XNASTBNK
Market cap79mUSD
Jan 17, Last price
8.98USD
1D
-0.77%
1Q
-17.99%
Jan 2017
-72.66%
IPO
-38.70%
Name
Territorial Bancorp Inc
Chart & Performance
Profile
Territorial Bancorp Inc. operates as the holding company for Territorial Savings Bank that provides various financial services to individuals, families, and businesses in the State of Hawaii. The company offers a range of deposit accounts, including passbook and statement savings accounts, certificates of deposit, money market accounts, commercial and regular checking accounts, and Super NOW accounts. It also provides various loan products comprising one-to four-family residential mortgage; home equity; consumer; multi-family mortgage; commercial business; and construction, commercial, and other nonresidential real estate loans, as well as lines of credit and investment securities. In addition, the company engages in insurance agency activities. Further, it provides various non-deposit investments, including annuities and mutual funds through a third-party broker-dealer. The company operates through a network of 29 full-service branches located in the state of Hawaii. Territorial Bancorp Inc. was founded in 1921 and is based in Honolulu, Hawaii.
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 | 45,105 -24.44% | 59,696 -1.32% | |||||||
Cost of revenue | 37,286 | 27,084 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 7,819 | 32,612 | |||||||
NOPBT Margin | 17.34% | 54.63% | |||||||
Operating Taxes | 1,810 | 5,318 | |||||||
Tax Rate | 23.15% | 16.31% | |||||||
NOPAT | 6,009 | 27,294 | |||||||
Net income | 5,027 -68.88% | 16,156 -7.31% | |||||||
Dividends | (6,412) | (9,071) | |||||||
Dividend yield | 6.62% | 4.24% | |||||||
Proceeds from repurchase of equity | (4,065) | (4,693) | |||||||
BB yield | 4.20% | 2.19% | |||||||
Debt | |||||||||
Debt current | 15,295 | ||||||||
Long-term debt | 199,594 | 171,590 | |||||||
Deferred revenue | (3,282) | ||||||||
Other long-term liabilities | 1,793,362 | 1,695,798 | |||||||
Net debt | (632,964) | (613,083) | |||||||
Cash flow | |||||||||
Cash from operating activities | 8,257 | 16,666 | |||||||
CAPEX | (685) | (4,715) | |||||||
Cash from investing activities | 16,874 | (95,252) | |||||||
Cash from financing activities | 60,975 | 19,280 | |||||||
FCF | 1,263,775 | (1,235,981) | |||||||
Balance | |||||||||
Cash | 126,659 | 61,374 | |||||||
Long term investments | 705,899 | 738,594 | |||||||
Excess cash | 830,303 | 796,983 | |||||||
Stockholders' equity | 205,511 | 207,661 | |||||||
Invested Capital | 2,031,161 | 1,912,157 | |||||||
ROIC | 0.30% | 1.43% | |||||||
ROCE | 0.35% | 1.54% | |||||||
EV | |||||||||
Common stock shares outstanding | 8,684 | 8,921 | |||||||
Price | 11.15 -53.56% | 24.01 -4.91% | |||||||
Market cap | 96,828 -54.79% | 214,186 -6.89% | |||||||
EV | (536,136) | (398,897) | |||||||
EBITDA | 11,732 | 36,739 | |||||||
EV/EBITDA | |||||||||
Interest | 26,457 | 7,215 | |||||||
Interest/NOPBT | 338.37% | 22.12% |