XNASNBN
Market cap729mUSD
Jan 10, Last price
91.38USD
1D
-1.97%
1Q
14.21%
Jan 2017
597.56%
Name
Northeast Bank
Chart & Performance
Profile
Northeast Bank provides banking services to individual and corporate customers in Maine. The company's deposit products include demand deposit, NOW, money market, savings, certificate of deposit, and individual retirement accounts, as well as checking accounts. Its loan portfolio comprises residential mortgage loans; multi-family and other commercial real estate loans; commercial and industrial loans, such as term loans, lines of credit and equipment, and receivables financing; consumer loans comprising mobile home and overdraft, and deposit-secured loans; and small business administration loans. In addition, the company offers telephone banking, online banking and bill payment, mobile banking, cash management, and remote deposit capture services, as well as debit and credit card, ATM, electronic transfer, and check services. It operates a network of nine branches in Western, Central, and Southern Maine. Northeast Bank was founded in 1872 and is headquartered in Portland, Maine.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 263,770 117.02% | 121,540 16.12% | 104,667 -22.96% | |||||||
Cost of revenue | 43,875 | 37,867 | 36,810 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 219,895 | 83,673 | 67,857 | |||||||
NOPBT Margin | 83.37% | 68.84% | 64.83% | |||||||
Operating Taxes | 29,885 | 21,028 | 19,385 | |||||||
Tax Rate | 13.59% | 25.13% | 28.57% | |||||||
NOPAT | 190,010 | 62,645 | 48,472 | |||||||
Net income | 58,231 31.78% | 44,187 4.80% | 42,163 -41.03% | |||||||
Dividends | (306) | (295) | (315) | |||||||
Dividend yield | 0.07% | 0.10% | 0.11% | |||||||
Proceeds from repurchase of equity | 18,243 | 2,832 | (28,199) | |||||||
BB yield | -3.90% | -0.92% | 9.77% | |||||||
Debt | ||||||||||
Debt current | 311,000 | 15,000 | ||||||||
Long-term debt | 385,694 | 295,451 | 23,902 | |||||||
Deferred revenue | 265,223 | 1,331,626 | ||||||||
Other long-term liabilities | 245,677 | (273,533) | (19,451) | |||||||
Net debt | 87,545 | 294,964 | (249,797) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,561 | 60,108 | 30,497 | |||||||
CAPEX | (2,464) | (1,056) | ||||||||
Cash from investing activities | (158,250) | (1,230,458) | (248,948) | |||||||
Cash from financing activities | 199,938 | 1,196,180 | (619,961) | |||||||
FCF | 701,512 | (274,716) | (141,542) | |||||||
Balance | ||||||||||
Cash | 242,158 | 251,313 | 226,990 | |||||||
Long term investments | 55,991 | 60,174 | 61,709 | |||||||
Excess cash | 284,961 | 305,410 | 283,466 | |||||||
Stockholders' equity | 311,872 | 253,823 | 209,572 | |||||||
Invested Capital | 2,847,242 | 2,918,805 | 1,385,375 | |||||||
ROIC | 6.59% | 2.91% | 5.21% | |||||||
ROCE | 7.02% | 2.63% | 4.25% | |||||||
EV | ||||||||||
Common stock shares outstanding | 7,679 | 7,414 | 7,903 | |||||||
Price | 60.86 46.05% | 41.67 14.07% | 36.53 22.30% | |||||||
Market cap | 467,344 51.27% | 308,939 7.02% | 288,682 15.60% | |||||||
EV | 554,889 | 603,903 | 38,885 | |||||||
EBITDA | 222,958 | 86,885 | 70,460 | |||||||
EV/EBITDA | 2.49 | 6.95 | 0.55 | |||||||
Interest | 109,314 | 58,375 | 5,112 | |||||||
Interest/NOPBT | 49.71% | 69.77% | 7.53% |