 043 986)
(7 155 476)
(7 284 473)
(7 601 097)
(7 868 193)
(8 202 863)
(8 489 979)
(8 842 546)
(9 080 573)
(9 376 717)
(9 191 132)
(9 416 787)
(9 828 914)
(10 093 183)
(10 553 560)
(10 714 060)
(10 989 247)
(11 079 091)
(11 590 093)
(11 673 839)
(11 572 833)
(11 697 455)
(11 514 771)
(11 457 105)
(11 321 020)
(11 124 264)
(11 142 463)
(11 117 028)
(11 118 809)
(11 291 643)
(11 455 220)
(11 957 955)
(11 960 038)
(12 300 222)
(12 513 676)
(12 237 377)
(12 307 504)
(12 049 949)
(11 509 285)
(10 977 486)
(11 166 219)
(11 171 995)
(11 569 606)
(12 322 281)
(12 215 921)
(12 499 619)
(12 532 435)
(12 295 594)
(12 316 510)
(12 075 315)
(11 961 057)
(11 758 520)
(11 549 014)
(11 520 661)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
(4 899)
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
(149 845)
(91 328)
(140 636)
(171 982)
(166 766)
(149 766)
(133 766)
(138 028)
(128 682)
(135 592)
(137 261)
(137 740)
(151 529)
(150 235)
(155 048)
(159 457)
(162 293)
(167 929)
(172 338)
(186 447)
(199 987)
(267 219)
(337 386)
(399 578)
(460 769)
(454 913)
(461 190)
(454 208)
(455 649)
(464 331)
(457 833)
(462 829)
(472 180)
(460 997)
(451 247)
(453 898)
(439 179)
(442 030)
(445 221)
(431 507)
(425 550)
(416 352)
(404 550)
(396 714)
(382 871)
(414 381)
(402 567)
(386 878)
(323 659)
(312 832)
(313 999)
(331 102)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
(4 899)
(4 899)
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
41 101
94 194
92 490
89 395
50 765
(16 230)
(20 266)
904
0
4 480
10 220
0
534
534
534
534
849
849
849
849
1 318
1 318
1 318
2 848 626
2 822 318
2 822 318
2 822 318
(24 990)
0
1
0
0
(12 411)
(9 548)
(10 408)
(2 818)
3 841
12 678
14 338
11 465
10 442
10 744
7 957
19 351
723
17 406
10 859
(58 695)
(13 393)
(3 068)
(10 066)
(57 147)
Operating Income
1 320 155
N/A
1 417 770
+7%
1 456 735
+3%
1 563 702
+7%
1 749 120
+12%
1 840 947
+5%
1 871 176
+2%
1 912 367
+2%
2 039 198
+7%
2 052 044
+1%
2 133 181
+4%
2 224 263
+4%
2 030 402
-9%
2 050 375
+1%
2 137 752
+4%
2 281 959
+7%
2 435 370
+7%
2 575 223
+6%
2 672 489
+4%
2 723 070
+2%
2 777 360
+2%
3 005 159
+8%
3 207 403
+7%
3 423 523
+7%
3 431 098
+0%
3 521 570
+3%
3 588 946
+2%
3 706 468
+3%
4 214 891
+14%
4 464 130
+6%
4 502 592
+1%
4 466 578
-1%
4 542 625
+2%
4 547 725
+0%
4 932 706
+8%
5 186 201
+5%
5 455 410
+5%
5 701 820
+5%
5 788 570
+2%
6 326 643
+9%
6 525 362
+3%
6 879 091
+5%
7 226 645
+5%
7 089 672
-2%
7 176 629
+1%
7 101 528
-1%
7 214 017
+2%
7 252 033
+1%
7 916 885
+9%
8 389 193
+6%
8 280 234
-1%
8 258 679
0%
7 951 945
-4%
8 014 786
+1%
8 476 650
+6%
8 773 378
+4%
8 730 391
0%
9 246 489
+6%
9 159 626
-1%
9 348 293
+2%
9 521 838
+2%
9 377 082
-2%
9 453 945
+1%
12 365 590
+31%
12 382 978
+0%
12 269 722
-1%
12 681 380
+3%
10 275 689
-19%
10 474 845
+2%
10 460 789
0%
10 094 880
-3%
9 807 251
-3%
9 534 401
-3%
9 385 870
-2%
8 832 064
-6%
8 226 448
-7%
