Friday 6 November 2026
Export TCBK’s income statement to Excel — free account
TriCo Bancshares
TCBK Financial Banks Regional
TriCo Bancshares' revenue for fiscal 2025 (year ended December 2025) was $538.9 million, up 1.48% from fiscal 2024.
- Revenue
- +4.33%
- EPS
- +27.4%
- Free cash flow
- −17.3%
- Total debt
- −56.5%
Quarter to June 2026, against a year earlier
52.46
1.45
−2.69%
Follow TCBK
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 218 | 231 | 277 | 326 | 322 | 341 | 419 | 500 | 531 | 539 | 549 | +10.6% | 453 | 471 | 489 | (3.2%) | |
| Gross margin, % | 97.38 | 97.06 | 95.36 | 95.28 | 97.07 | 98.38 | 97.72 | 83.66 | 74.54 | 77.78 | 79.56 | (19.6) pt | ||||||
| EBT | 73 | 78 | 93 | 127 | 87 | 164 | 174 | 161 | 155 | 166 | 185 | +9.6% | ||||||
| EBT margin, % | 33.23 | 33.58 | 33.67 | 38.91 | 27.10 | 48.05 | 41.55 | 32.20 | 29.21 | 30.83 | 33.71 | (2.4) pt | ||||||
| Net income | 45 | 41 | 68 | 92 | 65 | 118 | 125 | 117 | 115 | 122 | 136 | +11.7% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 9.57 | 10.08 | 10.43 | 10.70 | 10.78 | 11.46 | 12.85 | 15.03 | 16.05 | 16.49 | 17.21 | +6.2% | |||||
| Earnings | 1.96 | 1.77 | 2.57 | 3.02 | 2.17 | 3.95 | 3.85 | 3.53 | 3.47 | 3.72 | 4.20 | +7.4% | ||||||
| Cash flow | 2.11 | 2.42 | 3.42 | 3.37 | 3.84 | 4.45 | 5.00 | 4.18 | 3.32 | 4.08 | 4.33 | +7.6% | ||||||
| Capex | (0.41) | (0.52) | (0.28) | (0.14) | (0.09) | (0.02) | 0.09 | (0.15) | (0.14) | (0.16) | (0.16) | (9.6%) | ||||||
| Free cash flow | 1.71 | 1.90 | 3.15 | 3.23 | 3.74 | 4.43 | 5.09 | 4.03 | 3.18 | 3.92 | 4.17 | +9.7% | ||||||
| Book value | 20.92 | 22.08 | 31.11 | 29.75 | 30.92 | 33.65 | 32.11 | 34.87 | 36.90 | 40.65 | 42.09 | +7.7% | ||||||
| Shares, m | 23 | 23 | 27 | 30 | 30 | 30 | 33 | 33 | 33 | 33 | 32 | +4.1% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 17.19 | 21.53 | 13.20 | 13.47 | 16.26 | 10.88 | 13.11 | 12.25 | 12.59 | 12.73 | 12.49 | 14.3 | |||||
| P/S | 3.52 | 3.78 | 3.24 | 3.82 | 3.27 | 3.75 | 3.90 | 2.88 | 2.72 | 2.87 | 3.05 | 3.4 | ||||||
| P/B | 1.61 | 1.73 | 1.09 | 1.37 | 1.14 | 1.28 | 1.56 | 1.24 | 1.18 | 1.17 | 1.25 | 1.3 | ||||||
| EV/Sales | 2.46 | 3.67 | 2.68 | 3.20 | 1.46 | 1.81 | 4.52 | 4.15 | 2.81 | 2.68 | — | 2.9 | ||||||
| EV/FCF | 13.78 | 19.44 | 8.89 | 10.59 | 4.20 | 4.68 | 11.39 | 15.47 | 14.19 | 11.28 | — | 11.4 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 48 | 55 | 91 | 103 | 115 | 132 | 163 | 139 | 110 | 133 | 138 | +12.0% | |||||
| Capex | (9) | (12) | (7) | (4) | (3) | 0 | 3 | (5) | (5) | (5) | (5) | (5.9%) | ||||||
| Free cash flow | 39 | 44 | 84 | 99 | 112 | 132 | 166 | 134 | 105 | 128 | 133 | +14.1% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | (849) | (801) | (1,128) | (792) | (1,140) | (1,746) | (1,844) | (1,034) | (1,275) | (1,094) | (1,054) | +2.9% | |||||
| Net debt | (231) | (26) | (155) | (201) | (585) | (660) | 258 | 635 | 46 | (104) | (53) | (8.5%) | ||||||
