Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
21.31 USD | -0.79% | -0.91% | +57.83% |
May. 02 | North American Morning Briefing : Stock Futures -2- | DJ |
Apr. 30 | First Financial Northwest, Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 148.4 | 108.2 | 148.7 | 136.3 | 123.4 | 196.5 | - |
Enterprise Value (EV) 1 | 148.4 | 108.2 | 148.7 | 136.3 | 123.4 | 196.5 | 196.5 |
P/E ratio | 14.5 x | 13 x | 12.5 x | 10.3 x | 19.5 x | 286 x | 47 x |
Yield | 2.34% | 3.51% | 2.72% | 3.2% | 3.86% | 2.42% | 2.36% |
Capitalization / Revenue | 3.81 x | 2.67 x | 3.31 x | 2.82 x | 3.04 x | 5.22 x | 4.93 x |
EV / Revenue | 3.81 x | 2.67 x | 3.31 x | 2.82 x | 3.04 x | 5.22 x | 4.93 x |
EV / EBITDA | - | - | - | - | - | - | - |
EV / FCF | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - |
Price to Book | 0.98 x | 0.71 x | 0.93 x | 0.85 x | 0.77 x | 1.24 x | 1.24 x |
Nbr of stocks (in thousands) | 9,934 | 9,488 | 9,193 | 9,096 | 9,152 | 9,147 | - |
Reference price 2 | 14.94 | 11.40 | 16.17 | 14.98 | 13.48 | 21.48 | 21.48 |
Announcement Date | 1/23/20 | 1/28/21 | 1/27/22 | 1/26/23 | 1/25/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 38.91 | 40.47 | 44.98 | 48.38 | 40.54 | 37.61 | 39.81 |
EBITDA | - | - | - | - | - | - | - |
EBIT | 12.63 | 12.4 | 15.47 | - | - | - | - |
Operating Margin | 32.46% | 30.64% | 34.4% | - | - | - | - |
Earnings before Tax (EBT) 1 | 12.93 | 10.5 | 15.17 | 16.41 | 7.858 | 0.605 | 5.19 |
Net income 1 | 10.37 | 8.556 | 12.25 | 13.24 | 6.305 | 0.671 | 4.181 |
Net margin | 26.65% | 21.14% | 27.23% | 27.37% | 15.55% | 1.78% | 10.5% |
EPS 2 | 1.030 | 0.8800 | 1.290 | 1.450 | 0.6900 | 0.0750 | 0.4567 |
Free Cash Flow | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share 2 | 0.3500 | 0.4000 | 0.4400 | 0.4800 | 0.5200 | 0.5200 | 0.5067 |
Announcement Date | 1/23/20 | 1/28/21 | 1/27/22 | 1/26/23 | 1/25/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 11.39 | 11.58 | 11.37 | 11.82 | 12.72 | 12.47 | 11.26 | 10.31 | 9.703 | 9.275 | 8.9 | 9.279 | 9.419 | 9.513 | 9.566 |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT | - | 3.986 | 3.531 | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Margin | - | 34.43% | 31.06% | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) 1 | 3.957 | 3.386 | 4.031 | 3.5 | 4.881 | 3.997 | 2.628 | 1.85 | 1.91 | 1.469 | -1.469 | 0.419 | 0.5705 | 0.7055 | 0.9847 |
Net income 1 | 3.199 | 2.743 | 3.26 | 2.808 | 3.946 | 3.226 | 2.122 | 1.488 | 1.501 | 1.194 | -1.076 | 0.335 | 0.4615 | 0.5675 | 0.765 |
Net margin | 28.08% | 23.7% | 28.68% | 23.75% | 31.03% | 25.87% | 18.85% | 14.43% | 15.47% | 12.87% | -12.09% | 3.61% | 4.9% | 5.97% | 8% |
EPS 2 | 0.3400 | 0.2900 | 0.3600 | 0.3100 | 0.4300 | 0.3500 | 0.2300 | 0.1600 | 0.1600 | 0.1300 | -0.1200 | 0.0350 | 0.0550 | 0.0600 | 0.0867 |
Dividend per Share 2 | 0.1100 | 0.1100 | 0.1200 | 0.1200 | 0.1200 | 0.1200 | 0.1300 | 0.1300 | 0.1300 | 0.1300 | 0.1300 | 0.1300 | 0.1267 | 0.1267 | 0.1267 |
Announcement Date | 10/28/21 | 1/27/22 | 4/28/22 | 7/28/22 | 10/27/22 | 1/26/23 | 4/27/23 | 7/27/23 | 10/26/23 | 1/25/24 | 4/30/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | 6.73% | 5.5% | 7.65% | 8.34% | 3.93% | 0.84% | 2.17% |
ROA (Net income/ Total Assets) | 0.8% | 0.63% | 0.86% | 0.91% | 0.41% | 0.09% | 0.28% |
Assets 1 | 1,296 | 1,358 | 1,424 | 1,455 | 1,538 | 745.6 | 1,511 |
Book Value Per Share 2 | 15.30 | 16.10 | 17.30 | 17.60 | 17.60 | 17.30 | 17.40 |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - |
Announcement Date | 1/23/20 | 1/28/21 | 1/27/22 | 1/26/23 | 1/25/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+57.83% | 196M | |
+16.31% | 569B | |
+8.80% | 163B | |
+17.64% | 311B | |
+23.04% | 258B | |
+22.33% | 212B | |
+25.81% | 191B | |
+31.21% | 174B | |
+7.98% | 150B | |
+7.99% | 135B |
- Stock Market
- Equities
- FFNW Stock
- Financials First Financial Northwest, Inc.