7 816 013
-5%
8 223 233
+5%
8 249 369
+0%
8 108 324
-2%
7 349 363
-9%
6 595 881
-10%
6 692 684
+1%
6 992 345
+4%
6 638 563
-5%
6 634 244
0%
6 049 824
-9%
4 770 241
-21%
4 594 168
-4%
4 345 032
-5%
4 088 050
-6%
5 182 254
+27%
Pre-Tax Income
Interest Income Expense
69 553
78 421
89 640
76 725
71 321
73 381
116 580
86 734
72 963
64 634
34 102
41 403
37 060
42 788
35 732
30 683
35 582
28 765
40 192
31 994
49 737
42 779
76 744
79 891
(21 164)
6 306
(33 061)
(30 975)
33 255
349
21 940
14 655
(4 300)
11 570
5 914
(10 269)
5 858
(7 184)
(28 901)
(15 909)
(31 342)
(27 824)
(24 569)
(25 235)
(13 492)
(35 324)
(22 987)
(56 298)
(85 804)
(71 671)
(83 760)
(90 930)
(113 099)
(119 440)
(137 321)
(148 673)
(130 798)
(134 873)
(134 255)
(125 205)
(130 888)
(152 902)
(187 198)
(185 364)
(174 095)
(142 446)
(126 343)
(175 968)
(213 573)
(234 760)
(282 480)
(218 694)
(244 143)
(240 130)
(200 398)
(237 709)
(182 859)
(168 413)
(130 434)
(85 193)
(75 005)
(83 271)
(88 130)
(87 548)
(77 407)
(59 749)
(45 883)
(62 249)
(64 456)
(69 394)
(115 854)
(121 628)
Non-Reccuring Items
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
(27 255)
(27 680)
(31 857)
(31 095)
(4 329)
(2 345)
(5 162)
(85 003)
(154 359)
(147 353)
(147 044)
(62 111)
(9 356)
(21 896)
(15 380)
(29 448)
(27 708)
(25 730)
(25 341)
(22 623)
(19 289)
(17 195)
(36 348)
(57 630)
(60 796)
(104 511)
(152 713)
(328 640)
(359 500)
(315 248)
(263 505)
(113 897)
(83 389)
(98 186)
(82 793)
(58 514)
(136 562)
(130 290)
(124 884)
(222 056)
(280 555)
(309 170)
(479 805)
(487 483)
(359 280)
(330 650)
(207 341)
(32 969)
(179 288)
(190 807)
36 417
(225 998)
Gain/Loss on Disposition of Assets
(537)
949
1 067
932
(377)
(1 063)
18
(521)
(3 748)
(4 399)
(6 403)
(6 980)
(3 055)
(2 640)
(1 744)
(502)
(6 160)
(6 310)
(5 801)
(5 635)
1 120
673
200
15
6 446
6 446
6 690
7 269
444
234
582
(323)
318
682
1 395
1 390
113 531
115 703
114 034
118 552
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
Total Other Income
(4 667)
(4 667)
(4 667)
(4 667)
(298)
(298)
(298)
(298)
0
0
0
0
0
0
0
0
0
0
0
0
(6 776)
20 116
(6 139)
(846)
32 025
(8 343)
17 912
12 619
0
0
0
0
0
0
0
0
0
0
0
0
0
3 823
4 187
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
Pre-Tax Income
1 384 504
N/A
1 492 473
+8%
1 542 775
+3%
1 636 692
+6%
1 819 766
+11%
1 912 967
+5%
1 987 476
+4%
1 998 282
+1%
2 108 413
+6%
2 112 279
+0%
2 160 880
+2%
2 258 686
+5%
2 064 407
-9%
2 090 523
+1%
2 171 740
+4%
2 312 140
+6%
2 464 792
+7%
2 597 678
+5%
2 706 880
+4%
2 749 429
+2%
2 821 441
+3%
3 068 727
+9%
3 278 208
+7%
3 502 583
+7%
3 448 405
-2%
3 525 979
+2%
3 580 487
+2%
3 695 381
+3%
4 248 590
+15%
4 464 713
+5%
4 525 114
+1%
4 480 910
-1%
4 538 643
+1%
4 559 977
+0%
4 940 015
+8%
5 177 322
+5%
5 574 799
+8%
5 810 339
+4%
5 873 703
+1%
6 429 286
+9%
6 466 765
+1%
6 827 410
+6%
7 174 406
+5%
7 033 342
-2%
7 158 808
+2%
7 063 859
-1%
7 185 868
+2%
