Tompkins Financial Corp (NYSE: TMP)

Sector: Financial Services Industry: Banks - Regional CIK: 0001005817
Market Cap 1.04 Bn
P/B 1.31
P/E 12.27
P/S 3.27
ROIC (Qtr) 5.87
Div Yield % 4.30
Rev 1y % (Qtr) 14.18
Total Debt (Qtr) 525.67 Mn
Debt/Equity (Qtr) 0.67

About

Tompkins Financial Corporation, often referred to as TMP, is a financial holding company that operates in the banking, insurance, and wealth management industries. The company's headquarters is located in Ithaca, New York. TMP's primary business activities encompass banking, insurance, and wealth management services. In the banking segment, the company offers a range of financial services such as commercial and consumer banking, leasing, trust and investment management, financial planning, and insurance services. The insurance segment provides...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 99.32M provides exceptional 3310.73x coverage of minority interest expenses 30000, showing strong core operations.
  • Strong tangible asset base of 8.37B provides 15.93x coverage of total debt 525.67M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 99.32M provides strong 20.07x coverage of stock compensation 4.95M, indicating sustainable incentive practices.
  • Robust free cash flow of 94.76M exceeds capital expenditure of 4.56M by 20.78x, indicating strong organic growth funding capability.
  • Cash position of 193.49M provides exceptional 6449.73x coverage of minority interest expenses 30000, indicating strong liquidity.

Bear case

  • Operating cash flow of 99.32M barely covers its investment activities of (395.64M), with a coverage ratio of -0.25, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 99.32M provides thin coverage of dividend payments of (35.66M) with a -2.78 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 94.76M represents just -1.17x of debt issuance (81.16M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 575.11M provide limited buffer against comprehensive income items of (83.77M), which is -6.87x, indicating elevated exposure to market risks.
  • R&D investment of 0 represents just 0x of SG&A expenses of 205.69M, indicating potential underinvestment in innovation relative to administrative overhead.

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 0.19 0.14
EV to Cash from Ops. EV/CFO 16.35 7.21
EV to Debt EV to Debt 3.09 5.20
EV to EBIT EV/EBIT 14.65 14.98
EV to EBITDA EV/EBITDA 13.55 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF 17.13 8.87
EV to Market Cap EV to Market Cap 1.57 1.04
EV to Revenue EV/Rev 5.12 -3.76
Price to Book Value [P/B] P/B 1.31 1.17
Price to Earnings [P/E] P/E 12.27 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 2.37 271.44
Dividend Payout Ratio % Div Payout % (Qtr) 41.80 35.28
Dividend per Basic Share Div per Share (Qtr) 2.48 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 37.77 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 20.85 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 46.23 15.78
Dividend Growth (1y) % Div 1y % (Qtr) 36.26 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 27.62 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 23.82 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) 30.00 61.46
EBT Growth (1y) % EBT 1y % (Qtr) 30.00 61.37
EPS Growth (1y) % EPS 1y % (Qtr) 27.53 76.34
FCF Growth (1y) % FCF 1y % (Qtr) 11.63 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 10.67 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) 0.34 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) 0.67 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) 37.80 147.97
EBIT Margin % EBIT Margin % (Qtr) 34.98 155.41
EBT Margin % EBT Margin % (Qtr) 34.98 154.66
Gross Margin % Gross Margin % (Qtr) 100.00 97.82
Net Profit Margin % Net Margin % (Qtr) 26.70 115.63