First Hawaiian, Inc. (NASDAQ: FHB)

Sector: Financial Services Industry: Banks - Regional CIK: 0000036377
Market Cap 3.23 Bn
P/B 1.18
P/E 12.48
P/S 3.92
ROIC (Qtr) 8.82
Div Yield % 5.08
Rev 1y % (Qtr) 9.52
Total Debt (Qtr) 0.00
Debt/Equity (Qtr) 0.00

About

First Hawaiian, Inc. (FHI), a bank holding company, operates primarily in the financial services industry, with its headquarters in Honolulu, Hawaii. The company, through its subsidiary First Hawaiian Bank, offers a diversified range of banking services that include deposit products, lending services, and wealth management and trust services. With over 2,000 employees and an average tenure of 11.5 years, FHI operates in a highly competitive environment, facing significant competition from financial institutions both within and beyond its principal...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 344M provides strong 24.98x coverage of stock compensation 13.77M, indicating sustainable incentive practices.
  • Robust free cash flow of 305.77M exceeds capital expenditure of 38.23M by 8x, indicating strong organic growth funding capability.
  • Operating cash flow of 344M provides strong 2.17x coverage of operating expenses 158.54M, showing operational efficiency.
  • Strong free cash flow of 305.77M provides 0.90x coverage of SG&A expenses 339.85M, indicating efficient cost management.
  • Strong tangible asset base of 23.10B provides 23.21x coverage of intangibles 995.49M, indicating robust asset quality.

Bear case

  • Operating cash flow of 344M barely covers its investment activities of 437.15M, with a coverage ratio of 0.79, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 344M provides thin coverage of dividend payments of (131.94M) with a -2.61 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 305.77M represents just -1.22x of debt issuance (250M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 1.04B provide limited buffer against comprehensive income items of (388.15M), which is -2.68x, indicating elevated exposure to market risks.
  • Operating cash flow of 344M is outpaced by equity issuance of (113.81M) (-3.02 ratio), indicating concerning reliance on equity markets for funding operations.

Peer comparison

Companies in the Banks - Regional
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 USB Us Bancorp \De\ 84.44 Bn 12.40 3.25 77.98 Bn
2 PNC Pnc Financial Services Group, Inc. 84.36 Bn 13.61 3.73 62.34 Bn
3 NU Nu Holdings Ltd. 81.47 Bn 32.21 5.79 4.49 Bn
4 NWG NatWest Group plc 66.53 Bn 9.88 3.05 169.04 Bn
5 TFC Truist Financial Corp 64.60 Bn 13.18 3.53 71.11 Bn
6 MTB M&T Bank Corp 32.73 Bn 12.47 3.60 14.99 Bn
7 FITB Fifth Third Bancorp 31.96 Bn 14.15 3.93 18.94 Bn
8 FCNCA First Citizens Bancshares Inc /De/ 28.98 Bn 12.78 3.26 40.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.09 0.14
EV to Cash from Ops. EV/CFO 6.05 7.21
EV to Debt EV to Debt 0.00 5.20
EV to EBIT EV/EBIT 6.38 14.98
EV to EBITDA EV/EBITDA 5.76 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF 6.80 8.87
EV to Market Cap EV to Market Cap 0.64 1.04
EV to Revenue EV/Rev 2.52 -3.76
Price to Book Value [P/B] P/B 1.18 1.17
Price to Earnings [P/E] P/E 12.48 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.96 271.44
Dividend Payout Ratio % Div Payout % (Qtr) 50.70 35.28
Dividend per Basic Share Div per Share (Qtr) 1.04 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 42.26 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -130.12 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 72.97 15.78
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 14.97 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 9.63 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) 12.25 61.46
EBT Growth (1y) % EBT 1y % (Qtr) 12.25 61.37
EPS Growth (1y) % EPS 1y % (Qtr) 17.14 76.34
FCF Growth (1y) % FCF 1y % (Qtr) 33.94 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 1.80 14.15
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.03 0.04
Cash Payout Ratio Cash Payout (Qtr) 0.35 0.26
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.01
Debt to Equity Ratio Debt/Equity (Qtr) 0.00 0.53
Interest Cover Ratio Interest Cover Ratio 0.00 -0.05
Times Interest Earned Times Interest Earned 0.00 -0.05
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 43.80 147.97
EBIT Margin % EBIT Margin % (Qtr) 39.54 155.41
EBT Margin % EBT Margin % (Qtr) 39.54 154.66
Gross Margin % Gross Margin % (Qtr) 100.00 97.82
Net Profit Margin % Net Margin % (Qtr) 31.40 115.63