Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
12.32 USD | +0.53% | +2.07% | -13.24% |
04-30 | Earnings Flash (WSBF) WATERSTONE FINANCIAL Posts Q1 EPS $0.16 | MT |
04-30 | Tranche Update on Waterstone Financial, Inc.'s Equity Buyback Plan announced on May 24, 2023. | CI |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 458.1 | 483.7 | 445.8 | 517.9 | 372.2 | 306.8 |
Enterprise Value (EV) 1 | 806.1 | 900 | 860.3 | 620.2 | 713.3 | 881.5 |
P/E ratio | 15.1 x | 13.9 x | 5.7 x | 7.39 x | 19.4 x | 30.9 x |
Yield | 2.86% | 2.52% | 2.98% | 3.66% | 4.64% | 4.93% |
Capitalization / Revenue | 2.64 x | 2.63 x | 1.53 x | 1.97 x | 2.3 x | 2.35 x |
EV / Revenue | 4.65 x | 4.9 x | 2.95 x | 2.36 x | 4.42 x | 6.74 x |
EV / EBITDA | - | - | - | - | - | - |
EV / FCF | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - |
Price to Book | 1.13 x | 1.24 x | 1.08 x | 1.25 x | 0.98 x | 0.79 x |
Nbr of stocks (in thousands) | 27,331 | 25,417 | 23,686 | 23,693 | 21,588 | 21,605 |
Reference price 2 | 16.76 | 19.03 | 18.82 | 21.86 | 17.24 | 14.20 |
Announcement Date | 19-03-06 | 20-03-13 | 21-03-02 | 22-02-28 | 23-02-28 | 24-03-06 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 173.4 | 183.8 | 291.2 | 262.7 | 161.5 | 130.7 |
EBITDA | - | - | - | - | - | - |
EBIT | - | - | - | - | - | - |
Operating Margin | - | - | - | - | - | - |
Earnings before Tax (EBT) 1 | 40.28 | 47.57 | 108.1 | 92.11 | 24.48 | 11.03 |
Net income 1 | 30.75 | 35.9 | 81.14 | 70.79 | 19.49 | 9.375 |
Net margin | 17.73% | 19.53% | 27.87% | 26.95% | 12.06% | 7.17% |
EPS 2 | 1.110 | 1.370 | 3.300 | 2.960 | 0.8900 | 0.4600 |
Free Cash Flow | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share 2 | 0.4800 | 0.4800 | 0.5600 | 0.8000 | 0.8000 | 0.7000 |
Announcement Date | 19-03-06 | 20-03-13 | 21-03-02 | 22-02-28 | 23-02-28 | 24-03-06 |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 |
---|---|---|---|---|---|---|---|---|
Net sales | 67.05 | 55.19 | 41.68 | 45.32 | 42.8 | 32.71 | 32.35 | - |
EBITDA | - | - | - | - | - | - | - | - |
EBIT | 23.73 | 14.21 | 6.747 | 10.27 | 7.108 | 1.322 | 3.242 | - |
Operating Margin | 35.39% | 25.76% | 16.19% | 22.66% | 16.61% | 4.04% | 10.02% | - |
Earnings before Tax (EBT) | 24.43 | 15.68 | 6.823 | 10.22 | 6.776 | 0.658 | 2.782 | - |
Net income | 19 | 12.55 | 5.291 | 7.99 | 5.27 | 0.935 | 2.155 | - |
Net margin | 28.34% | 22.75% | 12.69% | 17.63% | 12.31% | 2.86% | 6.66% | - |
EPS 1 | 0.7900 | 0.5300 | 0.2300 | 0.3600 | 0.2500 | 0.0400 | 0.1000 | 0.2000 |
Dividend per Share 1 | 0.2000 | 0.7000 | 0.2000 | 0.2000 | 0.2000 | 0.2000 | 0.2000 | 0.2000 |
Announcement Date | 21-10-19 | 22-01-27 | 22-04-21 | 22-07-21 | 22-10-26 | 23-01-26 | 23-04-25 | 23-07-25 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 348 | 416 | 415 | 102 | 341 | 575 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | 7.58% | 9.05% | 20.1% | 16.7% | 4.85% | 2.62% |
ROA (Net income/ Total Assets) | 1.65% | 1.84% | 3.88% | 3.22% | 0.92% | 0.44% |
Assets 1 | 1,861 | 1,956 | 2,091 | 2,200 | 2,124 | 2,123 |
Book Value Per Share 2 | 14.90 | 15.30 | 17.40 | 17.50 | 17.60 | 17.90 |
Cash Flow per Share 2 | 3.200 | 2.890 | 4.000 | 15.20 | 2.220 | 1.890 |
Capex 1 | 3.96 | 3.11 | 1.23 | 0.78 | 0.7 | 0.7 |
Capex / Sales | 2.28% | 1.69% | 0.42% | 0.3% | 0.43% | 0.54% |
Announcement Date | 19-03-06 | 20-03-13 | 21-03-02 | 22-02-28 | 23-02-28 | 24-03-06 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-13.24% | 231M | |
+15.63% | 562B | |
+12.83% | 295B | |
+13.87% | 249B | |
+24.48% | 213B | |
+21.48% | 170B | |
+13.55% | 169B | |
+8.72% | 167B | |
+4.76% | 144B | |
-15.31% | 135B |
- Stock Market
- Equities
- WSBF Stock
- Financials Waterstone Financial, Inc.