XNASFHB
Market cap3.33bUSD
Dec 24, Last price
26.07USD
1D
1.44%
1Q
14.85%
Jan 2017
-25.13%
IPO
4.95%
Name
First Hawaiian Inc
Chart & Performance
Profile
First Hawaiian, Inc. operates as a bank holding company for First Hawaiian Bank that provides a range of banking services to consumer and commercial customers in the United States. It operates through three segments: Retail Banking, Commercial Banking, and Treasury and Other. The company accepts various deposit products, including checking and savings accounts, and other deposit accounts. It also provides residential and commercial mortgage loans, home equity lines of credit, automobile loans and leases, personal lines of credit, installment loans, and small business loans and leases, as well as commercial lease and auto dealer financing. In addition, the company offers personal installment, credit card, individual investment and financial planning, insurance protection, trust and estate, private banking, retirement planning, treasury, and merchant processing services. It operates a network of 54 branches, which include 49 in Hawaii, 3 in Guam, and 2 in Saipan. The company was formerly known as BancWest Corporation and changed its name to First Hawaiian, Inc. in April 2016. First Hawaiian, Inc. was founded in 1858 and is headquartered in Honolulu, Hawaii.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,132,132 48.56% | 762,084 10.41% | 690,231 -2.92% | |||||||
Cost of revenue | 241,108 | 207,125 | 188,492 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 891,024 | 554,959 | 501,739 | |||||||
NOPBT Margin | 78.70% | 72.82% | 72.69% | |||||||
Operating Taxes | 74,191 | 85,526 | 83,261 | |||||||
Tax Rate | 8.33% | 15.41% | 16.59% | |||||||
NOPAT | 816,833 | 469,433 | 418,478 | |||||||
Net income | 234,983 -11.56% | 265,685 -0.02% | 265,735 43.06% | |||||||
Dividends | (132,646) | (132,588) | (134,133) | |||||||
Dividend yield | 4.54% | 3.98% | 3.79% | |||||||
Proceeds from repurchase of equity | (356,064) | (12,654) | 2,513,970 | |||||||
BB yield | 12.18% | 0.38% | -71.01% | |||||||
Debt | ||||||||||
Debt current | 500,000 | 75,000 | 7,755 | |||||||
Long-term debt | 55,823 | 58,615 | 58,045 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 7,238,936 | (14,041) | 8,900,810 | |||||||
Net debt | (2,991,414) | (15,336,553) | (9,620,701) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 255,026 | 430,614 | 417,125 | |||||||
CAPEX | (15,988) | (13,295) | (20,458) | |||||||
Cash from investing activities | 1,025,172 | (965,100) | (2,376,319) | |||||||
Cash from financing activities | (66,925) | (197,359) | 2,176,719 | |||||||
FCF | 12,342,972 | (11,817,670) | 2,547,563 | |||||||
Balance | ||||||||||
Cash | 1,739,897 | 7,998,396 | 1,258,469 | |||||||
Long term investments | 1,807,340 | 7,471,772 | 8,428,032 | |||||||
Excess cash | 3,490,630 | 15,432,064 | 9,651,989 | |||||||
Stockholders' equity | 309,062 | 98,700 | 484,247 | |||||||
Invested Capital | 9,839,274 | 24,464,482 | 11,008,744 | |||||||
ROIC | 4.76% | 2.65% | 3.77% | |||||||
ROCE | 8.71% | 2.25% | 4.34% | |||||||
EV | ||||||||||
Common stock shares outstanding | 127,916 | 127,982 | 129,538 | |||||||
Price | 22.86 -12.21% | 26.04 -4.72% | 27.33 15.90% | |||||||
Market cap | 2,924,157 -12.26% | 3,332,643 -5.86% | 3,540,271 15.30% | |||||||
EV | (67,257) | (12,003,910) | (6,080,430) | |||||||
EBITDA | 933,791 | 611,706 | 553,583 | |||||||
EV/EBITDA | ||||||||||
Interest | 287,452 | 49,671 | 18,752 | |||||||
Interest/NOPBT | 32.26% | 8.95% | 3.74% |