XSWXLUKN
Market cap3.49bUSD
Dec 20, Last price
63.20CHF
1D
-0.63%
1Q
1.94%
Jan 2017
-19.88%
Name
Luzerner Kantonalbank AG
Chart & Performance
Profile
Luzerner Kantonalbank AG provides various banking products and services to individuals, companies, institutions, families, and non-profit organizations in Switzerland. It offers accounts and deposit products; savings and pension solutions; investment funds for investments; cards; and financing and guarantee services. The company also provides payment transaction, financial planning, trade finance, cash management, portfolio management, investment products and advisory, FX instruments advisory and support, real estate and business financing, pension provision, asset advisory and management, and e-banking services. It operates through a network pf 26 branches. The company was formerly known as Kantonale Spar-und Leihkasse and changed its name to Luzerner Kantonalbank AG in 1892. Luzerner Kantonalbank AG was founded in 1850 and is headquartered in Lucerne, 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 | 626,450 2.87% | 608,990 1.82% | 598,117 8.53% | |||||||
Cost of revenue | (566,540) | 568 | 615 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,192,990 | 608,422 | 597,502 | |||||||
NOPBT Margin | 190.44% | 99.91% | 99.90% | |||||||
Operating Taxes | 38,079 | 37,294 | 36,297 | |||||||
Tax Rate | 3.19% | 6.13% | 6.07% | |||||||
NOPAT | 1,154,911 | 571,128 | 561,205 | |||||||
Net income | 265,396 17.12% | 226,604 2.36% | 221,384 4.99% | |||||||
Dividends | (106,116) | (106,075) | (106,094) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 468,030 | 1,348 | 2,718 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 11,770,562 | 7,153,965 | ||||||||
Long-term debt | 15,125,238 | 15,385,077 | 14,312,215 | |||||||
Deferred revenue | 53,751,251 | 14,312,198 | ||||||||
Other long-term liabilities | 30,524,021 | (15,385,077) | (14,312,215) | |||||||
Net debt | 6,158,953 | 11,149,152 | 6,901,795 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (1,621,885) | 150,059 | 1,953,575 | |||||||
CAPEX | (17,848) | (18,544) | (19,541) | |||||||
Cash from investing activities | (55,686) | 35,544 | (73,480) | |||||||
Cash from financing activities | 1,253,015 | 1,348 | 2,718 | |||||||
FCF | (7,991,556) | 631,749 | 522,715 | |||||||
Balance | ||||||||||
Cash | 8,438,477 | 9,627,009 | 9,440,060 | |||||||
Long term investments | 527,808 | 6,379,478 | 5,124,325 | |||||||
Excess cash | 8,934,962 | 15,976,038 | 14,534,479 | |||||||
Stockholders' equity | 3,206,035 | 481,772 | 476,393 | |||||||
Invested Capital | 53,684,686 | 55,976,183 | 51,969,423 | |||||||
ROIC | 2.11% | 1.06% | 1.12% | |||||||
ROCE | 2.10% | 1.08% | 1.14% | |||||||
EV | ||||||||||
Common stock shares outstanding | 49,375 | 43,137 | 43,143 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 1,228,433 | 641,946 | 635,557 | |||||||
EV/EBITDA | ||||||||||
Interest | 556,420 | 156,646 | 103,651 | |||||||
Interest/NOPBT | 46.64% | 25.75% | 17.35% |