Nu Holdings Ltd. (NYSE: NU)

Sector: Financial Services Industry: Banks - Regional CIK: 0001691493
Market Cap 81.47 Bn
P/B 7.72
P/E 32.21
P/S 5.79
ROIC (Qtr) 17.64
Div Yield % 0.00
Rev 1y % (Qtr) 41.78
Total Debt (Qtr) 4.49 Bn
Debt/Equity (Qtr) 0.43

About

Nu Holdings Ltd., often recognized by its stock symbol NU, is a digital banking platform that operates within the financial services industry. The company specifically focuses on providing financial services in Brazil, Mexico, and Colombia, with a significant customer base of over 74.6 million individuals as of December 31, 2022. Nu's primary business activities involve offering financial services such as credit cards, personal loans, checking accounts, and investment products. The company's main product offerings are its credit cards, which come...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 4.04B provides robust 0.90x coverage of total debt 4.49B, indicating excellent debt servicing capability and financial flexibility.
  • Operating cash flow of 4.04B provides exceptional 11252.17x coverage of minority interest expenses 359000, showing strong core operations.
  • Operating cash flow of 4.04B provides strong 15.77x coverage of stock compensation 256.19M, indicating sustainable incentive practices.
  • Strong tangible asset base of 68.36B provides 15.24x coverage of total debt 4.49B, indicating robust asset backing and low credit risk.
  • Tangible assets of 68.36B provide exceptional 621.07x coverage of deferred revenue 110.07M, showing strong service capability backing.

Bear case

  • Operating cash flow of 4.04B barely covers its investment activities of (526.08M), with a coverage ratio of -7.68, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Tax assets of 0 provide limited offset against tax liabilities of 1.09B, which is 0x, indicating potential future cash flow pressure from tax obligations.
  • R&D investment of 0 represents just 0x of SG&A expenses of 1.53B, indicating potential underinvestment in innovation relative to administrative overhead.
  • Cash position of 0 provides weak coverage of payables of 12B, which is 0x, indicating potential working capital stress and supplier relationship risks.
  • R&D spending of 0 represents just 0x of capital expenditure 376.08M, indicating potential underinvestment in innovation relative to physical assets.

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 1.24 0.14
EV to Cash from Ops. EV/CFO 21.00 7.21
EV to Debt EV to Debt 18.91 5.20
EV to EBIT EV/EBIT 23.85 14.98
EV to EBITDA EV/EBITDA 23.50 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF 23.16 8.87
EV to Market Cap EV to Market Cap 1.04 1.04
EV to Revenue EV/Rev 6.03 -3.76
Price to Book Value [P/B] P/B 7.72 1.17
Price to Earnings [P/E] P/E 32.21 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 271.44
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 35.28
Dividend per Basic Share Div per Share (Qtr) 0.00 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -248.43 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 0.00 15.78
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 42.06 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 36.24 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) 37.49 61.46
EBT Growth (1y) % EBT 1y % (Qtr) 37.49 61.37
EPS Growth (1y) % EPS 1y % (Qtr) 40.86 76.34
FCF Growth (1y) % FCF 1y % (Qtr) 0.99 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 20.12 14.15
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.21 0.04
Cash Payout Ratio Cash Payout Ratio 0.00 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) 0.43 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) 25.90 147.97
EBIT Margin % EBIT Margin % (Qtr) 25.27 155.41
EBT Margin % EBT Margin % (Qtr) 25.27 154.66
Gross Margin % Gross Margin % (Qtr) 42.90 97.82
Net Profit Margin % Net Margin % (Qtr) 18.00 115.63