First Northwest Bancorp (NASDAQ: FNWB)

Sector: Financial Services Industry: Banks - Regional CIK: 0001556727
Market Cap 82.80 Mn
P/B 0.54
P/E -11.21
P/S 1.49
ROIC (Qtr) 10.24
Div Yield % 2.23
Rev 1y % (Qtr) 36.15
Total Debt (Qtr) 278.05 Mn
Debt/Equity (Qtr) 1.80

About

First Northwest Bancorp, a Washington corporation and commonly recognized through its stock symbol FNWB, operates within the banking industry. The company's primary business activities encompass passive investment and oversight of its subsidiary, First Fed Bank, as well as other non-banking financial activities. First Northwest holds significant influence in the Puget Sound Region, with numerous branches and administration centers spread across Washington State. First Northwest generates revenue through a variety of products and services. These...

Read more

Price action

Investment thesis

Bull case

  • Strong tangible asset base of 2.11B provides 7.59x coverage of total debt 278.05M, indicating robust asset backing and low credit risk.
  • Retained earnings of 91.32M represent substantial 0.59x of equity 154.53M, indicating strong internal capital generation.
  • Retained earnings of 91.32M provide strong 84.55x coverage of intangibles 1.08M, indicating quality earnings retention.
  • Strong tangible asset base of 2.11B provides 1953.97x coverage of intangibles 1.08M, indicating robust asset quality.

Bear case

  • Operating cash flow of (569000) barely covers its investment activities of 132.27M, with a coverage ratio of -0, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of (569000) provides thin coverage of dividend payments of (1.97M) with a 0.29 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • The company's operating cash flow of (569000) shows concerning coverage of stock compensation expenses of 712000, with a -0.80 ratio indicating potential earnings quality issues.
  • Operating cash flow of (569000) provides minimal 0.40x coverage of tax expenses of (1.42M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of (8.80M) show weak coverage of depreciation charges of 1.27M, with a -6.91 ratio indicating high capital intensity and potential reinvestment needs.

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 0.17 0.14
EV to Cash from Ops. EV/CFO -626.75 7.21
EV to Debt EV to Debt 1.28 5.20
EV to EBIT EV/EBIT -40.53 14.98
EV to EBITDA EV/EBITDA -47.39 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF -1,857.41 8.87
EV to Market Cap EV to Market Cap 4.31 1.04
EV to Revenue EV/Rev 6.42 -3.76
Price to Book Value [P/B] P/B 0.54 1.17
Price to Earnings [P/E] P/E -11.21 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -3.74 271.44
Dividend Payout Ratio % Div Payout % (Qtr) -25.00 35.28
Dividend per Basic Share Div per Share (Qtr) 0.21 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -1,050.00 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -93.73 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -4.29 15.78
Dividend Growth (1y) % Div 1y % (Qtr) -25.00 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 20.83 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 28.16 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) 26.56 61.46
EBT Growth (1y) % EBT 1y % (Qtr) 26.56 61.37
EPS Growth (1y) % EPS 1y % (Qtr) 20.00 76.34
FCF Growth (1y) % FCF 1y % (Qtr) -101.48 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 9.49 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) -2.09 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) 1.80 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) -13.50 147.97
EBIT Margin % EBIT Margin % (Qtr) -15.83 155.41
EBT Margin % EBT Margin % (Qtr) -15.83 154.66
Gross Margin % Gross Margin % (Qtr) 100.00 97.82
Net Profit Margin % Net Margin % (Qtr) -13.30 115.63