Inter & Co, Inc. (NASDAQ: INTR)

Sector: Financial Services Industry: Banks - Regional CIK: 0001864163
Market Cap 3.74 Bn
P/B 2.08
P/E 16.60
P/S 2.57
ROIC (Qtr) 39.80
Div Yield % 0.94
Rev 1y % (Qtr) 30.91
Total Debt (Qtr) 125.50 Mn
Debt/Equity (Qtr) 0.07

About

Inter&Co, Inc. (INTR) is a financial technology company that has transformed significantly since its inception in 1994. Initially founded as Intermedium Financeira, the company became a licensed bank, Intermedium S.A., in 2

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 3.15B provides robust 25.14x coverage of total debt 125.50M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 16.66B provides 132.76x coverage of total debt 125.50M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 3.15B provides exceptional 221.80x coverage of minority interest expenses 14.22M, showing strong core operations.
  • Robust free cash flow of 3.14B exceeds capital expenditure of 18.06M by 173.65x, indicating strong organic growth funding capability.
  • Strong operating cash flow of 3.15B provides 5.37x coverage of SG&A expenses 587.89M, showing efficient operational cost management.

Bear case

  • Operating cash flow of 3.15B barely covers its investment activities of (803.35M), with a coverage ratio of -3.93, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 3.15B provides thin coverage of dividend payments of (112.63M) with a -28.01 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 3.15B is outpaced by equity issuance of (280.13M) (-11.26 ratio), indicating concerning reliance on equity markets for funding operations.
  • R&D investment of 0 represents just 0x of SG&A expenses of 587.89M, indicating potential underinvestment in innovation relative to administrative overhead.
  • Retained earnings of 0 provide limited buffer against comprehensive income items of (166.93M), which is -0x, indicating elevated exposure to market risks.

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 0.03 0.14
EV to Cash from Ops. EV/CFO 0.17 7.21
EV to Debt EV to Debt 4.35 5.20
EV to EBIT EV/EBIT 1.40 14.98
EV to EBITDA EV/EBITDA 1.16 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF 0.17 8.87
EV to Market Cap EV to Market Cap 0.15 1.04
EV to Revenue EV/Rev 0.37 -3.76
Price to Book Value [P/B] P/B 2.08 1.17
Price to Earnings [P/E] P/E 16.60 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.37 271.44
Dividend Payout Ratio % Div Payout % (Qtr) 15.60 35.28
Dividend per Basic Share Div per Share (Qtr) 0.08 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.21 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 10.62 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 100.62 15.78
Dividend Growth (1y) % Div 1y % (Qtr) 166.67 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 57.28 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 52.32 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) 49.68 61.46
EBT Growth (1y) % EBT 1y % (Qtr) 49.68 61.37
EPS Growth (1y) % EPS 1y % (Qtr) 52.23 76.34
FCF Growth (1y) % FCF 1y % (Qtr) 590.61 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 36.63 14.15
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.02 0.04
Cash Payout Ratio Cash Payout (Qtr) 0.04 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) 0.07 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) 31.30 147.97
EBIT Margin % EBIT Margin % (Qtr) 143.79 155.41
EBT Margin % EBT Margin % (Qtr) 26.68 154.66
Gross Margin % Gross Margin % (Qtr) 71.70 97.82
Net Profit Margin % Net Margin % (Qtr) 15.50 115.63