Projected Income Statement: OFG Bancorp

Forecast Balance Sheet: OFG Bancorp

Forecast Balance Sheet - OFG Bancorp
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 19/1/22 26/1/23 24/1/24 22/1/25 22/1/26 - - -
Estimates

Cash Flow Forecast: OFG Bancorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 15.26 23.05 31 17.86 21.34 18.38
Change - 51.04% 34.47% -42.39% 19.48% -13.85%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 26/2/21 25/2/22 24/2/23 26/2/24 27/2/25 25/2/26
1USD in Million
Estimates

Forecast Financial Ratios: OFG Bancorp

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 40.03% 44.13% 47.73% 47.35% 46.71% 48.57% 48.8% 48.39%
EBT Margin (%) - 39.99% 40.16% 38.85% 35.76% 32.01% 38.31% 36.14% 35.9%
Net margin (%) - 27% 27.35% 26.64% 27.93% 28.04% 30.07% 27.96% 27.77%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.41% 1.64% 1.79% 1.75% 1.7% 1.87% 1.72% 1.73%
ROE - 15.7% 15.75% 16.27% 16.19% 15.51% 16.68% 15.5% 14.98%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 0.4 0.7 0.88 1 1.2 1.4 1.51 1.58
Change - - 75% 25.71% 13.64% 20% 16.67% 7.86% 4.64%
Book Value Per Share 1 - 21.54 21.91 25.36 27.6 32.13 32.72 35.88 39.18
Change - - 1.72% 15.75% 8.83% 16.41% 1.83% 9.65% 9.23%
EPS 1 - 2.81 3.44 3.83 4.23 4.58 5.31 5.206 5.552
Change - - 22.42% 11.34% 10.44% 8.27% 15.94% -1.96% 6.65%
Nbr of stocks (in thousands) - 49,847 47,563 47,058 45,898 43,955 42,005 42,005 42,005
Announcement Date - 19/1/22 26/1/23 24/1/24 22/1/25 22/1/26 - - -
1USD
Estimates
2026 *2027 *
P/E 9.56x 9.75x
PBR 1.55x 1.41x
EV / Sales 2.84x 2.79x
Yield 2.76% 2.98%

EPS & Dividend

EPS & Dividend - OFG Bancorp


Y-o-Y evolution of P/E

Valuation ratios - P/E - OFG Bancorp
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - OFG Bancorp
Trader
Investor
-
Global
-
Quality
ESG MSCI
BBB
MarketScreener Ratings - OFG Bancorp
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
50.75USD
Average target price
56.75USD
Spread / Average Target
+11.82%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - OFG Bancorp
  1. Stock Market
  2. Stocks
  3. OFG Stock
  4. Financials OFG Bancorp