7 110 732
-1%
7 676 722
+8%
8 170 169
+6%
8 049 430
-1%
8 105 638
+1%
7 829 490
-3%
7 873 450
+1%
8 323 949
+6%
8 595 257
+3%
8 571 885
0%
9 085 886
+6%
9 000 030
-1%
9 200 465
+2%
9 371 661
+2%
9 206 985
-2%
9 230 399
+0%
12 122 596
+31%
12 148 087
+0%
12 022 765
-1%
12 402 324
+3%
9 771 081
-21%
9 901 772
+1%
9 910 781
+0%
9 548 895
-4%
9 474 660
-1%
9 206 869
-3%
9 047 554
-2%
8 548 873
-6%
7 930 225
-7%
7 496 592
-5%
7 924 530
+6%
7 994 051
+1%
7 801 075
-2%
6 993 803
-10%
6 203 440
-11%
6 124 749
-1%
6 417 314
+5%
6 201 876
-3%
6 243 845
+1%
5 796 600
-7%
4 675 023
-19%
4 350 424
-7%
4 084 831
-6%
4 008 613
-2%
4 834 628
+21%
Net Income
Tax Provision
(417 964)
(450 942)
(466 946)
(486 818)
(534 007)
(561 130)
(589 785)
(597 403)
(641 285)
(645 420)
(655 659)
(686 460)
(624 421)
(632 784)
(656 239)
(696 405)
(743 754)
(784 175)
(817 379)
(826 819)
(859 294)
(931 328)
(992 144)
(1 064 094)
(1 036 643)
(1 051 058)
(1 046 673)
(1 058 504)
(1 205 236)
(1 218 957)
(1 206 775)
(1 166 025)
(1 153 995)
(1 158 817)
(1 256 439)
(1 315 999)
(1 410 495)
(1 471 044)
(1 448 615)
(1 637 595)
(1 627 620)
(1 718 968)
(1 841 072)
(1 757 266)
(1 806 183)
(1 782 236)
(1 809 142)
(1 799 677)
(1 938 199)
(2 012 731)
(2 040 061)
(2 044 674)
(1 977 685)
(2 043 304)
(2 104 577)
(2 176 074)
(2 181 213)
(2 304 413)
(2 283 607)
(2 330 944)
(2 367 099)
(2 334 918)
(2 335 533)
(3 062 342)
(3 066 900)
(3 021 404)
(3 138 167)
(2 465 383)
(2 508 935)
(2 403 783)
(2 233 655)
(2 153 087)
(2 043 333)
(2 048 619)
(1 959 080)
(1 826 234)
(1 738 444)
(1 843 255)
(1 851 860)
(1 810 236)
(1 629 042)
(1 454 603)
(1 430 648)
(1 475 181)
(1 400 936)
(1 399 471)
(1 288 277)
(1 053 242)
(981 731)
(927 476)
(951 003)
(1 140 384)
Income from Continuing Operations
966 540
1 041 531
1 075 829
1 149 874
1 285 759
1 351 837
1 397 691
1 400 879
1 467 128
1 466 859
1 505 221
1 572 226
1 439 986
1 457 739
1 515 501
1 615 735
1 721 038
1 813 503
1 889 501
1 922 610
1 962 147
2 137 399
2 286 064
2 438 489
2 411 762
2 474 921
2 533 814
2 636 877
3 043 354
3 245 756
3 318 339
3 314 885
3 384 648
3 401 160
3 683 576
3 861 323
4 164 304
4 339 295
4 425 088
4 791 691
4 839 145
5 108 442
5 333 334
5 276 076
5 352 625
5 281 623
5 376 726
5 311 055
5 738 523
6 157 438
6 009 369
6 060 964
5 851 805
5 830 146
6 219 372
6 419 183
6 390 672
6 781 473
6 716 423
6 869 521
7 004 562
6 872 067
6 894 866
9 060 254
9 081 187
9 001 361
9 264 157
7 305 698
7 392 837
7 506 998
7 315 240
7 321 573
7 163 536
6 998 935
6 589 793
6 103 991
5 758 148
6 081 275
6 142 191
5 990 839
5 364 761
4 748 837
4 694 101
4 942 133
4 800 940
4 844 374
4 508 323
3 621 781
3 368 693
3 157 355
3 057 610
3 694 244
Income to Minority Interest
11 709
14 521
17 753
15 573
10 952
8 443
3 695
(9)
1 317
927
1 603
2 676
499
(1 162)
(2 474)
(1 017)
557
6 682
7 933
1 507
2 505
(5 367)
(6 519)
(2 912)
(4 531)
(1 829)
49