| Shareholders’ equity | 477 | 506 | 827 | 907 | 925 | 1,000 | 1,046 | 1,160 | 1,221 | 1,328 | 1,344 | +12.0% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | 1.03 | 0.87 | 1.23 | 1.44 | 0.92 | 1.45 | 1.35 | 1.18 | 1.17 | 1.25 | 1.36 | +0.2 pt | |||||
| ROIC | 18.43 | 10.11 | 8.67 | 11.23 | 16.05 | 30.10 | 8.33 | 5.60 | 7.65 | 8.48 | 8.97 | (9.9) pt | ||||||
| ROE | 9.64 | 8.25 | 10.25 | 10.62 | 7.08 | 12.22 | 12.26 | 10.64 | 9.65 | 9.54 | 10.38 | (0.1) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 1,063 | 1,023 | 1,174 | 1,184 | 1,068 | 1,094 | 1,231 | 1,231 | 1,201 | 1,148 | — | +0.9% | |||||
| Revenue/emp, $m | 0.21 | 0.23 | 0.24 | 0.28 | 0.30 | 0.31 | 0.34 | 0.41 | 0.44 | 0.47 | — | +9.6% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
TriCo Bancshares vs peers in Banks Regional (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| BY Byline Bancorp, Inc. | $1.7B | 11.5× | 11.0× | +1.37% (above 0%: growing) | +36.36% (above 0%: growing) | −32.50% (below 0%: shrinking) | 73.03% | 0.00% | Compare |
| TCBK TriCo Bancshares | $1.7B | 12.5× | 11.9× | +4.33% (above 0%: growing) | +27.38% (above 0%: growing) | −17.30% (below 0%: shrinking) | 80.35% | 0.00% | |
| OBK Origin Bancorp, Inc. | $1.7B | 16.8× | 12.3× | +11.11% (above 0%: growing) | +134.04% (above 0%: growing) | +57.26% (above 0%: growing) | 71.20% | 0.00% | Compare |
| HOPE Hope Bancorp, Inc. | $1.7B | 13.1× | 13.1× | +2.73% (above 0%: growing) | +218.18% (above 0%: growing) | +727.66% (above 0%: growing) | 58.92% | 0.00% | Compare |
| INTR Inter & Co. Inc. | $1.7B | 5.8× | 5.2× | +45.51% (above 0%: growing) | +46.15% (above 0%: growing) | −253.49% (below 0%: shrinking) | 59.27% | 0.00% | Compare |
| QCRH QCR Holdings, Inc. | $1.7B | 11.9× | 11.6× | +5.68% (above 0%: growing) | +28.65% (above 0%: growing) | +1,791.78% (above 0%: growing) | 64.70% | 0.00% | Compare |
| NBHC National Bank Holdings Corporation | $1.6B | 29.6× | 20.5× | +18.27% (above 0%: growing) | n/m | +33.48% (above 0%: growing) | 69.90% | 0.00% | Compare |
| CNOB ConnectOne Bancorp, Inc. | $1.6B | 11.3× | 10.8× | −10.37% (below 0%: shrinking) | −24.36% (below 0%: shrinking) | +162.97% (above 0%: growing) | 55.38% | 0.00% | Compare |
| BFC Bank First National Corporation | $1.6B | 19.3× | 17.0× | +44.08% (above 0%: growing) | +29.24% (above 0%: growing) | +152.03% (above 0%: growing) | 75.87% | 0.00% | Compare |
| Median of peers | $1.7B | 12.5× | 12.0× | +8.40% | +36.36% | +104.65% | 67.30% | 0.00% |
Pay and ownership Proxy statement filed 17 April 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 2.98m | 3.79m | 154.74 |
| 2024 | 2.90m | 3.15m | 123.34 |
| 2023 | 3.10m | 2.36m | 117.37 |
| 2022 | 2.51m | 6.86m | 134.99 |
| 2021 | 2.83m | 3.58m | 111.05 |
Ownership
Directors and executive officers, together
4.87%
FMR LLC245 Summer StreetBoston, Massachusetts
9.09%
BlackRock Inc.55 East
7.76%
Dimensional Fund Advisors, LLC
5.12%
Franklin Mutual Advisors LLC
5.06%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement