Friday 6 November 2026
Export UBCP’s income statement to Excel — free account
United Bancorp, Inc.
UBCP Financial Banks Regional
United Bancorp, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $47.5 million, up 8.02% from fiscal 2024.
- Revenue
- +2.96%
- EPS
- +9.09%
- Free cash flow
- −109.6%
- Total debt
- −20.2%
Quarter to June 2026, against a year earlier
14.30
0.04
−0.28%
Follow UBCP
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 | 20 | 21 | 25 | 31 | 35 | 30 | 32 | 41 | 44 | 48 | 48 | +9.9% | 27 | 29 | 30 | (13.9%) | |
| Gross margin, % | 91.22 | 91.64 | 87.28 | 80.20 | 86.30 | 91.46 | 89.69 | 73.07 | 66.53 | 68.37 | 69.59 | (22.9) pt | ||||||
| EBT | 5 | 6 | 5 | 7 | 9 | 11 | 10 | 9 | 7 | 8 | 8 | +4.5% | ||||||
| EBT margin, % | 25.40 | 26.49 | 20.34 | 23.96 | 24.84 | 35.12 | 30.04 | 23.20 | 16.59 | 16.14 | 15.98 | (9.3) pt | ||||||
| Net income | 4 | 4 | 4 | 7 | 8 | 9 | 9 | 9 | 7 | 8 | 8 | +9.0% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 4.14 | 4.24 | 5.04 | 5.60 | 6.33 | 5.55 | 5.79 | 7.45 | 7.94 | 8.65 | 8.80 | +8.5% | |||||
| Earnings | 0.72 | 0.73 | 0.82 | 1.19 | 1.39 | 1.62 | 1.50 | 1.57 | 1.27 | 1.34 | 1.38 | +7.1% | ||||||
| Cash flow | 0.85 | 0.92 | 1.16 | 1.56 | 1.72 | 1.50 | 1.55 | 1.72 | 1.52 | 1.90 | 1.26 | +9.4% | ||||||
| Capex | (0.46) | (0.16) | (0.16) | (0.24) | (0.46) | (0.03) | (0.07) | (0.20) | (1.75) | (2.13) | (2.00) | +18.6% | ||||||
| Free cash flow | 0.39 | 0.76 | 1.00 | 1.32 | 1.26 | 1.47 | 1.47 | 1.53 | (0.23) | (0.23) | (0.74) | n/m | ||||||
| Book value | 8.69 | 8.81 | 10.23 | 10.84 | 12.52 | 13.09 | 10.89 | 11.58 | 11.45 | 12.84 | 13.17 | +4.4% | ||||||
| Shares, m | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 6 | 5 | 5 | +1.3% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 18.80 | 18.83 | 13.94 | 12.02 | 9.48 | 10.28 | 9.78 | 8.49 | 10.24 | 10.71 | 10.36 | 12.3 | |||||
| P/S | 3.23 | 3.09 | 2.27 | 2.56 | 2.08 | 3.00 | 2.55 | 1.79 | 1.64 | 1.66 | 1.62 | 2.4 | ||||||
| P/B | 1.54 | 1.49 | 1.12 | 1.32 | 1.05 | 1.27 | 1.36 | 1.15 | 1.13 | 1.12 | 1.09 | 1.3 | ||||||
| EV/Sales | 4.82 | 3.08 | 1.42 | 4.12 | 1.27 | 1.05 | 2.35 | 3.21 | 3.44 | 2.76 | — | 2.8 | ||||||
| EV/FCF | 51.02 | 17.20 | 7.16 | 17.45 | 6.40 | 3.97 | 9.24 | 15.64 | (121.30) | (103.63) | — | (9.7) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 4 | 5 | 6 | 9 | 9 | 8 | 8 | 9 | 8 | 10 | 7 | +10.7% | |||||
| Capex | (2) | (1) | (1) | (1) | (2) | 0 | 0 | (1) | (10) | (12) | (11) | +20.1% | ||||||
| Free cash flow | 2 | 4 | 5 | 7 | 7 | 8 | 8 | 8 | (1) | (1) | (4) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 19 | (15) | (99) | (98) | (99) | (85) | (176) | (124) | (133) | (133) | (174) | n/m | |||||
| Net debt | 32 | 0 | (21) | 48 | (28) | (59) | (6) | 58 | 79 | 52 | 33 | +5.5% | ||||||
| Shareholders’ equity | 43 | 44 | 51 | 60 | 68 | 72 | 60 | 64 | 63 | 71 | 72 | +5.7% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | 0.84 | 0.76 | 0.77 | 1.02 | 1.10 | 1.25 | 1.12 | 1.09 | 0.86 | 0.88 | 0.88 | 0.0 pt | |||||
| ROIC | 4.30 | 7.99 | 10.72 | 4.28 | 13.30 | 53.98 | 11.16 | 4.88 | 3.20 | 3.90 | 4.58 | (0.4) pt | ||||||
| ROE | 8.44 | 7.93 | 8.61 | 11.86 | 11.79 | 12.69 | 12.58 | 13.93 | 11.12 | 11.02 | 11.50 | +2.6 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 140 | 126 | 132 | 132 | 132 | 124 | 125 | 126 | 126 | 133 | — | (0.6%) | |||||
| Revenue/emp, $m | 0.15 | 0.17 | 0.19 | 0.23 | 0.26 | 0.25 | 0.25 | 0.32 | 0.35 | 0.36 | — | +10.5% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
United Bancorp, Inc. 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 |
|---|---|---|---|---|---|---|---|---|---|
| FNWB First Northwest Bancorp | $96.0M | — (loss-making) | 128× | −3.97% (below 0%: shrinking) | n/m | −247.30% (below 0%: shrinking) | 59.40% | 0.00% | Compare |
| AUBN Auburn National Bancorporation, Inc. | $92.1M | 10.7× | — | +5.12% (above 0%: growing) | +26.92% (above 0%: growing) | −25.23% (below 0%: shrinking) | 76.51% | 0.00% | Compare |
| FDSB Fifth District Bancorp, Inc. | $91.7M | 52.0× | — | −34.40% (below 0%: shrinking) | −86.89% (below 0%: shrinking) | +457.01% (above 0%: growing) | 65.53% | 0.00% | Compare |
| CPBI Central Plains Bancshares, Inc. | $86.8M | 17.5× | 5.0× | +15.12% (above 0%: growing) | +50.00% (above 0%: growing) | +73.89% (above 0%: growing) | 70.52% | 0.00% | Compare |
| FUSB FIRST US BANCSH | $84.5M | 11.9× | — | −0.42% (below 0%: shrinking) | +9.09% (above 0%: growing) | −0.33% (below 0%: shrinking) | 67.30% | 0.00% | Compare |
| UBCP United Bancorp, Inc. | $83.3M | 10.4× | 10.5× | +2.96% (above 0%: growing) | +9.09% (above 0%: growing) | −109.56% (below 0%: shrinking) | 70.95% | 0.00% | |
| ASRV AmeriServ Financial Inc. | $82.9M | 9.6× | — (loss-making) | +4.04% (above 0%: growing) | n/m | −756.91% (below 0%: shrinking) | 70.16% | 0.00% | Compare |
| SSBI Summit State Bank | $77.1M | 33.6× | — | −3.24% (below 0%: shrinking) | n/m | −207.35% (below 0%: shrinking) | 100.00% | 0.00% | Compare |
| CLST Catalyst Bancorp, Inc. | $72.4M | 31.4× | — | +3.68% (above 0%: growing) | +7.14% (above 0%: growing) | −14.23% (below 0%: shrinking) | 74.83% | 0.00% | Compare |
| Median of peers | $85.6M | 17.5× | — | +1.63% | +9.09% | −19.73% | 70.34% | 0.00% |
Pay and ownership Proxy statement filed 18 March 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 650.37k | 707.13k | 145.46 |
| 2024 | 940.03k | 980.66k | 123.35 |
| 2023 | 606.82k | 590.39k | 113.82 |
Ownership
Directors and executive officers, together
13.86%
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