XSWXZUGER
Market cap2.56bUSD
Dec 20, Last price
7,940.00CHF
1D
-1.00%
1Q
-5.48%
Name
Zuger Kantonalbank AG
Chart & Performance
Profile
Zuger Kantonalbank provides various banking products and services to private and corporate clients in Switzerland. It offers private banking products comprising bank accounts in various currencies and card products; personal, savings, and retirement accounts; credit and debit cards; investment advisory, asset management, and online financial investment services; home financing services, including mortgage and home ownership service; and pension products, financial planning, and tax services. The company also provides corporate banking products and services, such as corporate savings accounts and corporate cards; corporate and real estate financing services; occupational pension schemes; and foundation and succession planning services. In addition, it offers e-banking and mobile banking services. The company operates through 14 branches. Zuger Kantonalbank was founded in 1892 and is based in Zug, 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 | 441,523 55.30% | 284,300 12.31% | 253,136 -1.27% | |||||||
Cost of revenue | 40,995 | 132,911 | 121,320 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 400,528 | 151,389 | 131,816 | |||||||
NOPBT Margin | 90.72% | 53.25% | 52.07% | |||||||
Operating Taxes | 20,119 | 15,434 | 13,793 | |||||||
Tax Rate | 5.02% | 10.19% | 10.46% | |||||||
NOPAT | 380,409 | 135,955 | 118,023 | |||||||
Net income | 124,820 28.44% | 97,183 28.09% | 75,870 1.45% | |||||||
Dividends | (64,323) | (64,323) | (64,323) | |||||||
Dividend yield | 2.96% | 3.09% | 3.32% | |||||||
Proceeds from repurchase of equity | (446) | (373) | (3,121) | |||||||
BB yield | 0.02% | 0.02% | 0.16% | |||||||
Debt | ||||||||||
Debt current | 322,062 | 760,960 | 2,775,956 | |||||||
Long-term debt | 3,755,174 | 3,686,686 | 3,345,334 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 60,236 | 70,872 | 342,856 | |||||||
Net debt | 416,989 | 1,046,325 | 2,592,537 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (259,273) | 141,047 | 108,163 | |||||||
CAPEX | (17,595) | (76,283) | (24,041) | |||||||
Cash from investing activities | (17,823) | (1,126,851) | (459,322) | |||||||
Cash from financing activities | (150,163) | 856,760 | 1,271,337 | |||||||
FCF | (8,902,872) | 2,652,284 | (144,573) | |||||||
Balance | ||||||||||
Cash | 2,969,382 | 3,396,642 | 3,525,686 | |||||||
Long term investments | 690,865 | 4,679 | 3,067 | |||||||
Excess cash | 3,638,171 | 3,387,106 | 3,516,096 | |||||||
Stockholders' equity | 1,498,099 | 1,439,677 | 1,401,727 | |||||||
Invested Capital | 17,307,517 | 4,511,809 | 6,458,349 | |||||||
ROIC | 3.49% | 2.48% | 1.98% | |||||||
ROCE | 2.13% | 2.54% | 1.68% | |||||||
EV | ||||||||||
Common stock shares outstanding | 288 | 288 | 288 | |||||||
Price | 7,560.00 4.42% | 7,240.00 7.42% | 6,740.00 5.31% | |||||||
Market cap | 2,175,088 4.45% | 2,082,456 7.41% | 1,938,808 5.30% | |||||||
EV | 2,592,077 | 3,128,781 | 4,531,345 | |||||||
EBITDA | 431,895 | 174,263 | 147,343 | |||||||
EV/EBITDA | 6.00 | 17.95 | 30.75 | |||||||
Interest | 118,345 | 22,214 | 11,988 | |||||||
Interest/NOPBT | 29.55% | 14.67% | 9.09% |