Hawthorn Bancshares, Inc. (NASDAQ: HWBK)

Sector: Financial Services Industry: Banks - Regional CIK: 0000893847
Market Cap 224.35 Mn
P/B 1.36
P/E 10.10
P/S 2.89
ROIC (Qtr) 5.97
Div Yield % 3.03
Rev 1y % (Qtr) 14.74
Total Debt (Qtr) 229.36 Mn
Debt/Equity (Qtr) 1.39

About

Hawthorn Bancshares, Inc., a bank holding company operating under the ticker symbol HWBK, is deeply rooted in the banking industry, with its main business activities centered around owning the outstanding capital stock of Hawthorn Bank and other financial institutions. The company's operations span across several segments, including Hawthorn Bank, Hawthorn Real Estate, LLC, HB Realty, LLC, and Hawthorn Risk Management, Inc.. With Hawthorn Bank as its primary subsidiary, the company operates 21 banking offices across Missouri, offering a wide range...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 13.71M provides strong 39.64x coverage of stock compensation 346000, indicating sustainable incentive practices.
  • Strong tangible asset base of 1.93B provides 8.42x coverage of total debt 229.36M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 10.90M exceeds capital expenditure of 2.82M by 3.87x, indicating strong organic growth funding capability.
  • Retained earnings of 103.06M represent substantial 0.62x of equity 164.94M, indicating strong internal capital generation.
  • Operating cash flow of 13.71M provides strong 4.87x coverage of capital expenditure 2.82M, enabling organic growth.

Bear case

  • Operating cash flow of 13.71M barely covers its investment activities of (63.12M), with a coverage ratio of -0.22, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 13.71M provides thin coverage of dividend payments of (5.37M) with a -2.55 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 10.90M represents just 0.19x of debt issuance 56.78M, suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 103.06M provide limited buffer against comprehensive income items of (8.32M), which is -12.39x, indicating elevated exposure to market risks.
  • Operating cash flow of 13.71M barely covers operating expenses of 12M with a 1.14 ratio, suggesting thin operational efficiency margins and limited flexibility.

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 0.16 0.14
EV to Cash from Ops. EV/CFO 23.08 7.21
EV to Debt EV to Debt 1.38 5.20
EV to EBIT EV/EBIT 11.64 14.98
EV to EBITDA EV/EBITDA 10.91 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF 29.05 8.87
EV to Market Cap EV to Market Cap 1.41 1.04
EV to Revenue EV/Rev 4.08 -3.76
Price to Book Value [P/B] P/B 1.36 1.17
Price to Earnings [P/E] P/E 10.10 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 4.14 271.44
Dividend Payout Ratio % Div Payout % (Qtr) 24.40 35.28
Dividend per Basic Share Div per Share (Qtr) 0.78 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 49.43 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -20.08 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 84.19 15.78
Dividend Growth (1y) % Div 1y % (Qtr) 8.33 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 257.35 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 41.64 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) 288.46 61.46
EBT Growth (1y) % EBT 1y % (Qtr) 288.46 61.37
EPS Growth (1y) % EPS 1y % (Qtr) 255.56 76.34
FCF Growth (1y) % FCF 1y % (Qtr) -59.03 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 11.24 14.15
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.04 0.04
Cash Payout Ratio Cash Payout (Qtr) 0.32 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) 1.39 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) 37.50 147.97
EBIT Margin % EBIT Margin % (Qtr) 35.05 155.41
EBT Margin % EBT Margin % (Qtr) 35.05 154.66
Gross Margin % Gross Margin % (Qtr) 100.00 97.82
Net Profit Margin % Net Margin % (Qtr) 28.60 115.63