XNASFRME
Market cap2.23bUSD
Jan 10, Last price
37.99USD
1D
-1.89%
1Q
2.18%
Jan 2017
0.90%
Name
First Merchants Corp
Chart & Performance
Profile
First Merchants Corporation operates as the financial holding company for First Merchants Bank that provides community banking services. It accepts time, savings, and demand deposits; and provides consumer, commercial, agri-business, and real estate mortgage loans, as well as public finance. The company also offers personal and corporate trust; brokerage and private wealth management; and letters of credit, repurchase agreements, and other corporate services. It operates 109 banking locations in Indiana, Illinois, Ohio, and Michigan counties. The company also offers its services through electronic and mobile delivery channels. First Merchants Corporation was founded in 1893 and is headquartered in Muncie, Indiana.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 654,313 4.17% | 628,144 20.80% | |||||||
Cost of revenue | 250,846 | 224,836 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 403,467 | 403,308 | |||||||
NOPBT Margin | 61.66% | 64.21% | |||||||
Operating Taxes | 35,446 | 33,585 | |||||||
Tax Rate | 8.79% | 8.33% | |||||||
NOPAT | 368,021 | 369,723 | |||||||
Net income | 223,786 0.76% | 222,089 8.06% | |||||||
Dividends | (81,936) | (74,154) | |||||||
Dividend yield | 3.71% | 3.11% | |||||||
Proceeds from repurchase of equity | 2,180 | 2,056 | |||||||
BB yield | -0.10% | -0.09% | |||||||
Debt | |||||||||
Debt current | 803,518 | ||||||||
Long-term debt | 888,250 | 997,023 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 15,267,766 | (967,442) | |||||||
Net debt | (4,662,875) | (2,711,902) | |||||||
Cash flow | |||||||||
Cash from operating activities | 258,833 | 268,045 | |||||||
CAPEX | |||||||||
Cash from investing activities | (344,425) | (446,441) | |||||||
Cash from financing activities | 75,647 | 133,844 | |||||||
FCF | 1,115,725 | (94,657) | |||||||
Balance | |||||||||
Cash | 1,739,761 | 248,655 | |||||||
Long term investments | 3,811,364 | 4,263,788 | |||||||
Excess cash | 5,518,409 | 4,481,036 | |||||||
Stockholders' equity | 1,011,207 | 806,144 | |||||||
Invested Capital | 17,394,680 | 17,928,150 | |||||||
ROIC | 2.08% | 2.25% | |||||||
ROCE | 2.19% | 2.15% | |||||||
EV | |||||||||
Common stock shares outstanding | 59,489 | 57,950 | |||||||
Price | 37.08 -9.80% | 41.11 -1.86% | |||||||
Market cap | 2,205,834 -7.41% | 2,382,335 5.35% | |||||||
EV | (2,431,916) | (304,442) | |||||||
EBITDA | 415,178 | 415,123 | |||||||
EV/EBITDA | |||||||||
Interest | 348,486 | 84,803 | |||||||
Interest/NOPBT | 86.37% | 21.03% |