XSWXBCVN
Market cap7.90bUSD
Dec 20, Last price
82.15CHF
1D
0.31%
1Q
-5.63%
Jan 2017
27.36%
Name
Banque Cantonale Vaudoise
Chart & Performance
Profile
Banque Cantonale Vaudoise provides a range of financial services in Vaud Canton and rest of Switzerland, the European Union, North America, and internationally. The company offers current, savings, and retirement accounts; credit and payment cards; mortgage, personal, home, business, and construction loans; and production equipment financing products, and working capital and international trade finance products. It also provides a range of banking products, such as investments, financial planning services, and trading through its online platform; and cash management services, as well as instruments for hedging exchange-rate and interest-rate risk; asset management services; and investment and hedging products, such as currencies, equities, bonds, derivatives, and structured products. In addition, the company engages in the market transactions in equities, fixed-income instruments, forex, and precious metals on behalf of clients. Further, it provides life and disability insurance products, and online banking services; manages finances and investments of high-net-worth individuals; tax planning, estate planning, and financial planning; and retirement, life insurance, and disability coverages. The company operates through a network of approximately 63 branches and 220 ATMs. It primarily serves retail and business customers, and public sector institutions. The company was founded in 1845 and is headquartered in Lausanne, Switzerland.
Valuation
Title CHF 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 | 1,149,900 11.80% | 1,028,500 2.48% | 1,003,600 5.66% | |||||||
Cost of revenue | 131,000 | 104,100 | 98,300 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,018,900 | 924,400 | 905,300 | |||||||
NOPBT Margin | 88.61% | 89.88% | 90.21% | |||||||
Operating Taxes | 74,200 | 60,600 | 62,500 | |||||||
Tax Rate | 7.28% | 6.56% | 6.90% | |||||||
NOPAT | 944,700 | 863,800 | 842,800 | |||||||
Net income | 469,200 20.83% | 388,300 2.53% | 378,700 14.48% | |||||||
Dividends | (327,000) | (318,000) | (310,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (1,000) | 1,000 | 1,000 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 8,785,000 | 7,911,000 | 5,412,000 | |||||||
Long-term debt | 7,590,000 | 7,942,000 | 7,315,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 9,104,000 | (7,942,000) | (7,315,000) | |||||||
Net debt | 2,967,000 | (6,321,000) | (6,908,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (189,000) | 344,000 | 1,129,000 | |||||||
CAPEX | (82,000) | (54,000) | (54,000) | |||||||
Cash from investing activities | 227,000 | (52,000) | (57,000) | |||||||
Cash from financing activities | (2,140,000) | 24,000 | (24,000) | |||||||
FCF | 46,700 | (3,475,200) | 2,203,800 | |||||||
Balance | ||||||||||
Cash | 12,602,000 | 14,103,000 | 13,552,000 | |||||||
Long term investments | 806,000 | 8,071,000 | 6,083,000 | |||||||
Excess cash | 13,350,505 | 22,122,575 | 19,584,820 | |||||||
Stockholders' equity | 3,834,000 | 3,692,000 | 3,622,000 | |||||||
Invested Capital | 25,500,000 | 23,850,000 | 16,678,000 | |||||||
ROIC | 3.83% | 4.26% | 5.17% | |||||||
ROCE | 3.47% | 3.36% | 4.46% | |||||||
EV | ||||||||||
Common stock shares outstanding | 85,862 | 85,864 | 85,855 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 1,091,800 | 994,400 | 977,300 | |||||||
EV/EBITDA | ||||||||||
Interest | 376,100 | 63,400 | 32,400 | |||||||
Interest/NOPBT | 36.91% | 6.86% | 3.58% |