Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
BUI Bangkok Union Insurance PCL

Bangkok Union Insurance PCL
SET:BUI

Watchlist Manager
Bangkok Union Insurance PCL
SET:BUI
Watchlist
Price: 11.9 THB -0.83% Market Closed
Market Cap: ฿675m
Write Note Create Alert
THB
Metric FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Cash & Cash Equivalents
126.1m 79.1m 37.7m 125.8m 89.3m 204.7m 282.7m 257.6m 191.5m 350.8m
Cash Equivalents
126.1m 79.1m 37.7m 125.8m 89.3m 204.7m 282.7m 257.6m 191.5m 350.8m
Insurance Receivable
129.2m 135.5m 152.4m 153m 178m 135.5m 133.6m 112.2m 117.2m —
PP&E Net
276.1m 273.3m 305.4m 309m 311.9m 301.8m 303m 306.2m 394.5m 395.4m
Intangible Assets
2.8m 9m 10.2m 11m 10.2m 844.4k 3.5m 5.5m 3.9m 2.4m
Long-Term Investments
642.8m 745.1m 728.7m 717.9m 756.8m 849.3m 863.6m 905.8m 1B 982.1m
Other Long-Term Assets
9.1m 13.7m 21.4m 21m 22.8m 0 — 4.3m 0 —
Other Assets
326.7m 798.7m 700.6m 631.9m 363.2m 342.5m 571.3m 408.2m 208.2m 186.1m
Total Assets
1.5B 2.1B 2B 2B 1.7B 1.8B 2.2B 2B 1.8B 1.9B
Insurance Policy Liabilities
749.6m 1.2B 1.2B 1.2B 861.3m 852.4m 1.2B 919.7m 511.6m 577.4m
Accrued Liabilities
38.4m 47.8m 32.9m 48.1m 38.9m 65.7m 58.6m 70.2m 50.5m 47.9m
Short-Term Debt
0 0 0 0 0 0 0 0 0 0
Other Current Liabilities
22.7m 25.9m 30.2m 30.9m 25.2m 21.9m 25.2m 24.4m 9.1m 5.9m
Total Current Liabilities
61m 73.8m 63.1m 79m 64.1m 87.6m 83.8m 94.6m 59.6m 53.9m
Long-Term Debt
0 0 0 0 55.5m 54.3m 53m 51.4m 50.4m 47.8m
Deferred Income Tax
— — — — — 9.6m 4.5m 0 29.6m 14m
Other Liabilities
42.5m 48.4m 38.2m 43m 51.3m 49.2m 50.5m 50.7m 48.2m 50.3m
Total Liabilities
853.2m 1.4B 1.3B 1.3B 1B 1.1B 1.4B 1.1B 699.3m 743.4m
Common Stock
300m 300m 300m 300m 300m 300m 300m 330m 412.5m 515.6m
Retained Earnings
25.5m 57.4m 46.4m 55m 56.4m 141.3m 171.4m 265m 390.1m 339.1m
Additional Paid In Capital
86.6m 86.6m 86.6m 86.6m 86.6m 86.6m 86.6m 86.6m 86.6m 86.3m
Unrealized Security Profit/Loss
247.5m 257.2m 268.6m 247.1m — — — — — —
Other Equity
74.9k 1.4m 262.5k (93.1k) 257m 253.6m 243.3m 201.8m 251.6m 232.3m
Total Equity
659.7m 702.6m 701.9m 688.5m 700m 781.5m 801.3m 883.4m 1.1B 1.2B
Total Liabilities & Equity
1.5B 2.1B 2B 2B 1.7B 1.8B 2.2B 2B 1.8B 1.9B
Common Shares Outstanding
30m 30m 30m 30m 33m 41.2m 46.2m 50.8m 50.8m 56.7m
HICL
Habib Insurance Company Ltd

A growing insurer with investment income offsetting uneven underwriting results

Intrinsic Value Access required
SSIC
Silver Star Insurance Co Ltd

A growing premium base with volatile, claims-sensitive earnings

Intrinsic Value Access required
EWIC
East West Insurance Co Ltd

Premium growth with earnings shaped by underwriting and investment volatility

Intrinsic Value Access required
BMI
Baominh Insurance Corp

A premium-growing insurer with thin underwriting margins and investment-supported earnings

Intrinsic Value Access required

Continue BUI Research

Summary
BUI intrinsic value, competitors valuation, and company profile.
DCF Valuation
BUI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BUI stock valuation using valuation multiples.
Wall St Estimates
BUI price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BUI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate