XSWXGLKBN
Market cap314mUSD
Dec 23, Last price
20.90CHF
1D
0.48%
1Q
0.00%
Jan 2017
-9.13%
IPO
17.75%
Name
Glarner Kantonalbank
Chart & Performance
Profile
Glarner Kantonalbank provides various banking products and services for private and corporate customers primarily in the Canton of Glarus and neighboring economic area. It offers savings, service, and pension accounts; personal loans, mortgage solutions, and home finance; investment and asset management; debit and credit cards; and term and life insurance, and pension products. The company also provides pension and retirement advisory, and online banking services. It operates through five branches and a credit factory, as well as 19 ATMs. The company was founded in 1884 and is headquartered in Glarus, 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 | 96,724 2.65% | 94,227 10.78% | 85,056 0.71% | |||||||
Cost of revenue | (41,642) | 20,944 | 11,576 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 138,366 | 73,283 | 73,480 | |||||||
NOPBT Margin | 143.05% | 77.77% | 86.39% | |||||||
Operating Taxes | 4,860 | 4,030 | 4,750 | |||||||
Tax Rate | 3.51% | 5.50% | 6.46% | |||||||
NOPAT | 133,506 | 69,253 | 68,730 | |||||||
Net income | 26,003 2.82% | 25,291 3.39% | 24,462 -5.67% | |||||||
Dividends | (14,850) | (12,900) | (13,150) | |||||||
Dividend yield | 4.67% | 3.85% | 3.56% | |||||||
Proceeds from repurchase of equity | 12,900 | 20,000 | ||||||||
BB yield | -3.85% | -5.41% | ||||||||
Debt | ||||||||||
Debt current | 977,214 | 833,441 | ||||||||
Long-term debt | 2,417,676 | 2,007,423 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 8,365,304 | (2,416,954) | (2,007,423) | |||||||
Net debt | (1,391,045) | 1,537,273 | 1,213,496 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 72,273 | (93,705) | 157,120 | |||||||
CAPEX | (3,425) | (4,830) | (6,632) | |||||||
Cash from investing activities | (18,234) | (4,830) | (7,966) | |||||||
Cash from financing activities | 170,225 | 20,622 | 94,525 | |||||||
FCF | (309,775) | (76,687) | 106,188 | |||||||
Balance | ||||||||||
Cash | 1,391,045 | 1,166,781 | 1,307,699 | |||||||
Long term investments | 690,836 | 319,669 | ||||||||
Excess cash | 1,386,209 | 1,852,906 | 1,623,115 | |||||||
Stockholders' equity | 345,246 | 334,092 | 322,051 | |||||||
Invested Capital | 8,447,304 | 9,226,726 | 8,271,015 | |||||||
ROIC | 1.51% | 0.79% | 0.86% | |||||||
ROCE | 1.57% | 0.77% | 0.86% | |||||||
EV | ||||||||||
Common stock shares outstanding | 13,883 | 13,500 | 13,500 | |||||||
Price | 22.90 -7.66% | 24.80 -9.49% | 27.40 -8.05% | |||||||
Market cap | 317,916 -5.04% | 334,800 -9.49% | 369,900 7.94% | |||||||
EV | (1,073,129) | 1,872,073 | 1,583,396 | |||||||
EBITDA | 143,819 | 79,025 | 79,348 | |||||||
EV/EBITDA | 23.69 | 19.96 | ||||||||
Interest | 96,706 | 15,565 | 6,497 | |||||||
Interest/NOPBT | 69.89% | 21.24% | 8.84% |