Bank of N.T. Butterfield & Son Ltd (NYSE: NTB)

Sector: Financial Services Industry: Banks - Diversified CIK: 0001653242
Market Cap 2.23 Bn
P/B 2.01
P/E 9.79
P/S 3.72
ROIC (Qtr) 20.93
Div Yield % 3.44
Rev 1y % (Qtr) 7.40
Total Debt (Qtr) 0.00
Debt/Equity (Qtr) 0.00
Add ratio to table...

About

Bank of N.T. Butterfield & Son Ltd, also known as Butterfield, is a full-service bank and wealth manager that operates in the financial services industry. The company offers a comprehensive range of banking services, including retail, private, and corporate banking, treasury services, and wealth management. These services are provided through three geographic segments: Bermuda, the Cayman Islands, and the Channel Islands and the UK (CI & UK). Butterfield's main business activities revolve around providing banking and wealth management services...

Read more

Investment thesis

Bull case

  • Operating cash flow of 251.93M provides strong 11.51x coverage of stock compensation 21.89M, indicating sustainable incentive practices.
  • Robust free cash flow of 224.27M exceeds capital expenditure of 27.66M by 8.11x, indicating strong organic growth funding capability.
  • Operating cash flow of 251.93M provides strong 2.75x coverage of operating expenses 91.73M, showing operational efficiency.
  • Strong free cash flow of 224.27M provides 0.82x coverage of SG&A expenses 274.66M, indicating efficient cost management.
  • Retained earnings of 480.59M provide strong 5.41x coverage of intangibles 88.85M, indicating quality earnings retention.

Bear case

  • Operating cash flow of 251.93M barely covers its investment activities of (292.19M), with a coverage ratio of -0.86, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 251.93M provides thin coverage of dividend payments of (76.81M) with a -3.28 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 224.27M represents just -1.19x of debt issuance (188.75M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 480.59M provide limited buffer against comprehensive income items of (220.59M), which is -2.18x, indicating elevated exposure to market risks.
  • Operating cash flow of 251.93M is outpaced by equity issuance of (164.41M) (-1.53 ratio), indicating concerning reliance on equity markets for funding operations.

Peer comparison

Companies in the Banks - Diversified
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 JPM Jpmorgan Chase & Co 1,043.32 Bn 33.97 9.59 942.38 Bn
2 BAC Bank Of America Corp /De/ 532.79 Bn 28.35 6.13 708.27 Bn
3 WFC Wells Fargo & Company/Mn 446.49 Bn 124.86 10.43 408.42 Bn
4 C Citigroup Inc 376.35 Bn 51.48 4.87 720.33 Bn
5 RY Royal Bank Of Canada 244.65 Bn 16.82 5.14 9.97 Bn
6 TD Toronto Dominion Bank 165.03 Bn 11.57 3.41 7.67 Bn
7 BK Bank of New York Mellon Corp 143.13 Bn 63.87 9.95 51.52 Bn
8 BMO Bank Of Montreal /Can/ 107.49 Bn 17.28 4.15 179.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.06 0.22
EV to Cash from Ops. EV/CFO 3.09 241.80
EV to Debt EV to Debt 0.00 2.53
EV to EBIT EV/EBIT 3.34 33.73
EV to EBITDA EV/EBITDA 2.88 25.98
EV to Free Cash Flow [EV/FCF] EV/FCF 3.47 245.05
EV to Market Cap EV to Market Cap 0.35 1.98
EV to Revenue EV/Rev 1.30 9.02
Price to Book Value [P/B] P/B 2.01 3.87
Price to Earnings [P/E] P/E 9.79 33.57
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 2.96 2.37
Dividend Payout Ratio % Div Payout % (Qtr) 33.70 29.28
Dividend per Basic Share Div per Share (Qtr) 1.82 2.04
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 33.86 15.72
Interest Coverage Interest Coverage 0.00 0.00
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -50.04 -5.81
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -27.37 -8.06
Dividend Growth (1y) % Div 1y % (Qtr) 3.41 -10.21
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 8.30 32.26
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 5.82 22.90
EBIT Growth (1y) % EBIT 1y % (Qtr) 9.68 30.58
EBT Growth (1y) % EBT 1y % (Qtr) 9.68 30.58
EPS Growth (1y) % EPS 1y % (Qtr) 18.16 38.83
FCF Growth (1y) % FCF 1y % (Qtr) -30.97 235.05
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 4.60 9.67
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.04 0.03
Cash Payout Ratio Cash Payout (Qtr) 0.27 0.17
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.00
Debt to Equity Ratio Debt/Equity (Qtr) 0.00 3.24
Interest Cover Ratio Interest Cover Ratio 0.00 0.00
Times Interest Earned Times Interest Earned 0.00 0.00
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 45.20 38.15
EBIT Margin % EBIT Margin % (Qtr) 38.88 38.03
EBT Margin % EBT Margin % (Qtr) 38.88 33.01
Gross Margin % Gross Margin % (Qtr) 100.00 98.96
Net Profit Margin % Net Margin % (Qtr) 38.00 26.44