XPRAMONET
Market cap2.64bUSD
Dec 20, Last price
124.20CZK
1D
-1.27%
1Q
11.69%
Jan 2017
50.00%
IPO
79.74%
Name
Moneta Money Bank as
Chart & Performance
Profile
MONETA Money Bank, a.s., together with its subsidiaries, provides banking and financial products and services to retail customers, small and medium-sized enterprises, corporate clients, and financial and public sector institutions in the Czech Republic. The company operates through Commercial Clients, Retail Clients, and Treasury/Other segments. It offers various deposit products, including current and savings accounts, term deposits, and transactional banking products. The company also provides secured lending products, such as mortgages and finance leases; unsecured lending products comprising consumer and auto loans, credit cards, personal overdrafts, building savings loans, and bridging loans; and commercial lending products that consist of working capital, investment loans, finance and operating leases, auto loans, inventory financing, financing of small businesses and entrepreneurs through guarantees, letters of credits, and foreign exchange transactions. In addition, it intermediates additional payment protection insurance, which covers the customer's monthly loan payment in the event of unemployment, accident, or sickness; and acts as the intermediary to provide its customers with other insurance and investment products. Further, the company engages in the foreign exchange transactions, interest rate swaps, investment in debt securities, equity investments, other non–interest bearing assets, and other operations, as well as provision of debit and credit cards. As of December 31, 2021, it operated a network of 154 branches and 560 ATMs. The company was formerly known as GE Money Bank, a.s. and changed its name to MONETA Money Bank, a.s. in May 2016. MONETA Money Bank, a.s. was incorporated in 1998 and is headquartered in Prague, the Czech Republic.
Valuation
Title CZK 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 | 12,217,000 1.08% | 12,087,000 8.25% | 11,166,000 -7.56% | |||||||
Cost of revenue | 1,374,000 | 1,287,000 | 1,728,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 10,843,000 | 10,800,000 | 9,438,000 | |||||||
NOPBT Margin | 88.75% | 89.35% | 84.52% | |||||||
Operating Taxes | 912,000 | 1,245,000 | 951,000 | |||||||
Tax Rate | 8.41% | 11.53% | 10.08% | |||||||
NOPAT | 9,931,000 | 9,555,000 | 8,487,000 | |||||||
Net income | 5,200,000 0.25% | 5,187,000 30.20% | 3,984,000 53.17% | |||||||
Dividends | (4,088,000) | (5,110,000) | ||||||||
Dividend yield | 8.55% | 13.16% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 14,170,000 | 13,210,000 | 10,385,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (12,904,000) | (10,385,000) | ||||||||
Net debt | (105,076,000) | (62,205,000) | (52,878,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,502,000 | 36,712,000 | 13,977,000 | |||||||
CAPEX | (794,000) | (1,145,000) | (1,358,000) | |||||||
Cash from investing activities | (44,256,000) | (11,273,000) | (16,960,000) | |||||||
Cash from financing activities | 61,872,000 | (1,808,000) | (300,000) | |||||||
FCF | 9,991,000 | 9,708,000 | 8,764,000 | |||||||
Balance | ||||||||||
Cash | 11,523,000 | 13,848,000 | 12,267,000 | |||||||
Long term investments | 107,723,000 | 61,567,000 | 50,996,000 | |||||||
Excess cash | 118,635,150 | 74,810,650 | 62,704,700 | |||||||
Stockholders' equity | 32,203,000 | 30,989,000 | 29,379,000 | |||||||
Invested Capital | 425,309,000 | 356,039,000 | 310,817,000 | |||||||
ROIC | 2.54% | 2.87% | 2.90% | |||||||
ROCE | 2.37% | 2.79% | 2.77% | |||||||
EV | ||||||||||
Common stock shares outstanding | 511,000 | 511,000 | 511,000 | |||||||
Price | 93.60 23.16% | 76.00 -18.93% | 93.75 37.87% | |||||||
Market cap | 47,829,600 23.16% | 38,836,000 -18.93% | 47,906,250 37.87% | |||||||
EV | (57,246,400) | (23,369,000) | (4,971,750) | |||||||
EBITDA | 12,076,000 | 12,049,000 | 10,634,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 12,807,000 | 5,741,000 | 1,160,000 | |||||||
Interest/NOPBT | 118.11% | 53.16% | 12.29% |