XSWXGRKP
Market cap1.45bUSD
Dec 20, Last price
1,745.00CHF
1D
-0.85%
1Q
2.95%
Jan 2017
21.26%
IPO
72.26%
Name
Graubuendner Kantonalbank
Chart & Performance
Profile
Graubündner Kantonalbank provides various banking and products services to private individuals and companies. It offers private and savings accounts; stock deposit, foreign currency, current, and rent accounts; and business and corporate cards, maestro cards, and debit master cards. The company also provides investment advice and wealth management services; investment and provident funds; investment saving plans; investment depots; variable, fixed, money market, and eco mortgages; and construction and personal loans. In addition, it offers financial planning services; and digital banking and payment transaction services. The company operates 46 branches in Graubünden. Graubündner Kantonalbank was founded in 1870 and is headquartered in Chur, 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 | 500,995 4.77% | 478,191 9.00% | 438,722 9.63% | |||||||
Cost of revenue | 233,822 | 240,192 | 222,965 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 267,173 | 237,999 | 215,757 | |||||||
NOPBT Margin | 53.33% | 49.77% | 49.18% | |||||||
Operating Taxes | 6,185 | 5,028 | 9,716 | |||||||
Tax Rate | 2.31% | 2.11% | 4.50% | |||||||
NOPAT | 260,988 | 232,971 | 206,041 | |||||||
Net income | 218,287 10.37% | 197,781 7.36% | 184,230 6.60% | |||||||
Dividends | (106,250) | (106,250) | (100,000) | |||||||
Dividend yield | 2.51% | 2.51% | 2.60% | |||||||
Proceeds from repurchase of equity | (3,504) | 50 | 408 | |||||||
BB yield | 0.08% | 0.00% | -0.01% | |||||||
Debt | ||||||||||
Debt current | 4,501,943 | 6,114,953 | ||||||||
Long-term debt | 5,211,535 | 4,128,556 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 3,809,251 | 2,210,191 | 2,469,798 | |||||||
Net debt | (6,493,001) | 1,893,411 | 1,271,559 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (1,152,647) | 221,623 | 311,799 | |||||||
CAPEX | (17,907) | (62,019) | (64,621) | |||||||
Cash from investing activities | (10,650) | (1,583,644) | 286,253 | |||||||
Cash from financing activities | (91,473) | 193,476 | 133,464 | |||||||
FCF | (16,796,717) | 2,587,919 | 26,439 | |||||||
Balance | ||||||||||
Cash | 6,318,015 | 7,743,231 | 8,911,776 | |||||||
Long term investments | 174,986 | 76,836 | 60,174 | |||||||
Excess cash | 6,467,951 | 7,796,157 | 8,950,014 | |||||||
Stockholders' equity | 2,919,455 | 2,844,578 | 2,790,394 | |||||||
Invested Capital | 29,849,644 | 11,941,059 | 12,731,432 | |||||||
ROIC | 1.25% | 1.89% | 1.67% | |||||||
ROCE | 0.82% | 1.61% | 1.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,490 | 2,492 | 2,492 | |||||||
Price | 1,700.00 0.29% | 1,695.00 9.71% | 1,545.00 3.00% | |||||||
Market cap | 4,233,644 0.21% | 4,224,720 9.72% | 3,850,616 3.01% | |||||||
EV | (2,208,402) | 6,176,123 | 5,160,841 | |||||||
EBITDA | 267,173 | 265,613 | 237,453 | |||||||
EV/EBITDA | 23.25 | 21.73 | ||||||||
Interest | 211,679 | 13,972 | 32,742 | |||||||
Interest/NOPBT | 79.23% | 5.87% | 15.18% |