XTSEVBNK.PR.A
Market cap345mUSD
Dec 24, Last price
9.80CAD
Name
VersaBank
Profile
VersaBank, a schedule I chartered bank, provides various banking products and services in Canada. The company offers deposit products, such as guaranteed investment certificates, registered retirement savings plans, daily interest savings accounts, and tax-free savings accounts, as well as deposit insurance products. It also provides lending services, including point of sale financing that involves purchasing loan and lease receivables from finance companies operating in various industries; and commercial banking services comprising commercial real estate, public sector/infrastructure financing, condominium financing, and residential mortgages. The company was formerly known as Pacific & Western Bank of Canada and changed its name to VersaBank in May 2016. VersaBank was incorporated in 1979 and is headquartered in London, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑10 | 2023‑10 | 2022‑10 | 2021‑10 | 2020‑10 | 2019‑10 | 2018‑10 | 2017‑10 | 2016‑10 | 2015‑10 | |
Income | ||||||||||
Revenues | 111,633 2.76% | 108,635 31.85% | 82,392 26.06% | |||||||
Cost of revenue | 51,953 | 49,772 | 45,528 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 59,680 | 58,863 | 36,864 | |||||||
NOPBT Margin | 53.46% | 54.18% | 44.74% | |||||||
Operating Taxes | 15,045 | 15,483 | 9,890 | |||||||
Tax Rate | 25.21% | 26.30% | 26.83% | |||||||
NOPAT | 44,635 | 43,380 | 26,974 | |||||||
Net income | 39,748 -5.73% | 42,162 86.08% | 22,658 1.24% | |||||||
Dividends | (3,588) | (3,600) | (3,729) | |||||||
Dividend yield | 0.66% | 1.32% | 1.46% | |||||||
Proceeds from repurchase of equity | (14,008) | (13,012) | (1,930) | |||||||
BB yield | 2.58% | 4.78% | 0.76% | |||||||
Debt | ||||||||||
Debt current | 708 | |||||||||
Long-term debt | 114,655 | 114,392 | 109,422 | |||||||
Deferred revenue | 2,914,537 | |||||||||
Other long-term liabilities | (108,720) | 3,713,831 | (104,951) | |||||||
Net debt | (411,805) | (186,743) | (120,015) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 272,705 | (745,846) | (32,654) | |||||||
CAPEX | (18,578) | (362) | (581) | |||||||
Cash from investing activities | (157,583) | (28,140) | (141,612) | |||||||
Cash from financing activities | (23,332) | 823,251 | (6,301) | |||||||
FCF | 34,552 | 36,941 | 27,876 | |||||||
Balance | ||||||||||
Cash | 226,207 | 132,242 | 88,581 | |||||||
Long term investments | 300,253 | 168,893 | 141,564 | |||||||
Excess cash | 520,878 | 295,703 | 226,025 | |||||||
Stockholders' equity | 396,718 | 374,645 | 361,098 | |||||||
Invested Capital | 4,441,625 | 3,905,907 | 3,024,824 | |||||||
ROIC | 1.07% | 1.25% | 1.07% | |||||||
ROCE | 1.23% | 1.40% | 1.13% | |||||||
EV | ||||||||||
Common stock shares outstanding | 25,964 | 26,274 | 27,425 | |||||||
Price | 20.93 102.03% | 10.36 11.52% | 9.29 -37.14% | |||||||
Market cap | 543,435 99.65% | 272,196 6.83% | 254,783 -20.75% | |||||||
EV | 131,630 | 99,100 | 148,415 | |||||||
EBITDA | 62,314 | 60,646 | 38,802 | |||||||
EV/EBITDA | 2.11 | 1.63 | 3.82 | |||||||
Interest | 182,764 | 129,283 | 50,151 | |||||||
Interest/NOPBT | 306.24% | 219.63% | 136.04% |