1 899
753
(145)
1 447
2 089
2 322
1 974
716
(168)
(935)
59
(231)
(81)
132
108
95
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)
978 249
N/A
1 056 052
+8%
1 093 582
+4%
1 165 447
+7%
1 296 711
+11%
1 360 280
+5%
1 401 386
+3%
1 400 870
0%
1 468 445
+5%
1 467 786
0%
1 506 824
+3%
1 574 902
+5%
1 440 485
-9%
1 456 577
+1%
1 513 027
+4%
1 614 718
+7%
1 721 595
+7%
1 820 185
+6%
1 897 434
+4%
1 924 117
+1%
1 964 652
+2%
2 132 032
+9%
2 279 545
+7%
2 435 577
+7%
2 407 231
-1%
2 473 092
+3%
2 533 863
+2%
2 638 776
+4%
3 044 107
+15%
3 245 611
+7%
3 319 786
+2%
3 316 974
0%
3 386 970
+2%
3 403 134
+0%
3 684 292
+8%
3 861 155
+5%
4 163 369
+8%
4 339 354
+4%
4 424 857
+2%
4 791 610
+8%
4 839 277
+1%
5 108 550
+6%
5 333 429
+4%
5 276 076
-1%
5 352 625
+1%
5 281 623
-1%
5 376 726
+2%
5 311 055
-1%
5 738 523
+8%
6 157 438
+7%
6 009 369
-2%
6 060 964
+1%
5 851 805
-3%
5 830 146
0%
6 219 372
+7%
6 419 183
+3%
6 390 672
0%
6 781 473
+6%
6 716 423
-1%
6 869 521
+2%
7 004 562
+2%
6 872 067
-2%
6 894 866
+0%
9 060 254
+31%
9 081 187
+0%
9 001 361
-1%
9 264 157
+3%
7 305 698
-21%
7 392 837
+1%
7 506 998
+2%
7 315 240
-3%
7 321 573
+0%
7 163 536
-2%
6 998 935
-2%
6 589 793
-6%
6 103 991
-7%
5 758 148
-6%
6 081 275
+6%
6 142 191
+1%
5 990 839
-2%
5 364 761
-10%
4 748 837
-11%
4 694 101
-1%
4 942 133
+5%
4 800 940
-3%
4 844 374
+1%
4 508 323
-7%
3 621 781
-20%
3 368 693
-7%
3 157 355
-6%
3 057 610
-3%
3 694 244
+21%
EPS (Diluted)
25.64
N/A
27.69
+8%
28.67
+4%
30.55
+7%
33.99
+11%
35.66
+5%
36.74
+3%
36.73
0%
38.49
+5%
38.48
0%
39.5
+3%
41.28
+5%
37.76
-9%
38.18
+1%
39.22
+3%
42.33
+8%
45.13
+7%
47.71
+6%
49.74
+4%
50.44
+1%
51.5
+2%
55.89
+9%
59.75
+7%
63.84
+7%
63.1
-1%
64.83
+3%
66.43
+2%
69.18
+4%
79.79
+15%
85.08
+7%
87.02
+2%
86.94
0%
88.78
+2%
89.2
+0%
96.57
+8%
101.21
+5%
109.13
+8%
113.75
+4%
115.99
+2%
125.6
+8%
126.85
+1%
133.91
+6%
139.81
+4%
138.31
-1%
140.3
+1%
138.44
-1%
140.93
+2%
139.21
-1%
150.42
+8%
161.4
+7%
157.52
-2%
158.87
+1%
153.39
-3%
152.82
0%
163.02
+7%
168.26
+3%
167.51
0%
177.76
+6%
176.05
-1%
180.06
+2%
183.61
+2%
180.13
-2%
180.73
+0%
237.49
+31%
238.04
+0%
235.94
-1%
242.83
+3%
191.5
-21%
193.78
+1%
196.78
+2%
191.75
-3%
191.92
+0%
187.77
-2%
183.46
-2%
172.73
-6%
160
-7%
150.93
-6%
159.4
+6%
161
+1%
157.03
-2%
140.62
-10%
124.48
-11%
123.04
-1%
129.54
+5%
125.84
-3%
126.98
+1%
118.17
-7%
94.94
-20%
88.3
-7%
82.76
-6%
80.15
-3%
96.97
+21%

See Also

Summary
UNVR intrinsic value, competitors valuation, and company profile.
DCF Valuation
UNVR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
UNVR stock valuation using valuation multiples.
Wall Street Estimates
UNVR 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
UNVR 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 301,100+ 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

© 2025 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.