Heritage Commerce Corp (NASDAQ: HTBK)

Sector: Financial Services Industry: Banks - Regional CIK: 0001053352
Market Cap 750.30 Mn
P/B 1.07
P/E 17.31
P/S 4.00
ROIC (Qtr) 5.87
Div Yield % 5.36
Rev 1y % (Qtr) 18.06
Total Debt (Qtr) 39.77 Mn
Debt/Equity (Qtr) 0.06

About

Heritage Commerce Corp, also known as HTBK, is a bank holding company that operates within the banking and financial services industry. Its primary operations are conducted through its wholly-owned subsidiary, Heritage Bank of Commerce, a California state-chartered bank headquartered in San Jose, California. The bank's services are available to customers throughout the general San Francisco Bay Area, with seventeen full-service branch offices located entirely in this region. Heritage Commerce Corp generates revenue mainly through its lending and...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 57.52M provides robust 1.45x coverage of total debt 39.77M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 5.45B provides 137.07x coverage of total debt 39.77M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 57.16M exceeds capital expenditure of 364000 by 157.03x, indicating strong organic growth funding capability.
  • Operating cash flow of 57.52M provides strong 26.43x coverage of stock compensation 2.18M, indicating sustainable incentive practices.
  • Operating cash flow of 57.52M provides strong 158.03x coverage of capital expenditure 364000, enabling organic growth.

Bear case

  • Operating cash flow of 57.52M barely covers its investment activities of (278.54M), with a coverage ratio of -0.21, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 57.52M provides thin coverage of dividend payments of (31.92M) with a -1.80 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Retained earnings of 196.53M provide limited buffer against comprehensive income items of (5.18M), which is -37.94x, indicating elevated exposure to market risks.
  • Operating cash flow of 57.52M is outpaced by equity issuance of (2.65M) (-21.74 ratio), indicating concerning reliance on equity markets for funding operations.
  • R&D investment of 0 represents just 0x of SG&A expenses of 83.09M, indicating potential underinvestment in innovation relative to administrative overhead.

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 0.01 0.14
EV to Cash from Ops. EV/CFO 1.19 7.21
EV to Debt EV to Debt 1.72 5.20
EV to EBIT EV/EBIT 1.13 14.98
EV to EBITDA EV/EBITDA 1.07 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF 1.19 8.87
EV to Market Cap EV to Market Cap 0.09 1.04
EV to Revenue EV/Rev 0.36 -3.76
Price to Book Value [P/B] P/B 1.07 1.17
Price to Earnings [P/E] P/E 17.31 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.36 271.44
Dividend Payout Ratio % Div Payout % (Qtr) 74.30 35.28
Dividend per Basic Share Div per Share (Qtr) 0.52 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 55.91 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 81.38 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -21.81 15.78
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 0.23 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -0.24 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) 0.25 61.46
EBT Growth (1y) % EBT 1y % (Qtr) 0.25 61.37
EPS Growth (1y) % EPS 1y % (Qtr) -1.41 76.34
FCF Growth (1y) % FCF 1y % (Qtr) 243.99 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 10.94 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) 0.55 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) 0.06 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) 34.00 147.97
EBIT Margin % EBIT Margin % (Qtr) 32.27 155.41
EBT Margin % EBT Margin % (Qtr) 32.27 154.66
Gross Margin % Gross Margin % (Qtr) 100.00 97.82
Net Profit Margin % Net Margin % (Qtr) 23.10 115.63