Northrim Bancorp Inc (NASDAQ: NRIM)

Sector: Financial Services Industry: Banks - Regional CIK: 0001163370
Market Cap 586.60 Mn
P/B 1.86
P/E 9.30
P/S 2.89
ROIC (Qtr) 17.76
Div Yield % 3.01
Rev 1y % (Qtr) 69.08
Total Debt (Qtr) 29.79 Mn
Debt/Equity (Qtr) 0.09

About

Northrim BanCorp, Inc., often referred to as Northrim Bank, operates in the banking industry and is headquartered in Anchorage, Alaska. Its common stock is publicly traded on the Nasdaq Global Select Stock Market under the symbol "NRIM." The company is regulated by the Federal Reserve System's Board of Governors. Northrim Bank's primary business activities revolve around commercial and consumer banking, mortgage lending, and investment services. It operates two main segments: Community Banking and Home Mortgage Lending. The Community Banking segment...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 140.31M provides robust 4.71x coverage of total debt 29.79M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 3.26B provides 109.50x coverage of total debt 29.79M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 140.31M provides strong 122.76x coverage of stock compensation 1.14M, indicating sustainable incentive practices.
  • Robust free cash flow of 138.51M exceeds capital expenditure of 1.81M by 76.69x, indicating strong organic growth funding capability.
  • Operating cash flow of 140.31M provides strong 26.68x coverage of operating expenses 5.26M, showing operational efficiency.

Bear case

  • Operating cash flow of 140.31M barely covers its investment activities of (257.31M), with a coverage ratio of -0.55, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 140.31M provides thin coverage of dividend payments of (14.23M) with a -9.86 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 212.69M provide limited coverage of acquisition spending of (40.51M), which is -5.25x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Free cash flow of 138.51M represents just -3.41x of debt issuance (40.65M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 300.73M provide limited buffer against comprehensive income items of (772000), which is -389.55x, 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 0.16 0.14
EV to Cash from Ops. EV/CFO 3.75 7.21
EV to Debt EV to Debt 17.65 5.20
EV to EBIT EV/EBIT 6.47 14.98
EV to EBITDA EV/EBITDA 6.24 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF 3.80 8.87
EV to Market Cap EV to Market Cap 0.90 1.04
EV to Revenue EV/Rev 2.59 -3.76
Price to Book Value [P/B] P/B 1.86 1.17
Price to Earnings [P/E] P/E 9.30 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 4.43 271.44
Dividend Payout Ratio % Div Payout % (Qtr) 22.20 35.28
Dividend per Basic Share Div per Share (Qtr) 0.64 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 10.13 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 30.43 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 106.75 15.78
Dividend Growth (1y) % Div 1y % (Qtr) 4.10 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 93.20 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 88.26 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) 93.18 61.46
EBT Growth (1y) % EBT 1y % (Qtr) 93.18 61.37
EPS Growth (1y) % EPS 1y % (Qtr) 92.98 76.34
FCF Growth (1y) % FCF 1y % (Qtr) 4,448.67 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 43.16 14.15
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.06 0.04
Cash Payout Ratio Cash Payout (Qtr) 0.10 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) 0.09 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) 41.60 147.97
EBIT Margin % EBIT Margin % (Qtr) 40.06 155.41
EBT Margin % EBT Margin % (Qtr) 40.06 154.66
Gross Margin % Gross Margin % (Qtr) 100.00 97.82
Net Profit Margin % Net Margin % (Qtr) 31.10 115.63