Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
10.89 USD | -1.54% | -2.32% | -31.37% |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Capitalization 1 | 143.6 | 182.7 | 139.7 | 141.9 | 96.94 | - |
Enterprise Value (EV) 1 | 143.6 | 182.7 | 139.7 | 141.9 | 96.94 | 96.94 |
P/E ratio | 14.2 x | 12.2 x | 8.98 x | 61.3 x | 14.4 x | 10.1 x |
Yield | - | 1.24% | - | - | 2.53% | 2.53% |
Capitalization / Revenue | - | 2.47 x | 1.74 x | 2 x | 1.39 x | 1.23 x |
EV / Revenue | - | 2.47 x | 1.74 x | 2 x | 1.39 x | 1.23 x |
EV / EBITDA | - | - | - | - | - | - |
EV / FCF | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - |
Price to Book | - | 1.06 x | 0.94 x | 0.94 x | 0.64 x | 0.62 x |
Nbr of stocks (in thousands) | 9,203 | 9,047 | 9,095 | 8,902 | 8,765 | - |
Reference price 2 | 15.60 | 20.20 | 15.36 | 15.94 | 11.06 | 11.06 |
Announcement Date | 3/15/21 | 1/26/22 | 1/26/23 | 1/25/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net sales 1 | - | 73.94 | 80.19 | 70.85 | 69.9 | 79 |
EBITDA | - | - | - | - | - | - |
EBIT 1 | - | 19.52 | 17.88 | 9.395 | 10.1 | 16.6 |
Operating Margin | - | 26.41% | 22.29% | 13.26% | 14.45% | 21.01% |
Earnings before Tax (EBT) | - | 18.17 | 16.34 | - | - | - |
Net income 1 | 10.34 | 15.42 | 15.64 | 2.286 | 6.9 | 9.7 |
Net margin | - | 20.85% | 19.51% | 3.23% | 9.87% | 12.28% |
EPS 2 | 1.100 | 1.660 | 1.710 | 0.2600 | 0.7700 | 1.100 |
Free Cash Flow | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share 2 | - | 0.2500 | - | - | 0.2800 | 0.2800 |
Announcement Date | 3/15/21 | 1/26/22 | 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 | 19.64 | 20.59 | 17.89 | 19.46 | 20.54 | 22.3 | 18.64 | 17.69 | 17.85 | 16.66 | 16.12 | 17.1 | 18 | 18.7 | 18.6 |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT 1 | - | 5.912 | 3.058 | 2.502 | 5.163 | 7.155 | 4.268 | 2.476 | 3.478 | -0.327 | 0.843 | 2 | 3 | 3.5 | 3.3 |
Operating Margin | - | 28.71% | 17.09% | 12.85% | 25.14% | 32.09% | 22.9% | 13.99% | 19.48% | -1.96% | 5.23% | 11.7% | 16.67% | 18.72% | 17.74% |
Earnings before Tax (EBT) | 5.003 | 6.062 | 3.058 | 2.002 | 4.413 | 6.87 | 4.268 | 2.176 | 3.107 | - | - | - | - | - | - |
Net income 1 | 4.178 | 5.124 | 2.806 | 2.488 | 4.291 | 6.06 | 3.528 | 1.776 | 2.504 | -5.522 | 0.396 | 3 | 1.5 | 2 | 1.7 |
Net margin | 21.28% | 24.89% | 15.69% | 12.78% | 20.89% | 27.18% | 18.93% | 10.04% | 14.02% | -33.14% | 2.46% | 17.54% | 8.33% | 10.7% | 9.14% |
EPS 2 | 0.4500 | 0.5600 | 0.3000 | 0.2700 | 0.4700 | 0.6600 | 0.3900 | 0.2000 | 0.2800 | -0.6200 | 0.0400 | 0.3400 | 0.1700 | 0.2200 | 0.2000 |
Dividend per Share 2 | 0.0600 | 0.0700 | 0.0700 | 0.0700 | 0.0700 | - | - | 0.0700 | 0.0700 | - | 0.0700 | 0.0700 | 0.0700 | 0.0700 | 0.0700 |
Announcement Date | 10/27/21 | 1/26/22 | 4/29/22 | 7/27/22 | 10/26/22 | 1/26/23 | 4/26/23 | 7/27/23 | 10/26/23 | 1/25/24 | 4/25/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | 8.19% | 9.09% | 1.43% | 2.8% | 6% |
ROA (Net income/ Total Assets) | - | 0.87% | 0.79% | 0.11% | 0.31% | 0.42% |
Assets 1 | - | 1,772 | 1,980 | 2,078 | 2,226 | 2,310 |
Book Value Per Share 2 | - | 19.10 | 16.30 | 17.00 | 17.30 | 17.70 |
Cash Flow per Share | - | - | - | - | - | - |
Capex | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - |
Announcement Date | 3/15/21 | 1/26/22 | 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. | |
---|---|---|
-30.68% | 96.94M | |
+16.47% | 569B | |
+15.00% | 303B | |
+17.02% | 254B | |
+19.36% | 205B | |
+20.43% | 184B | |
+24.50% | 170B | |
+8.86% | 161B | |
+5.19% | 145B | |
-11.37% | 138B |
- Stock Market
- Equities
- FNWB Stock
- Financials First Northwest Bancorp